| FREE WRITING PROSPECTUS | ||
| FILED PURSUANT TO RULE 433 | ||
| REGISTRATION FILE NO.: 333-280224-16 | ||
BMO 2026-C15 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herein is preliminary as of the date hereof, supersedes any such information previously delivered to you and will be superseded by any such information subsequently delivered and ultimately by the final prospectus relating to the securities.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., KeyBanc Capital Markets Inc., Deutsche Bank Securities Inc., Nomura Securities International, Inc., Wells Fargo Securities, LLC, SG Americas Securities, LLC, Citigroup Global Markets Inc., J.P. Morgan Securities LLC, UBS Securities LLC, LLC, Academy Securities, Inc., Bancroft Capital, LLC, Drexel Hamilton, LLC, Mischler Financial Group, Inc., Natixis Securities Americas LLC, or any of their respective affiliates, make any representation or warranty as to the actual rate or timing of payments or losses on any of the underlying assets or the payments or yield on the securities. The information in this presentation is based upon management forecasts and reflects prevailing conditions and management’s views as of this date, all of which are subject to change. In preparing this presentation, we have relied upon and assumed, without independent verification, the accuracy and completeness of all information available from public sources or which was provided to us by or on behalf of the Mortgage Loan Sellers or which was otherwise reviewed by us.
This free writing prospectus contains certain forward-looking statements. If and when included in this free writing prospectus, the words “expects”, “intends”, “anticipates”, “estimates” and analogous expressions and all statements that are not historical facts, including statements about our beliefs or expectations, are intended to identify forward-looking statements. Any forward-looking statements are made subject to risks and uncertainties which could cause actual results to differ materially from those stated. Those risks and uncertainties include, among other things, declines in general economic and business conditions, increased competition, changes in demographics, changes in political and social conditions, regulatory initiatives and changes in customer preferences, many of which are beyond our control and the control of any other person or entity related to this offering. The forward-looking statements made in this free writing prospectus are made as of the date stated on the cover. We have no obligation to update or revise any forward-looking statement.
IMPORTANT NOTICE REGARDING THE OFFERED CERTIFICATES
The information herein is preliminary and may be supplemented or amended prior to the time of sale.
In addition, the Offered Certificates referred to in these materials and the asset pool backing them are subject to modification or revision (including the possibility that one or more classes of certificates may be split, combined, or eliminated at any time prior to issuance or availability of a final prospectus) and are offered on a "when, as and if issued" basis.
The underwriters described in these materials may from time to time perform investment banking services for, or solicit investment banking business from, any company named in these materials. The underwriters and/or their affiliates or respective employees may from time to time have a long or short position in any security or contract discussed in these materials.
The information contained herein supersedes any previous such information delivered to any prospective investor and will be superseded by information delivered to such prospective investor prior to the time of sale.
IMPORTANT NOTICE RELATING TO AUTOMATICALLY-GENERATED EMAIL DISCLAIMERS
Any legends, disclaimers or other notices that may appear at the bottom of any email communication to which this free writing prospectus is attached relating to (1) these materials not constituting an offer (or a solicitation of an offer), (2) any representation that these materials are accurate or complete and may not be updated or (3) these materials possibly being confidential, are not applicable to these materials and should be disregarded. Such legends, disclaimers or other notices have been automatically generated as a result of these materials having been sent via Bloomberg or another system.
BMO 2026-C15
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 |
| 1 | 25 | |||||||||
| 1.00 | Loan | 1, 4, 7, 12, 18, 19, 23, 25, 30 | 1 | Arizona Mills | 9.96% | 100.0% | BMO, CREFI | BMO, CREFI | Group A | NAP |
| 2.00 | Loan | 1, 7, 10, 12, 19, 30 | 1 | Orchard at Saddleback | 7.7% | 100.0% | Natixis, MSBNA | Natixis | NAP | NAP |
| 3 | Loan | 1, 5, 6, 7, 11, 19, 30 | 20 | U-Haul AREC Portfolio 22 | 6.5% | WFB, BANA | WFB | Group B | NAP | |
| 3.01 | Property | 1 | U-Haul Moving & Storage at Oso Blanca | 0.7% | 10.1% | |||||
| 3.02 | Property | 1 | U-Haul Moving & Storage of Casa Grande | 0.5% | 8.3% | |||||
| 3.03 | Property | 1 | U-Haul Moving & Storage of Coeur D'Alene | 0.5% | 7.8% | |||||
| 3.04 | Property | 1 | U-Haul Moving & Storage of Spring Valley | 0.5% | 7.8% | |||||
| 3.05 | Property | 1 | U-Haul Moving & Storage of North Brunswick | 0.5% | 7.7% | |||||
| 3.06 | Property | 1 | U-Haul Moving & Storage of Marlboro | 0.4% | 6.8% | |||||
| 3.07 | Property | 1 | U-Haul Moving & Storage at W Lake Mead Blvd | 0.4% | 6.5% | |||||
| 3.08 | Property | 1 | U-Haul Moving & Storage of Little River | 0.4% | 5.5% | |||||
| 3.09 | Property | 1 | U-Haul Moving & Storage of East Brunswick | 0.3% | 5.0% | |||||
| 3.10 | Property | 1 | U-Haul Moving & Storage of Forestville Rd | 0.3% | 4.2% | |||||
| 3.11 | Property | 1 | U-Haul Storage of North Miami Beach | 0.3% | 4.0% | |||||
| 3.12 | Property | 1 | U-Haul Moving & Storage of Downtown Jacksonville | 0.2% | 3.8% | |||||
| 3.13 | Property | 1 | U-Haul Moving & Storage of Haines City | 0.2% | 3.7% | |||||
| 3.14 | Property | 1 | U-Haul of North Miami Beach | 0.2% | 3.6% | |||||
| 3.15 | Property | 1 | U-Haul Moving & Storage of Cedar Rapids | 0.2% | 3.0% | |||||
| 3.16 | Property | 1 | U-Haul Moving & Storage of West Warner Robins | 0.2% | 2.8% | |||||
| 3.17 | Property | 1 | U-Haul Moving & Storage of Salisbury | 0.2% | 2.8% | |||||
| 3.18 | Property | 1 | U-Haul Moving & Storage at Hwy 13 & Portland Ave | 0.2% | 2.4% | |||||
| 3.19 | Property | 1 | U-Haul Moving & Storage at 36th St | 0.2% | 2.3% | |||||
| 3.20 | Property | 1 | U-Haul Storage of Salisbury | 0.1% | 1.8% | |||||
| 4 | Loan | 3, 5, 11, 30 | 14 | U-Haul - AREC2 Portfolio | 6.2% | NWL | NWL | Group B | NAP | |
| 4.01 | Property | 1 | U-Haul Moving & Storage of East Lancaster | 0.8% | 12.4% | |||||
| 4.02 | Property | 1 | U-Haul Moving & Storage of Downtown Mobile | 0.5% | 8.7% | |||||
| 4.03 | Property | 1 | U-Haul Moving & Storage of Weymouth | 0.5% | 8.6% | |||||
| 4.04 | Property | 1 | U-Haul Moving & Storage of Lake Square | 0.5% | 7.7% | |||||
| 4.05 | Property | 1 | U-Haul Moving & Storage of Downtown Pensacola | 0.5% | 7.5% | |||||
| 4.06 | Property | 1 | U-Haul Moving & Storage of Bel Air | 0.5% | 7.2% | |||||
| 4.07 | Property | 1 | U-Haul Moving & Storage of Greensburg | 0.4% | 7.0% | |||||
| 4.08 | Property | 1 | U-Haul Moving & Storage At Boston Ave | 0.4% | 6.8% | |||||
| 4.09 | Property | 1 | U-Haul Storage of Umpqua Valley | 0.4% | 6.6% | |||||
| 4.10 | Property | 1 | U-Haul Moving & Storage At S Padre Island Dr | 0.4% | 6.3% | |||||
| 4.11 | Property | 1 | U-Haul Moving & Storage At Box Rd | 0.4% | 6.1% | |||||
| 4.12 | Property | 1 | U-Haul Moving & Storage of Hyde Park-Milton | 0.4% | 5.8% | |||||
| 4.13 | Property | 1 | U-Haul Moving & Storage At I-45 & Tidwell | 0.3% | 5.5% | |||||
| 4.14 | Property | 1 | U-Haul Moving & Storage of Fairgrounds | 0.2% | 3.9% | |||||
| 5.00 | Loan | 4, 5, 16, 17, 18, 27, 30, 31 | 1 | Lawrence Logistics Center | 4.8% | 100.0% | SGFC | SGFC | Group C | NAP |
| 6.00 | Loan | 1, 7, 12, 14, 18, 25, 30 | 1 | The Falls | 4.8% | 100.0% | GACC, JPMCB | GACC | Group A | NAP |
| 7.00 | Loan | 2, 5, 7, 9, 13, 22, 23, 30, 31 | 1 | One Dag | 4.2% | 100.0% | JPMCB | JPMCB | No | No |
| 8.00 | Loan | 2, 4, 7, 12, 18, 23, 27, 33 | 1 | The Pointe at Polaris | 3.5% | 100.0% | GACC | GACC | NAP | NAP |
| 9.00 | Loan | 2, 5, 7, 12, 17, 24, 26, 30, 31 | 1 | The Ritz Tower | 3.2% | 100.0% | CREFI | CREFI | NAP | NAP |
| 10.00 | Loan | 16, 19, 24 | 1 | JTM Foods | 3.1% | 100.0% | BMO | BMO | NAP | NAP |
| 11 | Loan | 6, 7, 13, 15, 16, 19, 24, 30, 31 | 6 | Phoenix Industrial Portfolio XV | 3.0% | UBS AG | UBS AG | NAP | No | |
| 11.01 | Property | 1 | Winston Salem, NC | 1.0% | 32.7% | |||||
| 11.02 | Property | 1 | Belden, MS | 0.6% | 21.1% | |||||
| 11.03 | Property | 1 | Dresden, TN | 0.5% | 18.1% | |||||
| 11.04 | Property | 1 | Dwight, IL | 0.4% | 13.1% | |||||
| 11.05 | Property | 1 | Coffeyville, KS | 0.4% | 11.9% | |||||
| 11.06 | Property | 1 | Washington, NC | 0.1% | 3.1% | |||||
| 12.00 | Loan | 19, 23 | 1 | Corporate Center VI | 2.8% | 100.0% | KeyBank | KeyBank | NAP | NAP |
| 13.00 | Loan | 16, 19, 28 | 1 | Amazon Tallahassee | 2.8% | 100.0% | KeyBank | KeyBank | NAP | NAP |
| 14.00 | Loan | 1, 4, 7, 19, 25 | 1 | Birch Run Premium Outlets | 2.8% | 100.0% | BMO, Natixis | BMO, Natixis | Group A | NAP |
| 15 | Loan | 6, 12, 18, 19, 23 | 3 | The Campus Portfolio | 2.7% | KeyBank | KeyBank | NAP | NAP | |
| 15.01 | Property | 1 | 200, 300, 400 and 600 Willowbrook Lane | 1.6% | 59.4% | |||||
| 15.02 | Property | 1 | 100 Willowbrook Lane | 0.7% | 26.6% | |||||
| 15.03 | Property | 1 | 1380 Enterprise Drive | 0.4% | 14.0% |
| A-1 |
BMO 2026-C15
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 |
| 1 | 25 | |||||||||
| 16.00 | Loan | 18, 19, 25 | 1 | Stop & Stor - Bay Ridge | 2.5% | 100.0% | KeyBank | KeyBank | Group D | NAP |
| 17.00 | Loan | 16, 17, 19 | 1 | BJ's Wholesale - Leased Fee | 2.2% | 100.0% | UBS AG | UBS AG | NAP | NAP |
| 18.00 | Loan | 10, 15, 19, 20 | 1 | Gateway Plaza | 2.0% | 100.0% | KeyBank | KeyBank | NAP | NAP |
| 19.00 | Loan | 5 | 1 | CooperTowne Center | 1.8% | 100.0% | CREFI | CREFI | NAP | NAP |
| 20.00 | Loan | 5, 13, 14, 31 | 1 | Fairharbor Owners, Inc. | 1.7% | 100.0% | NCB | NCB | NAP | NAP |
| 21 | Loan | 3, 5, 6, 20 | 5 | The Storage Mall Portfolio | 1.4% | Natixis | Natixis | NAP | NAP | |
| 21.01 | Property | 1 | The Storage Mall - Palmyra | 0.4% | 31.3% | |||||
| 21.02 | Property | 1 | The Storage Mall - Ontario | 0.3% | 21.8% | |||||
| 21.03 | Property | 1 | The Storage Mall - Lockport | 0.2% | 16.1% | |||||
| 21.04 | Property | 1 | The Storage Mall - Evergreen | 0.2% | 15.6% | |||||
| 21.05 | Property | 1 | The Storage Mall - Rush | 0.2% | 15.1% | |||||
| 22.00 | Loan | 10, 23 | 1 | Bradford Plaza | 1.4% | 100.0% | NWL | NWL | NAP | NAP |
| 23.00 | Loan | 1, 7, 19, 23, 29 | 1 | One Commerce Plaza | 1.2% | 100.0% | SMC, BMO | SMC, BMO | NAP | NAP |
| 24.00 | Loan | 15, 20 | 1 | Centennial Center | 1.2% | 100.0% | Natixis | Natixis | NAP | NAP |
| 25 | Loan | 3, 6, 20 | 2 | Grizzly Self Storage Portfolio | 1.1% | Natixis | Natixis | NAP | NAP | |
| 25.01 | Property | 1 | Grizzly Self Storage - Mesquite | 0.7% | 58.4% | |||||
| 25.02 | Property | 1 | Grizzly Self Storage - DeSoto | 0.5% | 41.6% | |||||
| 26.00 | Loan | 18, 19, 25 | 1 | Stop & Stor - Glendale/Middle Village | 1.1% | 100.0% | KeyBank | KeyBank | Group D | NAP |
| 27.00 | Loan | 1 | CubeSmart Self Storage | 1.1% | 100.0% | NWL | NWL | NAP | NAP | |
| 28.00 | Loan | 5, 13, 14, 31 | 1 | 16 N. Broadway Owners, Inc. | 1.0% | 100.0% | NCCB | NCB | NAP | NAP |
| 29.00 | Loan | 5, 13, 14, 31 | 1 | 245-55 Bronx River Owners, Inc. | 0.9% | 100.0% | NCCB | NCB | NAP | NAP |
| 30.00 | Loan | 19 | 1 | Hampton Inn Cambridge | 0.9% | 100.0% | SMC | SMC | NAP | NAP |
| 31.00 | Loan | 5, 13, 14, 31 | 1 | 61 Irving Place Corporation | 0.8% | 100.0% | NCCB | NCB | NAP | NAP |
| 32.00 | Loan | 3, 16, 18, 30 | 1 | Shoppes at Summer Trees | 0.8% | 100.0% | SGFC | SGFC | Group C | NAP |
| 33.00 | Loan | 10, 13, 33 | 1 | Highlander Hills Estates | 0.8% | 100.0% | KeyBank | KeyBank | NAP | NAP |
| 34.00 | Loan | 3, 10, 26 | 1 | Security Public Storage – Frederick | 0.8% | 100.0% | GACC | GACC | NAP | NAP |
| 35.00 | Loan | 5, 13, 14, 31 | 1 | 86th Street Tenants Corp. | 0.7% | 100.0% | NCB | NCB | NAP | NAP |
| 36.00 | Loan | 1 | Publix Self Storage | 0.7% | 100.0% | SMC | SMC | NAP | NAP | |
| 37.00 | Loan | 10, 16, 18, 20, 30 | 1 | Sheboygan Industrial | 0.6% | 100.0% | SGFC | SGFC | NAP | NAP |
| 38.00 | Loan | 5, 13, 14, 31 | 1 | Interlaken Owners, Inc. | 0.6% | 100.0% | NCCB | NCB | NAP | NAP |
| 39.00 | Loan | 5, 13, 14, 31 | 1 | 210 E. Broadway Owners Corp. | 0.6% | 100.0% | NCCB | NCB | NAP | NAP |
| 40.00 | Loan | 5, 13, 14, 31 | 1 | 665-675 Apartments Corp. | 0.6% | 100.0% | NCCB | NCB | NAP | NAP |
| 41.00 | Loan | 5, 13, 14, 31 | 1 | 5601 Riverdale Owners Corp. | 0.6% | 100.0% | NCCB | NCB | NAP | NAP |
| 42.00 | Loan | 16, 19 | 1 | River Place Towers | 0.4% | 100.0% | KeyBank | KeyBank | NAP | NAP |
| 43.00 | Loan | 5, 13, 14, 31 | 1 | 127 Garth Road Tenants Corp. | 0.4% | 100.0% | NCCB | NCB | NAP | NAP |
| 44.00 | Loan | 5, 13, 14, 31 | 1 | 2165 Matthews Avenue Owners, Inc. | 0.4% | 100.0% | NCCB | NCB | NAP | NAP |
| 45.00 | Loan | 5, 13, 14, 31 | 1 | Beach House Owners Corp. | 0.4% | 100.0% | NCCB | NCB | NAP | NAP |
| 46.00 | Loan | 5, 13, 14, 31 | 1 | Bronxville Court, Inc. | 0.3% | 100.0% | NCCB | NCB | NAP | NAP |
| 47.00 | Loan | 5, 13, 14, 31 | 1 | 90 Schenck Owners Corp. | 0.2% | 100.0% | NCCB | NCB | NAP | NAP |
| 48.00 | Loan | 5, 13, 14, 31 | 1 | Crocheron Terrace Owners Corp. | 0.2% | 100.0% | NCCB | NCB | NAP | NAP |
| 49.00 | Loan | 5, 13, 14, 31 | 1 | Barclay Plaza Owners, Inc. | 0.2% | 100.0% | NCB | NCB | NAP | NAP |
| 50.00 | Loan | 5, 13, 14, 31 | 1 | 431 West 121 Street Housing Development Fund Corporation a/k/a 431 West 121st Street Housing Development Fund Corporation |
0.2% | 100.0% | NCCB | NCB | NAP | NAP |
| 51.00 | Loan | 5, 13, 14, 31 | 1 | 425 Heights Tenants Corp. | 0.2% | 100.0% | NCCB | NCB | NAP | NAP |
| A-2 |
BMO 2026-C15
Annex
A
| Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | Address | City |
| 1.00 | Loan | 1, 4, 7, 12, 18, 19, 23, 25, 30 | 1 | Arizona Mills | 5000 South Arizona Mills Circle | Tempe |
| 2.00 | Loan | 1, 7, 10, 12, 19, 30 | 1 | Orchard at Saddleback | 23716, 23730, 23632, 23740 and 23760 El Toro Road | Lake Forest |
| 3 | Loan | 1, 5, 6, 7, 11, 19, 30 | 20 | U-Haul AREC Portfolio 22 | Various | Various |
| 3.01 | Property | 1 | U-Haul Moving & Storage at Oso Blanca | 8525 Oso Blanca Road | Las Vegas | |
| 3.02 | Property | 1 | U-Haul Moving & Storage of Casa Grande | 242 North Camino Mercado | Casa Grande | |
| 3.03 | Property | 1 | U-Haul Moving & Storage of Coeur D'Alene | 750 West Appleway Avenue | Coeur d'Alene | |
| 3.04 | Property | 1 | U-Haul Moving & Storage of Spring Valley | 5220 South Jones Boulevard | Las Vegas | |
| 3.05 | Property | 1 | U-Haul Moving & Storage of North Brunswick | 1224 and 1256 How Lane | North Brunswick | |
| 3.06 | Property | 1 | U-Haul Moving & Storage of Marlboro | 415 Route 9 | Englishtown | |
| 3.07 | Property | 1 | U-Haul Moving & Storage at W Lake Mead Blvd | 3083 West Lake Mead Boulevard | North Las Vegas | |
| 3.08 | Property | 1 | U-Haul Moving & Storage of Little River | 3195 Highway 9 East | Little River | |
| 3.09 | Property | 1 | U-Haul Moving & Storage of East Brunswick | 397 State Route 18 | East Brunswick | |
| 3.10 | Property | 1 | U-Haul Moving & Storage of Forestville Rd | 4014 Forestville Road | District Heights | |
| 3.11 | Property | 1 | U-Haul Storage of North Miami Beach | 2100 & 2144 Northeast 162nd Street and 16190 Northeast 21st Avenue | North Miami Beach | |
| 3.12 | Property | 1 | U-Haul Moving & Storage of Downtown Jacksonville | 400 West Ashley Street | Jacksonville | |
| 3.13 | Property | 1 | U-Haul Moving & Storage of Haines City | 3307 US Highway 17-92 West | Haines City | |
| 3.14 | Property | 1 | U-Haul of North Miami Beach | 2269 Northeast 163rd Street | North Miami Beach | |
| 3.15 | Property | 1 | U-Haul Moving & Storage of Cedar Rapids | 1550 16th Avenue Southwest | Cedar Rapids | |
| 3.16 | Property | 1 | U-Haul Moving & Storage of West Warner Robins | 301 Robins West Parkway | Warner Robins | |
| 3.17 | Property | 1 | U-Haul Moving & Storage of Salisbury | 1326 North Salisbury Boulevard | Salisbury | |
| 3.18 | Property | 1 | U-Haul Moving & Storage at Hwy 13 & Portland Ave | 12200 Portland Avenue South | Burnsville | |
| 3.19 | Property | 1 | U-Haul Moving & Storage at 36th St | 2476 Northwest 36th Street | Miami | |
| 3.20 | Property | 1 | U-Haul Storage of Salisbury | 1402 North Salisbury Boulevard and 1530-1534 Edgemore Avenue | Salisbury | |
| 4 | Loan | 3, 5, 11, 30 | 14 | U-Haul - AREC2 Portfolio | Various | Various |
| 4.01 | Property | 1 | U-Haul Moving & Storage of East Lancaster | 42925 Sierra Highway | Lancaster | |
| 4.02 | Property | 1 | U-Haul Moving & Storage of Downtown Mobile | 970 and 1002 SpringHill Avenue and 906 St. Anthony Street | Mobile | |
| 4.03 | Property | 1 | U-Haul Moving & Storage of Weymouth | 666 Bridge Street | Weymouth | |
| 4.04 | Property | 1 | U-Haul Moving & Storage of Lake Square | 10128 Highway 441 South | Leesburg | |
| 4.05 | Property | 1 | U-Haul Moving & Storage of Downtown Pensacola | 2817 North Pace Boulevard | Pensacola | |
| 4.06 | Property | 1 | U-Haul Moving & Storage of Bel Air | 200 West Interstate 65 Service Road South | Mobile | |
| 4.07 | Property | 1 | U-Haul Moving & Storage of Greensburg | 4693 State Route 30 and 5218 State Route 30 | Greensburg | |
| 4.08 | Property | 1 | U-Haul Moving & Storage At Boston Ave | 650 Boston Avenue | Bridgeport | |
| 4.09 | Property | 1 | U-Haul Storage of Umpqua Valley | 1182 Northeast Stephens Street | Roseburg | |
| 4.10 | Property | 1 | U-Haul Moving & Storage At S Padre Island Dr | 4344 South Padre Island Drive | Corpus Christi | |
| 4.11 | Property | 1 | U-Haul Moving & Storage At Box Rd | 1700 Box Road | Columbus | |
| 4.12 | Property | 1 | U-Haul Moving & Storage of Hyde Park-Milton | 146-156 Fairmount Avenue | Boston | |
| 4.13 | Property | 1 | U-Haul Moving & Storage At I-45 & Tidwell | 5333 North Freeway | Houston | |
| 4.14 | Property | 1 | U-Haul Moving & Storage of Fairgrounds | 3028 Bessemer Road | Birmingham | |
| 5.00 | Loan | 4, 5, 16, 17, 18, 27, 30, 31 | 1 | Lawrence Logistics Center | 40 Enterprise Avenue | Lawrence Township |
| 6.00 | Loan | 1, 7, 12, 14, 18, 25, 30 | 1 | The Falls | 8888 Southwest 136th Street | Miami |
| 7.00 | Loan | 2, 5, 7, 9, 13, 22, 23, 30, 31 | 1 | One Dag | 885 Second Avenue | New York |
| 8.00 | Loan | 2, 4, 7, 12, 18, 23, 27, 33 | 1 | The Pointe at Polaris | 8922-8958 Lyra Drive and 8890 Lyra Drive | Columbus |
| 9.00 | Loan | 2, 5, 7, 12, 17, 24, 26, 30, 31 | 1 | The Ritz Tower | 465 Park Avenue | New York |
| 10.00 | Loan | 16, 19, 24 | 1 | JTM Foods | 2035 North Narragansett Avenue | Chicago |
| 11 | Loan | 6, 7, 13, 15, 16, 19, 24, 30, 31 | 6 | Phoenix Industrial Portfolio XV | Various | Various |
| 11.01 | Property | 1 | Winston Salem, NC | 401 West Hanes Mill Road | Winston Salem | |
| 11.02 | Property | 1 | Belden, MS | 3301 Adams Farm Road | Belden | |
| 11.03 | Property | 1 | Dresden, TN | 2073 Evergreen Street | Dresden | |
| 11.04 | Property | 1 | Dwight, IL | 801 North Union Street | Dwight | |
| 11.05 | Property | 1 | Coffeyville, KS | 2412 North Highway 169 | Coffeyville | |
| 11.06 | Property | 1 | Washington, NC | 230 Clarks Neck Road | Washington | |
| 12.00 | Loan | 19, 23 | 1 | Corporate Center VI | 2360 Corporate Circle | Henderson |
| 13.00 | Loan | 16, 19, 28 | 1 | Amazon Tallahassee | 3799 Northwest Passage | Tallahassee |
| 14.00 | Loan | 1, 4, 7, 19, 25 | 1 | Birch Run Premium Outlets | 12240 South Beyer Road | Birch Run |
| 15 | Loan | 6, 12, 18, 19, 23 | 3 | The Campus Portfolio | Various | West Chester |
| 15.01 | Property | 1 | 200, 300, 400 and 600 Willowbrook Lane | 200, 300, 400 & 600 Willowbrook Lane | West Chester | |
| 15.02 | Property | 1 | 100 Willowbrook Lane | 100 Willowbrook Lane | West Chester | |
| 15.03 | Property | 1 | 1380 Enterprise Drive | 1380 Enterprise Drive | West Chester |
| A-3 |
BMO 2026-C15
Annex
A
| Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | Address | City |
| 16.00 | Loan | 18, 19, 25 | 1 | Stop & Stor - Bay Ridge | 534 63rd Street | Brooklyn |
| 17.00 | Loan | 16, 17, 19 | 1 | BJ's Wholesale - Leased Fee | 831 NJ-10 | Hanover |
| 18.00 | Loan | 10, 15, 19, 20 | 1 | Gateway Plaza | 3637, 3643, 3725, 3729, 3731, 3733, 3735, 3737, 3739, 3741, 3743, 3749, 3751 South Mooney Boulevard | Visalia |
| 19.00 | Loan | 5 | 1 | CooperTowne Center | 711 East Evesham Avenue | Somerdale |
| 20.00 | Loan | 5, 13, 14, 31 | 1 | Fairharbor Owners, Inc. | 400 River Avenue | Patchogue |
| 21 | Loan | 3, 5, 6, 20 | 5 | The Storage Mall Portfolio | Various | Various |
| 21.01 | Property | 1 | The Storage Mall - Palmyra | 900 Route 441 and 2981 North Creek Road | Walworth & Palmyra | |
| 21.02 | Property | 1 | The Storage Mall - Ontario | 2731 and 3918 & 3928 State Route 96 | Clifton Springs & Town of Manchester | |
| 21.03 | Property | 1 | The Storage Mall - Lockport | 6680 Lincoln Avenue | Lockport | |
| 21.04 | Property | 1 | The Storage Mall - Evergreen | 3260 Evergreen Hills Drive | Macedeon | |
| 21.05 | Property | 1 | The Storage Mall - Rush | 7466 West Henrietta Road | Rush | |
| 22.00 | Loan | 10, 23 | 1 | Bradford Plaza | 501-721 North Main Street and 205-207 East McElroy | Stillwater |
| 23.00 | Loan | 1, 7, 19, 23, 29 | 1 | One Commerce Plaza | 99 Washington Avenue | Albany |
| 24.00 | Loan | 15, 20 | 1 | Centennial Center | 300-390 South McCaslin Boulevard | Louisville |
| 25 | Loan | 3, 6, 20 | 2 | Grizzly Self Storage Portfolio | Various | Various |
| 25.01 | Property | 1 | Grizzly Self Storage - Mesquite | 1125 East Main Street | Mesquite | |
| 25.02 | Property | 1 | Grizzly Self Storage - DeSoto | 1480 North Hampton Road | DeSoto | |
| 26.00 | Loan | 18, 19, 25 | 1 | Stop & Stor - Glendale/Middle Village | 75-02 88th Street | Glendale |
| 27.00 | Loan | 1 | CubeSmart Self Storage | 2902 South Havana Street | Aurora | |
| 28.00 | Loan | 5, 13, 14, 31 | 1 | 16 N. Broadway Owners, Inc. | 16 North Broadway | White Plains |
| 29.00 | Loan | 5, 13, 14, 31 | 1 | 245-55 Bronx River Owners, Inc. | 245-55 Bronx River Road | Yonkers |
| 30.00 | Loan | 19 | 1 | Hampton Inn Cambridge | 8775 Georgetown Road | Cambridge |
| 31.00 | Loan | 5, 13, 14, 31 | 1 | 61 Irving Place Corporation | 61 Irving Place | New York |
| 32.00 | Loan | 3, 16, 18, 30 | 1 | Shoppes at Summer Trees | 5500 & 5510 South Williamson Boulevard | Port Orange |
| 33.00 | Loan | 10, 13, 33 | 1 | Highlander Hills Estates | 100 Axford Avenue | Oxford |
| 34.00 | Loan | 3, 10, 26 | 1 | Security Public Storage – Frederick | 17 Western Drive | Frederick |
| 35.00 | Loan | 5, 13, 14, 31 | 1 | 86th Street Tenants Corp. | 345 East 86th Street | New York |
| 36.00 | Loan | 1 | Publix Self Storage | 9000 Angela Place | Anchorage | |
| 37.00 | Loan | 10, 16, 18, 20, 30 | 1 | Sheboygan Industrial | 1213 Pennsylvania Avenue | Sheboygan |
| 38.00 | Loan | 5, 13, 14, 31 | 1 | Interlaken Owners, Inc. | 87 Mill Road | Eastchester |
| 39.00 | Loan | 5, 13, 14, 31 | 1 | 210 E. Broadway Owners Corp. | 210 East Broadway | Long Beach |
| 40.00 | Loan | 5, 13, 14, 31 | 1 | 665-675 Apartments Corp. | 665 Pelham Road | New Rochelle |
| 41.00 | Loan | 5, 13, 14, 31 | 1 | 5601 Riverdale Owners Corp. | 5601/5625 Riverdale Avenue a/k/a 501 West 256th Street a/k/a 5601 Riverdale Avenue | Bronx |
| 42.00 | Loan | 16, 19 | 1 | River Place Towers | 115 River Place | Lowell |
| 43.00 | Loan | 5, 13, 14, 31 | 1 | 127 Garth Road Tenants Corp. | 127 Garth Road | Scarsdale |
| 44.00 | Loan | 5, 13, 14, 31 | 1 | 2165 Matthews Avenue Owners, Inc. | 2165 Matthews Avenue | Bronx |
| 45.00 | Loan | 5, 13, 14, 31 | 1 | Beach House Owners Corp. | 740 East Broadway | Long Beach |
| 46.00 | Loan | 5, 13, 14, 31 | 1 | Bronxville Court, Inc. | 240-256 Bronxville Road a/k/a 927 Palmer Road | Yonkers |
| 47.00 | Loan | 5, 13, 14, 31 | 1 | 90 Schenck Owners Corp. | 90 Schenck Avenue | Great Neck |
| 48.00 | Loan | 5, 13, 14, 31 | 1 | Crocheron Terrace Owners Corp. | 170-06 Crocheron Avenue | Flushing |
| 49.00 | Loan | 5, 13, 14, 31 | 1 | Barclay Plaza Owners, Inc. | 143-50 Barclay Avenue | Flushing |
| 50.00 | Loan | 5, 13, 14, 31 | 1 | 431 West 121 Street Housing Development Fund Corporation a/k/a 431 West 121st Street Housing Development Fund Corporation |
431 West 121st Street | New York |
| 51.00 | Loan | 5, 13, 14, 31 | 1 | 425 Heights Tenants Corp. | 425 Prospect Place | Brooklyn |
| A-4 |
BMO 2026-C15
Annex
A
| Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | County | State | Zip Code | General Property Type | Detailed Property Type | Year Built | Year Renovated |
| 2 | 2 | ||||||||||
| 1.00 | Loan | 1, 4, 7, 12, 18, 19, 23, 25, 30 | 1 | Arizona Mills | Maricopa | AZ | 85282 | Retail | Super Regional Mall | 1986-1999 | NAP |
| 2.00 | Loan | 1, 7, 10, 12, 19, 30 | 1 | Orchard at Saddleback | Orange | CA | 92630 | Retail | Anchored | 2004 | NAP |
| 3 | Loan | 1, 5, 6, 7, 11, 19, 30 | 20 | U-Haul AREC Portfolio 22 | Various | Various | Various | Self Storage | Self Storage | Various | Various |
| 3.01 | Property | 1 | U-Haul Moving & Storage at Oso Blanca | Clark | NV | 89166 | Self Storage | Self Storage | 2009 | NAP | |
| 3.02 | Property | 1 | U-Haul Moving & Storage of Casa Grande | Pinal | AZ | 85122 | Self Storage | Self Storage | 2008 | NAP | |
| 3.03 | Property | 1 | U-Haul Moving & Storage of Coeur D'Alene | Kootenai | ID | 83814 | Self Storage | Self Storage | 1983, 2011 | NAP | |
| 3.04 | Property | 1 | U-Haul Moving & Storage of Spring Valley | Clark | NV | 89118 | Self Storage | Self Storage | 1998 | NAP | |
| 3.05 | Property | 1 | U-Haul Moving & Storage of North Brunswick | Middlesex | NJ | 08902 | Self Storage | Self Storage | 2000 | NAP | |
| 3.06 | Property | 1 | U-Haul Moving & Storage of Marlboro | Monmouth | NJ | 07726 | Self Storage | Self Storage | 1988 | 2014 | |
| 3.07 | Property | 1 | U-Haul Moving & Storage at W Lake Mead Blvd | Clark | NV | 89032 | Self Storage | Self Storage | 2005 | 2014 | |
| 3.08 | Property | 1 | U-Haul Moving & Storage of Little River | Horry | SC | 29566 | Self Storage | Self Storage | 1996, 2003 | NAP | |
| 3.09 | Property | 1 | U-Haul Moving & Storage of East Brunswick | Middlesex | NJ | 08816 | Self Storage | Self Storage | 1960, 1994 | NAP | |
| 3.10 | Property | 1 | U-Haul Moving & Storage of Forestville Rd | Prince George's | MD | 20747 | Self Storage | Self Storage | 2002 | NAP | |
| 3.11 | Property | 1 | U-Haul Storage of North Miami Beach | Miami-Dade | FL | 33162 | Self Storage | Self Storage | 1972, 1977, 1985, 1995, 2001 | NAP | |
| 3.12 | Property | 1 | U-Haul Moving & Storage of Downtown Jacksonville | Duval | FL | 32202 | Self Storage | Self Storage | 1925 | NAP | |
| 3.13 | Property | 1 | U-Haul Moving & Storage of Haines City | Polk | FL | 33844 | Self Storage | Self Storage | 2007, 2015 | NAP | |
| 3.14 | Property | 1 | U-Haul of North Miami Beach | Miami-Dade | FL | 33160 | Self Storage | Self Storage | 1963 | NAP | |
| 3.15 | Property | 1 | U-Haul Moving & Storage of Cedar Rapids | Linn | IA | 52404 | Self Storage | Self Storage | 1979 | NAP | |
| 3.16 | Property | 1 | U-Haul Moving & Storage of West Warner Robins | Houston | GA | 31088 | Self Storage | Self Storage | 1994 | NAP | |
| 3.17 | Property | 1 | U-Haul Moving & Storage of Salisbury | Wicomico | MD | 21801 | Self Storage | Self Storage | 2002, 2004 | NAP | |
| 3.18 | Property | 1 | U-Haul Moving & Storage at Hwy 13 & Portland Ave | Dakota | MN | 55337 | Self Storage | Self Storage | 2008 | NAP | |
| 3.19 | Property | 1 | U-Haul Moving & Storage at 36th St | Miami-Dade | FL | 33142 | Self Storage | Self Storage | 1940 | NAP | |
| 3.20 | Property | 1 | U-Haul Storage of Salisbury | Wicomico | MD | 21801 | Self Storage | Self Storage | 1990, 2005 | NAP | |
| 4 | Loan | 3, 5, 11, 30 | 14 | U-Haul - AREC2 Portfolio | Various | Various | Various | Self Storage | Self Storage | Various | Various |
| 4.01 | Property | 1 | U-Haul Moving & Storage of East Lancaster | Los Angeles | CA | 93534 | Self Storage | Self Storage | 1985 | 2002 | |
| 4.02 | Property | 1 | U-Haul Moving & Storage of Downtown Mobile | Mobile | AL | 36604, 36607 | Self Storage | Self Storage | 1980 - 1993 | NAP | |
| 4.03 | Property | 1 | U-Haul Moving & Storage of Weymouth | Norfolk | MA | 02191 | Self Storage | Self Storage | 1953, 1983 | 2014 | |
| 4.04 | Property | 1 | U-Haul Moving & Storage of Lake Square | Lake | FL | 34788 | Self Storage | Self Storage | 1982, 1984, 2017 | NAP | |
| 4.05 | Property | 1 | U-Haul Moving & Storage of Downtown Pensacola | Escambia | FL | 32505 | Self Storage | Self Storage | 1965, 1977, 1981, 2006 | NAP | |
| 4.06 | Property | 1 | U-Haul Moving & Storage of Bel Air | Mobile | AL | 36608 | Self Storage | Self Storage | 1982 - 2015 | NAP | |
| 4.07 | Property | 1 | U-Haul Moving & Storage of Greensburg | Westmoreland | PA | 15601 | Self Storage | Self Storage | 1994 | NAP | |
| 4.08 | Property | 1 | U-Haul Moving & Storage At Boston Ave | Fairfield | CT | 06610 | Self Storage | Self Storage | 1941 | NAP | |
| 4.09 | Property | 1 | U-Haul Storage of Umpqua Valley | Douglas | OR | 97470 | Self Storage | Self Storage | 1981 | NAP | |
| 4.10 | Property | 1 | U-Haul Moving & Storage At S Padre Island Dr | Nueces | TX | 78411 | Self Storage | Self Storage | 1960 | 2019, 2025 | |
| 4.11 | Property | 1 | U-Haul Moving & Storage At Box Rd | Muscogee | GA | 31907 | Self Storage | Self Storage | 1973 | 1986 | |
| 4.12 | Property | 1 | U-Haul Moving & Storage of Hyde Park-Milton | Suffolk | MA | 02136 | Self Storage | Self Storage | 1920 - 1980 | NAP | |
| 4.13 | Property | 1 | U-Haul Moving & Storage At I-45 & Tidwell | Harris | TX | 77022 | Self Storage | Self Storage | 1979 | 2006 | |
| 4.14 | Property | 1 | U-Haul Moving & Storage of Fairgrounds | Jefferson | AL | 35208 | Self Storage | Self Storage | 1960 | 1995 | |
| 5.00 | Loan | 4, 5, 16, 17, 18, 27, 30, 31 | 1 | Lawrence Logistics Center | Mercer | NJ | 08648 | Industrial | Warehouse/Distribution | 2025 | NAP |
| 6.00 | Loan | 1, 7, 12, 14, 18, 25, 30 | 1 | The Falls | Miami-Dade | FL | 33176 | Retail | Anchored | 1980-1997 | 2024 |
| 7.00 | Loan | 2, 5, 7, 9, 13, 22, 23, 30, 31 | 1 | One Dag | New York | NY | 10017 | Office | CBD | 1972 | 2005 |
| 8.00 | Loan | 2, 4, 7, 12, 18, 23, 27, 33 | 1 | The Pointe at Polaris | Delaware | OH | 43240 | Office | Suburban | 2016 | 2019 |
| 9.00 | Loan | 2, 5, 7, 12, 17, 24, 26, 30, 31 | 1 | The Ritz Tower | New York | NY | 10022 | Multifamily | Cooperative | 1927 | NAP |
| 10.00 | Loan | 16, 19, 24 | 1 | JTM Foods | Cook | IL | 60639 | Industrial | Manufacturing/Warehouse/Distribution | 1995 | 2026 |
| 11 | Loan | 6, 7, 13, 15, 16, 19, 24, 30, 31 | 6 | Phoenix Industrial Portfolio XV | Various | Various | Various | Industrial | Warehouse | Various | Various |
| 11.01 | Property | 1 | Winston Salem, NC | Forsyth | NC | 27105 | Industrial | Warehouse | 1960 | 2005 | |
| 11.02 | Property | 1 | Belden, MS | Lee | MS | 38826 | Industrial | Warehouse | 1985 | 2008 | |
| 11.03 | Property | 1 | Dresden, TN | Weakley | TN | 38225 | Industrial | Warehouse | 1970 | 2023 | |
| 11.04 | Property | 1 | Dwight, IL | Livingston | IL | 60420 | Industrial | Warehouse | 1969 | 1987 | |
| 11.05 | Property | 1 | Coffeyville, KS | Montgomery | KS | 67337 | Industrial | Warehouse | 1995 | NAP | |
| 11.06 | Property | 1 | Washington, NC | Beaufort | NC | 27889 | Industrial | Warehouse | 1971 | 2022 | |
| 12.00 | Loan | 19, 23 | 1 | Corporate Center VI | Clark | NV | 89074 | Office | Suburban | 2008 | NAP |
| 13.00 | Loan | 16, 19, 28 | 1 | Amazon Tallahassee | Leon | FL | 32303 | Industrial | Warehouse/Distribution | 2023 | NAP |
| 14.00 | Loan | 1, 4, 7, 19, 25 | 1 | Birch Run Premium Outlets | Saginaw | MI | 48415 | Retail | Outlet Center | 1986 | 2010 |
| 15 | Loan | 6, 12, 18, 19, 23 | 3 | The Campus Portfolio | Chester | PA | Various | Various | Various | Various | Various |
| 15.01 | Property | 1 | 200, 300, 400 and 600 Willowbrook Lane | Chester | PA | 19382 | Mixed Use | Office/Industrial | 1981-1988 | 2019-2021 | |
| 15.02 | Property | 1 | 100 Willowbrook Lane | Chester | PA | 19382 | Industrial | Flex | 1979 | 2005 | |
| 15.03 | Property | 1 | 1380 Enterprise Drive | Chester | PA | 19380 | Mixed Use | Office/Industrial | 1987 | 2021 |
| A-5 |
BMO 2026-C15
Annex
A
| Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | County | State | Zip Code | General Property Type | Detailed Property Type | Year Built | Year Renovated |
| 2 | 2 | ||||||||||
| 16.00 | Loan | 18, 19, 25 | 1 | Stop & Stor - Bay Ridge | Kings | NY | 11220 | Self Storage | Self Storage | 1931 | 2000 |
| 17.00 | Loan | 16, 17, 19 | 1 | BJ's Wholesale - Leased Fee | Morris | NJ | 07936 | Other | Leased Fee | NAP | NAP |
| 18.00 | Loan | 10, 15, 19, 20 | 1 | Gateway Plaza | Tulare | CA | 93277 | Retail | Anchored | 1986 | NAP |
| 19.00 | Loan | 5 | 1 | CooperTowne Center | Camden | NJ | 08083 | Retail | Anchored | 1988 | 2011 |
| 20.00 | Loan | 5, 13, 14, 31 | 1 | Fairharbor Owners, Inc. | Suffolk | NY | 11772 | Multifamily | Cooperative | 1970 | 2014 |
| 21 | Loan | 3, 5, 6, 20 | 5 | The Storage Mall Portfolio | Various | NY | Various | Self Storage | Self Storage | Various | NAP |
| 21.01 | Property | 1 | The Storage Mall - Palmyra | Wayne | NY | 14522 & 14568 | Self Storage | Self Storage | 1990-1996 | NAP | |
| 21.02 | Property | 1 | The Storage Mall - Ontario | Ontario | NY | 14432 & 14548 | Self Storage | Self Storage | 1998-2005 | NAP | |
| 21.03 | Property | 1 | The Storage Mall - Lockport | Niagara | NY | 14094 | Self Storage | Self Storage | 1986 | NAP | |
| 21.04 | Property | 1 | The Storage Mall - Evergreen | Wayne | NY | 14502 | Self Storage | Self Storage | 2002-2010 | NAP | |
| 21.05 | Property | 1 | The Storage Mall - Rush | Monroe | NY | 14543 | Self Storage | Self Storage | 1999 | NAP | |
| 22.00 | Loan | 10, 23 | 1 | Bradford Plaza | Payne | OK | 74075 | Retail | Anchored | 1999 | NAP |
| 23.00 | Loan | 1, 7, 19, 23, 29 | 1 | One Commerce Plaza | Albany | NY | 12210 | Office | CBD | 1971 | 2024 |
| 24.00 | Loan | 15, 20 | 1 | Centennial Center | Boulder | CO | 80027 | Retail | Shadow Anchored | 1986 | NAP |
| 25 | Loan | 3, 6, 20 | 2 | Grizzly Self Storage Portfolio | Dallas | TX | Various | Self Storage | Self Storage | Various | NAP |
| 25.01 | Property | 1 | Grizzly Self Storage - Mesquite | Dallas | TX | 75149 | Self Storage | Self Storage | 2002 | NAP | |
| 25.02 | Property | 1 | Grizzly Self Storage - DeSoto | Dallas | TX | 75115 | Self Storage | Self Storage | 2001 | NAP | |
| 26.00 | Loan | 18, 19, 25 | 1 | Stop & Stor - Glendale/Middle Village | Queens | NY | 11385 | Self Storage | Self Storage | 2005 | NAP |
| 27.00 | Loan | 1 | CubeSmart Self Storage | Arapahoe | CO | 80014 | Self Storage | Self Storage | 2014 | NAP | |
| 28.00 | Loan | 5, 13, 14, 31 | 1 | 16 N. Broadway Owners, Inc. | Westchester | NY | 10601 | Multifamily | Cooperative | 1954 | 2016 |
| 29.00 | Loan | 5, 13, 14, 31 | 1 | 245-55 Bronx River Owners, Inc. | Westchester | NY | 10704 | Multifamily | Cooperative | 1954 | 2001 |
| 30.00 | Loan | 19 | 1 | Hampton Inn Cambridge | Guernsey | OH | 43725 | Hospitality | Limited Service | 2006 | 2025 |
| 31.00 | Loan | 5, 13, 14, 31 | 1 | 61 Irving Place Corporation | New York | NY | 10003 | Multifamily | Cooperative | 1900 | 2026 |
| 32.00 | Loan | 3, 16, 18, 30 | 1 | Shoppes at Summer Trees | Volusia | FL | 32128 | Retail | Anchored | 2025 | NAP |
| 33.00 | Loan | 10, 13, 33 | 1 | Highlander Hills Estates | Warren | NJ | 07863 | Manufactured Housing | Manufactured Housing | 1960 | NAP |
| 34.00 | Loan | 3, 10, 26 | 1 | Security Public Storage – Frederick | Frederick | MD | 21701 | Self Storage | Self Storage | 2000 | NAP |
| 35.00 | Loan | 5, 13, 14, 31 | 1 | 86th Street Tenants Corp. | New York | NY | 10028 | Multifamily | Cooperative | 1971 | 2005 |
| 36.00 | Loan | 1 | Publix Self Storage | Anchorage | AK | 99502 | Self Storage | Self Storage | 2003 | NAP | |
| 37.00 | Loan | 10, 16, 18, 20, 30 | 1 | Sheboygan Industrial | Sheboygan | WI | 53081 | Industrial | Manufacturing | 1910 | 1967-1989 |
| 38.00 | Loan | 5, 13, 14, 31 | 1 | Interlaken Owners, Inc. | Westchester | NY | 10709 | Multifamily | Cooperative | 1939-1940 | 2001 |
| 39.00 | Loan | 5, 13, 14, 31 | 1 | 210 E. Broadway Owners Corp. | Nassau | NY | 11561 | Multifamily | Cooperative | 1958 | 2015 |
| 40.00 | Loan | 5, 13, 14, 31 | 1 | 665-675 Apartments Corp. | Westchester | NY | 10805 | Multifamily | Cooperative | 1963 | 2005 |
| 41.00 | Loan | 5, 13, 14, 31 | 1 | 5601 Riverdale Owners Corp. | Bronx | NY | 10471 | Multifamily | Cooperative | 1954 | 2017 |
| 42.00 | Loan | 16, 19 | 1 | River Place Towers | Middlesex | MA | 01852 | Other | Leased Fee | NAP | NAP |
| 43.00 | Loan | 5, 13, 14, 31 | 1 | 127 Garth Road Tenants Corp. | Westchester | NY | 10583 | Multifamily | Cooperative | 1927 | 2005 |
| 44.00 | Loan | 5, 13, 14, 31 | 1 | 2165 Matthews Avenue Owners, Inc. | Bronx | NY | 10462 | Multifamily | Cooperative | 1958 | 2011 |
| 45.00 | Loan | 5, 13, 14, 31 | 1 | Beach House Owners Corp. | Nassau | NY | 11561 | Multifamily | Cooperative | 1972 | 2006 |
| 46.00 | Loan | 5, 13, 14, 31 | 1 | Bronxville Court, Inc. | Westchester | NY | 10708 | Multifamily | Cooperative | 1924 | 2003 |
| 47.00 | Loan | 5, 13, 14, 31 | 1 | 90 Schenck Owners Corp. | Nassau | NY | 11021 | Multifamily | Cooperative | 1949 | 2023 |
| 48.00 | Loan | 5, 13, 14, 31 | 1 | Crocheron Terrace Owners Corp. | Queens | NY | 11358 | Multifamily | Cooperative | 1951 | 2011 |
| 49.00 | Loan | 5, 13, 14, 31 | 1 | Barclay Plaza Owners, Inc. | Queens | NY | 11355 | Multifamily | Cooperative | 1983-1984 | 2023 |
| 50.00 | Loan | 5, 13, 14, 31 | 1 | 431 West 121 Street Housing Development Fund Corporation a/k/a 431 West 121st Street Housing Development Fund Corporation |
New York | NY | 10027 | Multifamily | Cooperative | 1906 | 2011 |
| 51.00 | Loan | 5, 13, 14, 31 | 1 | 425 Heights Tenants Corp. | Kings | NY | 11238 | Multifamily | Cooperative | 1924 | 2022 |
| A-6 |
BMO 2026-C15
Annex
A
| Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | Number of Units | Unit of Measure |
Loan Per Unit ($) |
Original Balance ($) |
Cut-off Date Balance ($) |
Maturity/ARD Balance ($) |
Interest Rate % |
Administrative Fee Rate % |
Net Mortgage Rate % |
Monthly Debt Service (P&I) ($) |
| 3 | 6, 7 | 6, 7 | 6, 7 | 8 | 9 | |||||||||
| 1.00 | Loan | 1, 4, 7, 12, 18, 19, 23, 25, 30 | 1 | Arizona Mills | 1,223,783 | SF | 110.31 | 72,000,000 | 72,000,000 | 72,000,000 | 6.65700% | 0.01597% | 6.64103% | NAP |
| 2.00 | Loan | 1, 7, 10, 12, 19, 30 | 1 | Orchard at Saddleback | 280,601 | SF | 315.39 | 55,312,500 | 55,312,500 | 55,312,500 | 6.81300% | 0.01597% | 6.79703% | NAP |
| 3 | Loan | 1, 5, 6, 7, 11, 19, 30 | 20 | U-Haul AREC Portfolio 22 | 1,075,666 | SF | 124.57 | 46,900,000 | 46,900,000 | 36,385,367 | 6.05000% | 0.01722% | 6.03278% | 303,612.43 |
| 3.01 | Property | 1 | U-Haul Moving & Storage at Oso Blanca | 77,819 | SF | 4,754,868 | 4,754,868 | 3,688,862 | ||||||
| 3.02 | Property | 1 | U-Haul Moving & Storage of Casa Grande | 93,320 | SF | 3,889,965 | 3,889,965 | 3,017,863 | ||||||
| 3.03 | Property | 1 | U-Haul Moving & Storage of Coeur D'Alene | 67,857 | SF | 3,652,743 | 3,652,743 | 2,833,825 | ||||||
| 3.04 | Property | 1 | U-Haul Moving & Storage of Spring Valley | 59,180 | SF | 3,648,548 | 3,648,548 | 2,830,570 | ||||||
| 3.05 | Property | 1 | U-Haul Moving & Storage of North Brunswick | 65,945 | SF | 3,631,753 | 3,631,753 | 2,817,541 | ||||||
| 3.06 | Property | 1 | U-Haul Moving & Storage of Marlboro | 63,932 | SF | 3,169,912 | 3,169,912 | 2,459,241 | ||||||
| 3.07 | Property | 1 | U-Haul Moving & Storage at W Lake Mead Blvd | 76,417 | SF | 3,052,352 | 3,052,352 | 2,368,038 | ||||||
| 3.08 | Property | 1 | U-Haul Moving & Storage of Little River | 81,649 | SF | 2,582,114 | 2,582,114 | 2,003,223 | ||||||
| 3.09 | Property | 1 | U-Haul Moving & Storage of East Brunswick | 40,704 | SF | 2,330,200 | 2,330,200 | 1,807,787 | ||||||
| 3.10 | Property | 1 | U-Haul Moving & Storage of Forestville Rd | 37,394 | SF | 1,954,429 | 1,954,429 | 1,516,261 | ||||||
| 3.11 | Property | 1 | U-Haul Storage of North Miami Beach | 58,544 | SF | 1,870,458 | 1,870,458 | 1,451,115 | ||||||
| 3.12 | Property | 1 | U-Haul Moving & Storage of Downtown Jacksonville | 44,938 | SF | 1,771,792 | 1,771,792 | 1,374,569 | ||||||
| 3.13 | Property | 1 | U-Haul Moving & Storage of Haines City | 60,330 | SF | 1,734,005 | 1,734,005 | 1,345,254 | ||||||
| 3.14 | Property | 1 | U-Haul of North Miami Beach | 2,262 | SF | 1,683,622 | 1,683,622 | 1,306,167 | ||||||
| 3.15 | Property | 1 | U-Haul Moving & Storage of Cedar Rapids | 59,400 | SF | 1,417,014 | 1,417,014 | 1,099,330 | ||||||
| 3.16 | Property | 1 | U-Haul Moving & Storage of West Warner Robins | 59,025 | SF | 1,335,142 | 1,335,142 | 1,035,813 | ||||||
| 3.17 | Property | 1 | U-Haul Moving & Storage of Salisbury | 36,000 | SF | 1,333,043 | 1,333,043 | 1,034,184 | ||||||
| 3.18 | Property | 1 | U-Haul Moving & Storage at Hwy 13 & Portland Ave | 47,507 | SF | 1,144,107 | 1,144,107 | 887,607 | ||||||
| 3.19 | Property | 1 | U-Haul Moving & Storage at 36th St | 13,088 | SF | 1,085,328 | 1,085,328 | 842,005 | ||||||
| 3.20 | Property | 1 | U-Haul Storage of Salisbury | 30,355 | SF | 858,605 | 858,605 | 666,112 | ||||||
| 4 | Loan | 3, 5, 11, 30 | 14 | U-Haul - AREC2 Portfolio | 367,702 | SF | 122.38 | 45,000,000 | 45,000,000 | 34,906,635 | 6.04600% | 0.01597% | 6.03003% | 291,202.30 |
| 4.01 | Property | 1 | U-Haul Moving & Storage of East Lancaster | 46,969 | SF | 5,600,000 | 5,600,000 | 4,343,937 | ||||||
| 4.02 | Property | 1 | U-Haul Moving & Storage of Downtown Mobile | 27,805 | SF | 3,900,000 | 3,900,000 | 3,025,242 | ||||||
| 4.03 | Property | 1 | U-Haul Moving & Storage of Weymouth | 17,574 | SF | 3,890,000 | 3,890,000 | 3,017,485 | ||||||
| 4.04 | Property | 1 | U-Haul Moving & Storage of Lake Square | 29,375 | SF | 3,450,000 | 3,450,000 | 2,676,175 | ||||||
| 4.05 | Property | 1 | U-Haul Moving & Storage of Downtown Pensacola | 30,056 | SF | 3,360,000 | 3,360,000 | 2,606,362 | ||||||
| 4.06 | Property | 1 | U-Haul Moving & Storage of Bel Air | 35,255 | SF | 3,260,000 | 3,260,000 | 2,528,792 | ||||||
| 4.07 | Property | 1 | U-Haul Moving & Storage of Greensburg | 34,345 | SF | 3,160,000 | 3,160,000 | 2,451,222 | ||||||
| 4.08 | Property | 1 | U-Haul Moving & Storage At Boston Ave | 14,167 | SF | 3,060,000 | 3,060,000 | 2,373,651 | ||||||
| 4.09 | Property | 1 | U-Haul Storage of Umpqua Valley | 20,113 | SF | 2,960,000 | 2,960,000 | 2,296,081 | ||||||
| 4.10 | Property | 1 | U-Haul Moving & Storage At S Padre Island Dr | 35,593 | SF | 2,830,000 | 2,830,000 | 2,195,240 | ||||||
| 4.11 | Property | 1 | U-Haul Moving & Storage At Box Rd | 24,425 | SF | 2,730,000 | 2,730,000 | 2,117,669 | ||||||
| 4.12 | Property | 1 | U-Haul Moving & Storage of Hyde Park-Milton | 14,333 | SF | 2,590,000 | 2,590,000 | 2,009,071 | ||||||
| 4.13 | Property | 1 | U-Haul Moving & Storage At I-45 & Tidwell | 22,960 | SF | 2,470,000 | 2,470,000 | 1,915,986 | ||||||
| 4.14 | Property | 1 | U-Haul Moving & Storage of Fairgrounds | 14,732 | SF | 1,740,000 | 1,740,000 | 1,349,723 | ||||||
| 5.00 | Loan | 4, 5, 16, 17, 18, 27, 30, 31 | 1 | Lawrence Logistics Center | 261,646 | SF | 133.77 | 35,000,000 | 35,000,000 | 35,000,000 | 7.23500% | 0.01597% | 7.21903% | NAP |
| 6.00 | Loan | 1, 7, 12, 14, 18, 25, 30 | 1 | The Falls | 711,447 | SF | 182.73 | 34,500,000 | 34,500,000 | 34,500,000 | 6.98090% | 0.01597% | 6.96493% | NAP |
| 7.00 | Loan | 2, 5, 7, 9, 13, 22, 23, 30, 31 | 1 | One Dag | 817,136 | SF | 214.16 | 30,000,000 | 30,000,000 | 28,302,295 | 6.76070% | 0.01597% | 6.74473% | 195,258.80 |
| 8.00 | Loan | 2, 4, 7, 12, 18, 23, 27, 33 | 1 | The Pointe at Polaris | 245,437 | SF | 165.01 | 25,000,000 | 25,000,000 | 25,000,000 | 6.63900% | 0.01597% | 6.62303% | NAP |
| 9.00 | Loan | 2, 5, 7, 12, 17, 24, 26, 30, 31 | 1 | The Ritz Tower | 100 | Units | 380,000.00 | 23,000,000 | 23,000,000 | 23,000,000 | 6.09000% | 0.01597% | 6.07403% | NAP |
| 10.00 | Loan | 16, 19, 24 | 1 | JTM Foods | 150,058 | SF | 148.01 | 22,210,000 | 22,210,000 | 22,210,000 | 6.57000% | 0.01597% | 6.55403% | NAP |
| 11 | Loan | 6, 7, 13, 15, 16, 19, 24, 30, 31 | 6 | Phoenix Industrial Portfolio XV | 3,227,276 | SF | 18.98 | 21,400,000 | 21,349,934 | 18,438,229 | 6.54200% | 0.01597% | 6.52603% | 135,854.20 |
| 11.01 | Property | 1 | Winston Salem, NC | 816,311 | SF | 6,997,460 | 6,981,089 | 6,029,008 | ||||||
| 11.02 | Property | 1 | Belden, MS | 722,557 | SF | 4,517,778 | 4,507,208 | 3,892,515 | ||||||
| 11.03 | Property | 1 | Dresden, TN | 614,728 | SF | 3,872,381 | 3,863,321 | 3,336,441 | ||||||
| 11.04 | Property | 1 | Dwight, IL | 493,302 | SF | 2,802,381 | 2,795,825 | 2,414,530 | ||||||
| 11.05 | Property | 1 | Coffeyville, KS | 405,378 | SF | 2,547,619 | 2,541,659 | 2,195,027 | ||||||
| 11.06 | Property | 1 | Washington, NC | 175,000 | SF | 662,381 | 660,832 | 570,707 | ||||||
| 12.00 | Loan | 19, 23 | 1 | Corporate Center VI | 134,634 | SF | 152.26 | 20,500,000 | 20,500,000 | 19,237,934 | 6.23000% | 0.02472% | 6.20528% | 125,955.49 |
| 13.00 | Loan | 16, 19, 28 | 1 | Amazon Tallahassee | 123,903 | SF | 165.01 | 20,445,000 | 20,445,000 | 20,445,000 | 5.73000% | 0.02472% | 5.70528% | NAP |
| 14.00 | Loan | 1, 4, 7, 19, 25 | 1 | Birch Run Premium Outlets | 593,930 | SF | 151.53 | 20,000,000 | 20,000,000 | 17,903,306 | 6.46000% | 0.01597% | 6.44403% | 125,887.94 |
| 15 | Loan | 6, 12, 18, 19, 23 | 3 | The Campus Portfolio | 281,320 | SF | 68.43 | 19,250,000 | 19,250,000 | 19,250,000 | 6.43000% | 0.02472% | 6.40528% | NAP |
| 15.01 | Property | 1 | 200, 300, 400 and 600 Willowbrook Lane | 145,317 | SF | 11,435,500 | 11,435,500 | 11,435,500 | ||||||
| 15.02 | Property | 1 | 100 Willowbrook Lane | 97,494 | SF | 5,126,000 | 5,126,000 | 5,126,000 | ||||||
| 15.03 | Property | 1 | 1380 Enterprise Drive | 38,509 | SF | 2,688,500 | 2,688,500 | 2,688,500 |
| A-7 |
BMO 2026-C15
Annex
A
| Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | Number of Units | Unit of Measure |
Loan Per Unit ($) |
Original Balance ($) |
Cut-off Date Balance ($) |
Maturity/ARD Balance ($) |
Interest Rate % |
Administrative Fee Rate % |
Net Mortgage Rate % |
Monthly Debt Service (P&I) ($) |
| 3 | 6, 7 | 6, 7 | 6, 7 | 8 | 9 | |||||||||
| 16.00 | Loan | 18, 19, 25 | 1 | Stop & Stor - Bay Ridge | 129,187 | SF | 139.33 | 18,000,000 | 18,000,000 | 18,000,000 | 5.97000% | 0.02472% | 5.94528% | NAP |
| 17.00 | Loan | 16, 17, 19 | 1 | BJ's Wholesale - Leased Fee | 99,828 | SF | 160.28 | 16,000,000 | 16,000,000 | 15,003,354 | 6.16400% | 0.01597% | 6.14803% | 97,621.57 |
| 18.00 | Loan | 10, 15, 19, 20 | 1 | Gateway Plaza | 120,575 | SF | 118.18 | 14,250,000 | 14,250,000 | 12,806,228 | 6.64000% | 0.07472% | 6.56528% | 91,385.69 |
| 19.00 | Loan | 5 | 1 | CooperTowne Center | 165,613 | SF | 78.44 | 13,000,000 | 12,990,936 | 11,227,897 | 6.63000% | 0.01597% | 6.61403% | 83,283.41 |
| 20.00 | Loan | 5, 13, 14, 31 | 1 | Fairharbor Owners, Inc. | 246 | Units | 49,556.91 | 12,200,000 | 12,190,999 | 10,478,276 | 6.43000% | 0.09347% | 6.33653% | 76,551.52 |
| 21 | Loan | 3, 5, 6, 20 | 5 | The Storage Mall Portfolio | 190,452 | SF | 52.93 | 10,080,000 | 10,080,000 | 9,473,699 | 6.34000% | 0.01597% | 6.32403% | 62,655.52 |
| 21.01 | Property | 1 | The Storage Mall - Palmyra | 67,520 | SF | 3,155,320 | 3,155,320 | 2,965,531 | ||||||
| 21.02 | Property | 1 | The Storage Mall - Ontario | 28,950 | SF | 2,200,820 | 2,200,820 | 2,068,443 | ||||||
| 21.03 | Property | 1 | The Storage Mall - Lockport | 24,682 | SF | 1,623,257 | 1,623,257 | 1,525,620 | ||||||
| 21.04 | Property | 1 | The Storage Mall - Evergreen | 38,900 | SF | 1,574,620 | 1,574,620 | 1,479,908 | ||||||
| 21.05 | Property | 1 | The Storage Mall - Rush | 30,400 | SF | 1,525,983 | 1,525,983 | 1,434,197 | ||||||
| 22.00 | Loan | 10, 23 | 1 | Bradford Plaza | 93,755 | SF | 106.66 | 10,000,000 | 10,000,000 | 10,000,000 | 6.78000% | 0.01597% | 6.76403% | NAP |
| 23.00 | Loan | 1, 7, 19, 23, 29 | 1 | One Commerce Plaza | 736,998 | SF | 86.84 | 9,000,000 | 9,000,000 | 7,873,225 | 6.92500% | 0.01597% | 6.90903% | 61,463.98 |
| 24.00 | Loan | 15, 20 | 1 | Centennial Center | 51,977 | SF | 170.08 | 8,840,000 | 8,840,000 | 8,840,000 | 6.71500% | 0.01597% | 6.69903% | NAP |
| 25 | Loan | 3, 6, 20 | 2 | Grizzly Self Storage Portfolio | 132,265 | SF | 61.89 | 8,200,000 | 8,186,488 | 7,048,037 | 6.46000% | 0.01597% | 6.44403% | 51,614.06 |
| 25.01 | Property | 1 | Grizzly Self Storage - Mesquite | 70,860 | SF | 4,785,125 | 4,777,240 | 4,112,895 | ||||||
| 25.02 | Property | 1 | Grizzly Self Storage - DeSoto | 61,405 | SF | 3,414,875 | 3,409,248 | 2,935,142 | ||||||
| 26.00 | Loan | 18, 19, 25 | 1 | Stop & Stor - Glendale/Middle Village | 58,826 | SF | 135.99 | 8,000,000 | 8,000,000 | 8,000,000 | 5.85000% | 0.02472% | 5.82528% | NAP |
| 27.00 | Loan | 1 | CubeSmart Self Storage | 93,085 | SF | 82.72 | 7,700,000 | 7,700,000 | 7,700,000 | 6.64500% | 0.01597% | 6.62903% | NAP | |
| 28.00 | Loan | 5, 13, 14, 31 | 1 | 16 N. Broadway Owners, Inc. | 119 | Units | 57,983.19 | 6,900,000 | 6,900,000 | 6,398,803 | 5.90000% | 0.09347% | 5.80653% | 37,484.85 |
| 29.00 | Loan | 5, 13, 14, 31 | 1 | 245-55 Bronx River Owners, Inc. | 96 | Units | 69,153.76 | 6,650,000 | 6,638,761 | 5,698,047 | 6.35000% | 0.09347% | 6.25653% | 41,378.67 |
| 30.00 | Loan | 19 | 1 | Hampton Inn Cambridge | 87 | Rooms | 74,666.00 | 6,500,000 | 6,495,942 | 5,671,273 | 7.00500% | 0.01597% | 6.98903% | 43,266.49 |
| 31.00 | Loan | 5, 13, 14, 31 | 1 | 61 Irving Place Corporation | 29 | Units | 206,896.55 | 6,000,000 | 6,000,000 | 6,000,000 | 6.20000% | 0.09347% | 6.10653% | NAP |
| 32.00 | Loan | 3, 16, 18, 30 | 1 | Shoppes at Summer Trees | 34,100 | SF | 170.09 | 5,800,000 | 5,800,000 | 5,800,000 | 7.21500% | 0.01597% | 7.19903% | NAP |
| 33.00 | Loan | 10, 13, 33 | 1 | Highlander Hills Estates | 94 | Pads | 60,042.55 | 5,644,000 | 5,644,000 | 5,644,000 | 6.42000% | 0.02472% | 6.39528% | NAP |
| 34.00 | Loan | 3, 10, 26 | 1 | Security Public Storage – Frederick | 64,035 | SF | 85.89 | 5,500,000 | 5,500,000 | 4,886,287 | 6.10900% | 0.01597% | 6.09303% | 33,361.69 |
| 35.00 | Loan | 5, 13, 14, 31 | 1 | 86th Street Tenants Corp. | 104 | Units | 51,923.08 | 5,400,000 | 5,400,000 | 5,400,000 | 6.03000% | 0.09347% | 5.93653% | NAP |
| 36.00 | Loan | 1 | Publix Self Storage | 64,690 | SF | 78.06 | 5,050,000 | 5,050,000 | 5,050,000 | 5.81000% | 0.01597% | 5.79403% | NAP | |
| 37.00 | Loan | 10, 16, 18, 20, 30 | 1 | Sheboygan Industrial | 133,422 | SF | 34.48 | 4,600,000 | 4,600,000 | 3,998,926 | 6.87400% | 0.01597% | 6.85803% | 30,215.65 |
| 38.00 | Loan | 5, 13, 14, 31 | 1 | Interlaken Owners, Inc. | 524 | Units | 8,573.27 | 4,500,000 | 4,492,395 | 3,855,820 | 6.35000% | 0.09347% | 6.25653% | 28,000.61 |
| 39.00 | Loan | 5, 13, 14, 31 | 1 | 210 E. Broadway Owners Corp. | 72 | Units | 59,722.22 | 4,300,000 | 4,300,000 | 4,300,000 | 6.09000% | 0.09347% | 5.99653% | NAP |
| 40.00 | Loan | 5, 13, 14, 31 | 1 | 665-675 Apartments Corp. | 93 | Units | 44,322.12 | 4,125,000 | 4,121,957 | 3,542,859 | 6.43000% | 0.09347% | 6.33653% | 25,883.20 |
| 41.00 | Loan | 5, 13, 14, 31 | 1 | 5601 Riverdale Owners Corp. | 113 | Units | 35,388.54 | 4,000,000 | 3,998,904 | 3,749,342 | 6.39000% | 0.09347% | 6.29653% | 23,105.53 |
| 42.00 | Loan | 16, 19 | 1 | River Place Towers | 314,026 | SF | 10.04 | 3,152,000 | 3,152,000 | 3,152,000 | 5.79000% | 0.02472% | 5.76528% | NAP |
| 43.00 | Loan | 5, 13, 14, 31 | 1 | 127 Garth Road Tenants Corp. | 47 | Units | 63,782.70 | 3,000,000 | 2,997,787 | 2,576,624 | 6.43000% | 0.09347% | 6.33653% | 18,824.15 |
| 44.00 | Loan | 5, 13, 14, 31 | 1 | 2165 Matthews Avenue Owners, Inc. | 61 | Units | 49,143.58 | 3,000,000 | 2,997,758 | 2,807,667 | 6.32000% | 0.09347% | 6.22653% | 17,180.44 |
| 45.00 | Loan | 5, 13, 14, 31 | 1 | Beach House Owners Corp. | 98 | Units | 26,530.61 | 2,600,000 | 2,600,000 | 1,720,627 | 6.24000% | 0.09347% | 6.14653% | 18,988.98 |
| 46.00 | Loan | 5, 13, 14, 31 | 1 | Bronxville Court, Inc. | 54 | Units | 46,259.42 | 2,500,000 | 2,498,009 | 2,130,043 | 6.15000% | 0.09347% | 6.05653% | 15,230.70 |
| 47.00 | Loan | 5, 13, 14, 31 | 1 | 90 Schenck Owners Corp. | 40 | Units | 43,750.00 | 1,750,000 | 1,750,000 | 1,750,000 | 6.11000% | 0.09347% | 6.01653% | NAP |
| 48.00 | Loan | 5, 13, 14, 31 | 1 | Crocheron Terrace Owners Corp. | 47 | Units | 36,142.40 | 1,700,000 | 1,698,693 | 1,453,873 | 6.28000% | 0.09347% | 6.18653% | 10,500.38 |
| 49.00 | Loan | 5, 13, 14, 31 | 1 | Barclay Plaza Owners, Inc. | 48 | Units | 34,321.96 | 1,650,000 | 1,647,454 | 1,429,241 | 6.74000% | 0.09347% | 6.64653% | 10,690.90 |
| 50.00 | Loan | 5, 13, 14, 31 | 1 | 431 West 121 Street Housing Development Fund Corporation a/k/a 431 West 121st Street Housing Development Fund Corporation |
26 | Units | 57,589.10 | 1,500,000 | 1,497,317 | 1,276,053 | 6.10000% | 0.09347% | 6.00653% | 9,089.92 |
| 51.00 | Loan | 5, 13, 14, 31 | 1 | 425 Heights Tenants Corp. | 56 | Units | 24,153.45 | 1,360,000 | 1,352,593 | 745,929 | 6.11000% | 0.09347% | 6.01653% | 10,733.39 |
| A-8 |
BMO 2026-C15
Annex
A
| Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | Monthly Debt Service (IO) ($) |
Annual Debt Service (P&I) ($) |
Annual Debt Service (IO) ($) |
Amortization Type |
ARD Loan (Yes / No) |
Interest Accrual Method | Original Interest-Only Period (Mos.) | Remaining Interest-Only Period (Mos.) |
| 9 | 9 | 9 | ||||||||||
| 1.00 | Loan | 1, 4, 7, 12, 18, 19, 23, 25, 30 | 1 | Arizona Mills | 404,967.50 | NAP | 4,859,610.00 | Interest Only | No | Actual/360 | 120 | 119 |
| 2.00 | Loan | 1, 7, 10, 12, 19, 30 | 1 | Orchard at Saddleback | 318,398.34 | NAP | 3,820,780.08 | Interest Only | No | Actual/360 | 120 | 120 |
| 3 | Loan | 1, 5, 6, 7, 11, 19, 30 | 20 | U-Haul AREC Portfolio 22 | NAP | 3,643,349.16 | NAP | Amortizing Balloon - ARD | Yes | Actual/360 | 0 | 0 |
| 3.01 | Property | 1 | U-Haul Moving & Storage at Oso Blanca | |||||||||
| 3.02 | Property | 1 | U-Haul Moving & Storage of Casa Grande | |||||||||
| 3.03 | Property | 1 | U-Haul Moving & Storage of Coeur D'Alene | |||||||||
| 3.04 | Property | 1 | U-Haul Moving & Storage of Spring Valley | |||||||||
| 3.05 | Property | 1 | U-Haul Moving & Storage of North Brunswick | |||||||||
| 3.06 | Property | 1 | U-Haul Moving & Storage of Marlboro | |||||||||
| 3.07 | Property | 1 | U-Haul Moving & Storage at W Lake Mead Blvd | |||||||||
| 3.08 | Property | 1 | U-Haul Moving & Storage of Little River | |||||||||
| 3.09 | Property | 1 | U-Haul Moving & Storage of East Brunswick | |||||||||
| 3.10 | Property | 1 | U-Haul Moving & Storage of Forestville Rd | |||||||||
| 3.11 | Property | 1 | U-Haul Storage of North Miami Beach | |||||||||
| 3.12 | Property | 1 | U-Haul Moving & Storage of Downtown Jacksonville | |||||||||
| 3.13 | Property | 1 | U-Haul Moving & Storage of Haines City | |||||||||
| 3.14 | Property | 1 | U-Haul of North Miami Beach | |||||||||
| 3.15 | Property | 1 | U-Haul Moving & Storage of Cedar Rapids | |||||||||
| 3.16 | Property | 1 | U-Haul Moving & Storage of West Warner Robins | |||||||||
| 3.17 | Property | 1 | U-Haul Moving & Storage of Salisbury | |||||||||
| 3.18 | Property | 1 | U-Haul Moving & Storage at Hwy 13 & Portland Ave | |||||||||
| 3.19 | Property | 1 | U-Haul Moving & Storage at 36th St | |||||||||
| 3.20 | Property | 1 | U-Haul Storage of Salisbury | |||||||||
| 4 | Loan | 3, 5, 11, 30 | 14 | U-Haul - AREC2 Portfolio | NAP | 3,494,427.60 | NAP | Amortizing Balloon - ARD | Yes | Actual/360 | 0 | 0 |
| 4.01 | Property | 1 | U-Haul Moving & Storage of East Lancaster | |||||||||
| 4.02 | Property | 1 | U-Haul Moving & Storage of Downtown Mobile | |||||||||
| 4.03 | Property | 1 | U-Haul Moving & Storage of Weymouth | |||||||||
| 4.04 | Property | 1 | U-Haul Moving & Storage of Lake Square | |||||||||
| 4.05 | Property | 1 | U-Haul Moving & Storage of Downtown Pensacola | |||||||||
| 4.06 | Property | 1 | U-Haul Moving & Storage of Bel Air | |||||||||
| 4.07 | Property | 1 | U-Haul Moving & Storage of Greensburg | |||||||||
| 4.08 | Property | 1 | U-Haul Moving & Storage At Boston Ave | |||||||||
| 4.09 | Property | 1 | U-Haul Storage of Umpqua Valley | |||||||||
| 4.10 | Property | 1 | U-Haul Moving & Storage At S Padre Island Dr | |||||||||
| 4.11 | Property | 1 | U-Haul Moving & Storage At Box Rd | |||||||||
| 4.12 | Property | 1 | U-Haul Moving & Storage of Hyde Park-Milton | |||||||||
| 4.13 | Property | 1 | U-Haul Moving & Storage At I-45 & Tidwell | |||||||||
| 4.14 | Property | 1 | U-Haul Moving & Storage of Fairgrounds | |||||||||
| 5.00 | Loan | 4, 5, 16, 17, 18, 27, 30, 31 | 1 | Lawrence Logistics Center | 213,951.68 | NAP | 2,567,420.16 | Interest Only | No | Actual/360 | 120 | 120 |
| 6.00 | Loan | 1, 7, 12, 14, 18, 25, 30 | 1 | The Falls | 203,488.39 | NAP | 2,441,860.68 | Interest Only | No | Actual/360 | 120 | 118 |
| 7.00 | Loan | 2, 5, 7, 9, 13, 22, 23, 30, 31 | 1 | One Dag | 171,364.97 | 2,343,105.60 | 2,056,379.64 | Interest Only, Amortizing Balloon | No | Actual/360 | 60 | 58 |
| 8.00 | Loan | 2, 4, 7, 12, 18, 23, 27, 33 | 1 | The Pointe at Polaris | 140,233.51 | NAP | 1,682,802.12 | Interest Only | No | Actual/360 | 120 | 117 |
| 9.00 | Loan | 2, 5, 7, 12, 17, 24, 26, 30, 31 | 1 | The Ritz Tower | 118,346.18 | NAP | 1,420,154.16 | Interest Only | No | Actual/360 | 120 | 120 |
| 10.00 | Loan | 16, 19, 24 | 1 | JTM Foods | 123,288.64 | NAP | 1,479,463.68 | Interest Only | No | Actual/360 | 120 | 119 |
| 11 | Loan | 6, 7, 13, 15, 16, 19, 24, 30, 31 | 6 | Phoenix Industrial Portfolio XV | NAP | 1,630,250.40 | NAP | Amortizing Balloon | No | Actual/360 | 0 | 0 |
| 11.01 | Property | 1 | Winston Salem, NC | |||||||||
| 11.02 | Property | 1 | Belden, MS | |||||||||
| 11.03 | Property | 1 | Dresden, TN | |||||||||
| 11.04 | Property | 1 | Dwight, IL | |||||||||
| 11.05 | Property | 1 | Coffeyville, KS | |||||||||
| 11.06 | Property | 1 | Washington, NC | |||||||||
| 12.00 | Loan | 19, 23 | 1 | Corporate Center VI | 107,907.35 | 1,511,465.88 | 1,294,888.20 | Interest Only, Amortizing Balloon | No | Actual/360 | 61 | 61 |
| 13.00 | Loan | 16, 19, 28 | 1 | Amazon Tallahassee | 98,980.78 | NAP | 1,187,769.36 | Interest Only | No | Actual/360 | 116 | 109 |
| 14.00 | Loan | 1, 4, 7, 19, 25 | 1 | Birch Run Premium Outlets | 109,162.04 | 1,510,655.28 | 1,309,944.48 | Interest Only, Amortizing Balloon | No | Actual/360 | 24 | 18 |
| 15 | Loan | 6, 12, 18, 19, 23 | 3 | The Campus Portfolio | 104,580.53 | NAP | 1,254,966.36 | Interest Only | No | Actual/360 | 120 | 120 |
| 15.01 | Property | 1 | 200, 300, 400 and 600 Willowbrook Lane | |||||||||
| 15.02 | Property | 1 | 100 Willowbrook Lane | |||||||||
| 15.03 | Property | 1 | 1380 Enterprise Drive |
| A-9 |
BMO 2026-C15
Annex
A
| Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | Monthly Debt Service (IO) ($) |
Annual Debt Service (P&I) ($) |
Annual Debt Service (IO) ($) |
Amortization Type |
ARD Loan (Yes / No) |
Interest Accrual Method | Original Interest-Only Period (Mos.) | Remaining Interest-Only Period (Mos.) |
| 9 | 9 | 9 | ||||||||||
| 16.00 | Loan | 18, 19, 25 | 1 | Stop & Stor - Bay Ridge | 90,793.75 | NAP | 1,089,525.00 | Interest Only | No | Actual/360 | 120 | 120 |
| 17.00 | Loan | 16, 17, 19 | 1 | BJ's Wholesale - Leased Fee | 83,328.15 | 1,171,458.84 | 999,937.80 | Interest Only, Amortizing Balloon | No | Actual/360 | 60 | 59 |
| 18.00 | Loan | 10, 15, 19, 20 | 1 | Gateway Plaza | 79,945.14 | 1,096,628.28 | 959,341.68 | Interest Only, Amortizing Balloon | No | Actual/360 | 24 | 24 |
| 19.00 | Loan | 5 | 1 | CooperTowne Center | NAP | 999,400.92 | NAP | Amortizing Balloon | No | Actual/360 | 0 | 0 |
| 20.00 | Loan | 5, 13, 14, 31 | 1 | Fairharbor Owners, Inc. | NAP | 918,618.24 | NAP | Amortizing Balloon | No | Actual/360 | 0 | 0 |
| 21 | Loan | 3, 5, 6, 20 | 5 | The Storage Mall Portfolio | 53,995.67 | 751,866.24 | 647,948.04 | Interest Only, Amortizing Balloon | No | Actual/360 | 60 | 59 |
| 21.01 | Property | 1 | The Storage Mall - Palmyra | |||||||||
| 21.02 | Property | 1 | The Storage Mall - Ontario | |||||||||
| 21.03 | Property | 1 | The Storage Mall - Lockport | |||||||||
| 21.04 | Property | 1 | The Storage Mall - Evergreen | |||||||||
| 21.05 | Property | 1 | The Storage Mall - Rush | |||||||||
| 22.00 | Loan | 10, 23 | 1 | Bradford Plaza | 57,284.72 | NAP | 687,416.64 | Interest Only | No | Actual/360 | 120 | 117 |
| 23.00 | Loan | 1, 7, 19, 23, 29 | 1 | One Commerce Plaza | 52,658.85 | 737,567.76 | 631,906.25 | Interest Only, Amortizing Balloon | No | Actual/360 | 24 | 18 |
| 24.00 | Loan | 15, 20 | 1 | Centennial Center | 50,154.21 | NAP | 601,850.52 | Interest Only | No | Actual/360 | 120 | 116 |
| 25 | Loan | 3, 6, 20 | 2 | Grizzly Self Storage Portfolio | NAP | 619,368.72 | NAP | Amortizing Balloon | No | Actual/360 | 0 | 0 |
| 25.01 | Property | 1 | Grizzly Self Storage - Mesquite | |||||||||
| 25.02 | Property | 1 | Grizzly Self Storage - DeSoto | |||||||||
| 26.00 | Loan | 18, 19, 25 | 1 | Stop & Stor - Glendale/Middle Village | 39,541.67 | NAP | 474,500.04 | Interest Only | No | Actual/360 | 120 | 115 |
| 27.00 | Loan | 1 | CubeSmart Self Storage | 43,230.95 | NAP | 518,771.40 | Interest Only | No | Actual/360 | 120 | 120 | |
| 28.00 | Loan | 5, 13, 14, 31 | 1 | 16 N. Broadway Owners, Inc. | NAP | 449,818.20 | NAP | Amortizing Balloon | No | Actual/360 | 0 | 0 |
| 29.00 | Loan | 5, 13, 14, 31 | 1 | 245-55 Bronx River Owners, Inc. | NAP | 496,544.04 | NAP | Amortizing Balloon | No | Actual/360 | 0 | 0 |
| 30.00 | Loan | 19 | 1 | Hampton Inn Cambridge | NAP | 519,197.88 | NAP | Amortizing Balloon | No | Actual/360 | 0 | 0 |
| 31.00 | Loan | 5, 13, 14, 31 | 1 | 61 Irving Place Corporation | 31,430.56 | NAP | 377,166.72 | Interest Only | No | Actual/360 | 120 | 119 |
| 32.00 | Loan | 3, 16, 18, 30 | 1 | Shoppes at Summer Trees | 35,356.84 | NAP | 424,282.08 | Interest Only | No | Actual/360 | 120 | 120 |
| 33.00 | Loan | 10, 13, 33 | 1 | Highlander Hills Estates | 30,614.78 | NAP | 367,377.36 | Interest Only | No | Actual/360 | 120 | 120 |
| 34.00 | Loan | 3, 10, 26 | 1 | Security Public Storage – Frederick | 28,388.47 | 400,340.28 | 340,661.64 | Interest Only, Amortizing Balloon | No | Actual/360 | 24 | 22 |
| 35.00 | Loan | 5, 13, 14, 31 | 1 | 86th Street Tenants Corp. | 27,511.88 | NAP | 330,142.56 | Interest Only | No | Actual/360 | 120 | 118 |
| 36.00 | Loan | 1 | Publix Self Storage | 24,790.01 | NAP | 297,480.07 | Interest Only | No | Actual/360 | 120 | 118 | |
| 37.00 | Loan | 10, 16, 18, 20, 30 | 1 | Sheboygan Industrial | NAP | 362,587.80 | NAP | Amortizing Balloon | No | Actual/360 | 0 | 0 |
| 38.00 | Loan | 5, 13, 14, 31 | 1 | Interlaken Owners, Inc. | NAP | 336,007.32 | NAP | Amortizing Balloon | No | Actual/360 | 0 | 0 |
| 39.00 | Loan | 5, 13, 14, 31 | 1 | 210 E. Broadway Owners Corp. | 22,125.59 | NAP | 265,507.08 | Interest Only | No | Actual/360 | 120 | 119 |
| 40.00 | Loan | 5, 13, 14, 31 | 1 | 665-675 Apartments Corp. | NAP | 310,598.40 | NAP | Amortizing Balloon | No | Actual/360 | 0 | 0 |
| 41.00 | Loan | 5, 13, 14, 31 | 1 | 5601 Riverdale Owners Corp. | NAP | 277,266.36 | NAP | Amortizing Balloon | No | Actual/360 | 0 | 0 |
| 42.00 | Loan | 16, 19 | 1 | River Place Towers | 15,419.63 | NAP | 185,035.56 | Interest Only | No | Actual/360 | 120 | 113 |
| 43.00 | Loan | 5, 13, 14, 31 | 1 | 127 Garth Road Tenants Corp. | NAP | 225,889.80 | NAP | Amortizing Balloon | No | Actual/360 | 0 | 0 |
| 44.00 | Loan | 5, 13, 14, 31 | 1 | 2165 Matthews Avenue Owners, Inc. | NAP | 206,165.28 | NAP | Amortizing Balloon | No | Actual/360 | 0 | 0 |
| 45.00 | Loan | 5, 13, 14, 31 | 1 | Beach House Owners Corp. | NAP | 227,867.76 | NAP | Amortizing Balloon | No | Actual/360 | 0 | 0 |
| 46.00 | Loan | 5, 13, 14, 31 | 1 | Bronxville Court, Inc. | NAP | 182,768.40 | NAP | Amortizing Balloon | No | Actual/360 | 0 | 0 |
| 47.00 | Loan | 5, 13, 14, 31 | 1 | 90 Schenck Owners Corp. | 9,034.17 | NAP | 108,410.04 | Interest Only | No | Actual/360 | 120 | 118 |
| 48.00 | Loan | 5, 13, 14, 31 | 1 | Crocheron Terrace Owners Corp. | NAP | 126,004.56 | NAP | Amortizing Balloon | No | Actual/360 | 0 | 0 |
| 49.00 | Loan | 5, 13, 14, 31 | 1 | Barclay Plaza Owners, Inc. | NAP | 128,290.80 | NAP | Amortizing Balloon | No | Actual/360 | 0 | 0 |
| 50.00 | Loan | 5, 13, 14, 31 | 1 | 431 West 121 Street Housing Development Fund Corporation a/k/a 431 West 121st Street Housing Development Fund Corporation |
NAP | 109,079.04 | NAP | Amortizing Balloon | No | Actual/360 | 0 | 0 |
| 51.00 | Loan | 5, 13, 14, 31 | 1 | 425 Heights Tenants Corp. | NAP | 128,800.68 | NAP | Amortizing Balloon | No | Actual/360 | 0 | 0 |
| A-10 |
BMO 2026-C15
Annex
A
| Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | Original Term To Maturity / ARD (Mos.) | Remaining Term To Maturity / ARD (Mos.) | Original Amortization Term (Mos.) | Remaining Amortization Term (Mos.) | Origination Date |
Seasoning (Mos.) |
Payment Due Date |
First Payment Date |
First P&I Payment Date |
| 1.00 | Loan | 1, 4, 7, 12, 18, 19, 23, 25, 30 | 1 | Arizona Mills | 120 | 119 | 0 | 0 | 6/23/2026 | 1 | 1 | 8/1/2026 | NAP |
| 2.00 | Loan | 1, 7, 10, 12, 19, 30 | 1 | Orchard at Saddleback | 120 | 120 | 0 | 0 | 7/31/2026 | 0 | 6 | 9/6/2026 | NAP |
| 3 | Loan | 1, 5, 6, 7, 11, 19, 30 | 20 | U-Haul AREC Portfolio 22 | 120 | 120 | 300 | 300 | 7/27/2026 | 0 | 6 | 9/6/2026 | 9/6/2026 |
| 3.01 | Property | 1 | U-Haul Moving & Storage at Oso Blanca | ||||||||||
| 3.02 | Property | 1 | U-Haul Moving & Storage of Casa Grande | ||||||||||
| 3.03 | Property | 1 | U-Haul Moving & Storage of Coeur D'Alene | ||||||||||
| 3.04 | Property | 1 | U-Haul Moving & Storage of Spring Valley | ||||||||||
| 3.05 | Property | 1 | U-Haul Moving & Storage of North Brunswick | ||||||||||
| 3.06 | Property | 1 | U-Haul Moving & Storage of Marlboro | ||||||||||
| 3.07 | Property | 1 | U-Haul Moving & Storage at W Lake Mead Blvd | ||||||||||
| 3.08 | Property | 1 | U-Haul Moving & Storage of Little River | ||||||||||
| 3.09 | Property | 1 | U-Haul Moving & Storage of East Brunswick | ||||||||||
| 3.10 | Property | 1 | U-Haul Moving & Storage of Forestville Rd | ||||||||||
| 3.11 | Property | 1 | U-Haul Storage of North Miami Beach | ||||||||||
| 3.12 | Property | 1 | U-Haul Moving & Storage of Downtown Jacksonville | ||||||||||
| 3.13 | Property | 1 | U-Haul Moving & Storage of Haines City | ||||||||||
| 3.14 | Property | 1 | U-Haul of North Miami Beach | ||||||||||
| 3.15 | Property | 1 | U-Haul Moving & Storage of Cedar Rapids | ||||||||||
| 3.16 | Property | 1 | U-Haul Moving & Storage of West Warner Robins | ||||||||||
| 3.17 | Property | 1 | U-Haul Moving & Storage of Salisbury | ||||||||||
| 3.18 | Property | 1 | U-Haul Moving & Storage at Hwy 13 & Portland Ave | ||||||||||
| 3.19 | Property | 1 | U-Haul Moving & Storage at 36th St | ||||||||||
| 3.20 | Property | 1 | U-Haul Storage of Salisbury | ||||||||||
| 4 | Loan | 3, 5, 11, 30 | 14 | U-Haul - AREC2 Portfolio | 120 | 120 | 300 | 300 | 7/21/2026 | 0 | 6 | 9/6/2026 | 9/6/2026 |
| 4.01 | Property | 1 | U-Haul Moving & Storage of East Lancaster | ||||||||||
| 4.02 | Property | 1 | U-Haul Moving & Storage of Downtown Mobile | ||||||||||
| 4.03 | Property | 1 | U-Haul Moving & Storage of Weymouth | ||||||||||
| 4.04 | Property | 1 | U-Haul Moving & Storage of Lake Square | ||||||||||
| 4.05 | Property | 1 | U-Haul Moving & Storage of Downtown Pensacola | ||||||||||
| 4.06 | Property | 1 | U-Haul Moving & Storage of Bel Air | ||||||||||
| 4.07 | Property | 1 | U-Haul Moving & Storage of Greensburg | ||||||||||
| 4.08 | Property | 1 | U-Haul Moving & Storage At Boston Ave | ||||||||||
| 4.09 | Property | 1 | U-Haul Storage of Umpqua Valley | ||||||||||
| 4.10 | Property | 1 | U-Haul Moving & Storage At S Padre Island Dr | ||||||||||
| 4.11 | Property | 1 | U-Haul Moving & Storage At Box Rd | ||||||||||
| 4.12 | Property | 1 | U-Haul Moving & Storage of Hyde Park-Milton | ||||||||||
| 4.13 | Property | 1 | U-Haul Moving & Storage At I-45 & Tidwell | ||||||||||
| 4.14 | Property | 1 | U-Haul Moving & Storage of Fairgrounds | ||||||||||
| 5.00 | Loan | 4, 5, 16, 17, 18, 27, 30, 31 | 1 | Lawrence Logistics Center | 120 | 120 | 0 | 0 | 7/15/2026 | 0 | 1 | 9/1/2026 | NAP |
| 6.00 | Loan | 1, 7, 12, 14, 18, 25, 30 | 1 | The Falls | 120 | 118 | 0 | 0 | 6/1/2026 | 2 | 1 | 7/1/2026 | NAP |
| 7.00 | Loan | 2, 5, 7, 9, 13, 22, 23, 30, 31 | 1 | One Dag | 120 | 118 | 360 | 360 | 6/5/2026 | 2 | 6 | 7/6/2026 | 7/6/2031 |
| 8.00 | Loan | 2, 4, 7, 12, 18, 23, 27, 33 | 1 | The Pointe at Polaris | 120 | 117 | 0 | 0 | 4/17/2026 | 3 | 6 | 6/6/2026 | NAP |
| 9.00 | Loan | 2, 5, 7, 12, 17, 24, 26, 30, 31 | 1 | The Ritz Tower | 120 | 120 | 0 | 0 | 8/3/2026 | 0 | 6 | 9/6/2026 | NAP |
| 10.00 | Loan | 16, 19, 24 | 1 | JTM Foods | 120 | 119 | 0 | 0 | 7/1/2026 | 1 | 6 | 8/6/2026 | NAP |
| 11 | Loan | 6, 7, 13, 15, 16, 19, 24, 30, 31 | 6 | Phoenix Industrial Portfolio XV | 120 | 117 | 360 | 357 | 4/22/2026 | 3 | 6 | 6/6/2026 | 6/6/2026 |
| 11.01 | Property | 1 | Winston Salem, NC | ||||||||||
| 11.02 | Property | 1 | Belden, MS | ||||||||||
| 11.03 | Property | 1 | Dresden, TN | ||||||||||
| 11.04 | Property | 1 | Dwight, IL | ||||||||||
| 11.05 | Property | 1 | Coffeyville, KS | ||||||||||
| 11.06 | Property | 1 | Washington, NC | ||||||||||
| 12.00 | Loan | 19, 23 | 1 | Corporate Center VI | 121 | 121 | 360 | 360 | 8/4/2026 | 0 | 1 | 9/1/2026 | 10/1/2031 |
| 13.00 | Loan | 16, 19, 28 | 1 | Amazon Tallahassee | 116 | 109 | 0 | 0 | 12/30/2025 | 7 | 1 | 2/1/2026 | NAP |
| 14.00 | Loan | 1, 4, 7, 19, 25 | 1 | Birch Run Premium Outlets | 120 | 114 | 360 | 360 | 1/6/2026 | 6 | 1 | 3/1/2026 | 3/1/2028 |
| 15 | Loan | 6, 12, 18, 19, 23 | 3 | The Campus Portfolio | 120 | 120 | 0 | 0 | 7/23/2026 | 0 | 1 | 9/1/2026 | NAP |
| 15.01 | Property | 1 | 200, 300, 400 and 600 Willowbrook Lane | ||||||||||
| 15.02 | Property | 1 | 100 Willowbrook Lane | ||||||||||
| 15.03 | Property | 1 | 1380 Enterprise Drive |
| A-11 |
BMO 2026-C15
Annex
A
| Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | Original Term To Maturity / ARD (Mos.) | Remaining Term To Maturity / ARD (Mos.) | Original Amortization Term (Mos.) | Remaining Amortization Term (Mos.) | Origination Date |
Seasoning (Mos.) |
Payment Due Date |
First Payment Date |
First P&I Payment Date |
| 16.00 | Loan | 18, 19, 25 | 1 | Stop & Stor - Bay Ridge | 120 | 120 | 0 | 0 | 7/28/2026 | 0 | 1 | 9/1/2026 | NAP |
| 17.00 | Loan | 16, 17, 19 | 1 | BJ's Wholesale - Leased Fee | 120 | 119 | 360 | 360 | 6/25/2026 | 1 | 6 | 8/6/2026 | 8/6/2031 |
| 18.00 | Loan | 10, 15, 19, 20 | 1 | Gateway Plaza | 120 | 120 | 360 | 360 | 7/31/2026 | 0 | 1 | 9/1/2026 | 9/1/2028 |
| 19.00 | Loan | 5 | 1 | CooperTowne Center | 120 | 119 | 360 | 359 | 6/23/2026 | 1 | 6 | 8/6/2026 | 8/6/2026 |
| 20.00 | Loan | 5, 13, 14, 31 | 1 | Fairharbor Owners, Inc. | 120 | 119 | 360 | 359 | 6/23/2026 | 1 | 1 | 8/1/2026 | 8/1/2026 |
| 21 | Loan | 3, 5, 6, 20 | 5 | The Storage Mall Portfolio | 120 | 119 | 360 | 360 | 6/25/2026 | 1 | 6 | 8/6/2026 | 8/6/2031 |
| 21.01 | Property | 1 | The Storage Mall - Palmyra | ||||||||||
| 21.02 | Property | 1 | The Storage Mall - Ontario | ||||||||||
| 21.03 | Property | 1 | The Storage Mall - Lockport | ||||||||||
| 21.04 | Property | 1 | The Storage Mall - Evergreen | ||||||||||
| 21.05 | Property | 1 | The Storage Mall - Rush | ||||||||||
| 22.00 | Loan | 10, 23 | 1 | Bradford Plaza | 120 | 117 | 0 | 0 | 4/17/2026 | 3 | 6 | 6/6/2026 | NAP |
| 23.00 | Loan | 1, 7, 19, 23, 29 | 1 | One Commerce Plaza | 120 | 114 | 324 | 324 | 1/9/2026 | 6 | 6 | 3/6/2026 | 3/6/2028 |
| 24.00 | Loan | 15, 20 | 1 | Centennial Center | 120 | 116 | 0 | 0 | 3/31/2026 | 4 | 6 | 5/6/2026 | NAP |
| 25 | Loan | 3, 6, 20 | 2 | Grizzly Self Storage Portfolio | 120 | 118 | 360 | 358 | 6/1/2026 | 2 | 1 | 7/1/2026 | 7/1/2026 |
| 25.01 | Property | 1 | Grizzly Self Storage - Mesquite | ||||||||||
| 25.02 | Property | 1 | Grizzly Self Storage - DeSoto | ||||||||||
| 26.00 | Loan | 18, 19, 25 | 1 | Stop & Stor - Glendale/Middle Village | 120 | 115 | 0 | 0 | 2/11/2026 | 5 | 1 | 4/1/2026 | NAP |
| 27.00 | Loan | 1 | CubeSmart Self Storage | 120 | 120 | 0 | 0 | 7/31/2026 | 0 | 6 | 9/6/2026 | NAP | |
| 28.00 | Loan | 5, 13, 14, 31 | 1 | 16 N. Broadway Owners, Inc. | 120 | 120 | 480 | 480 | 7/27/2026 | 0 | 1 | 9/1/2026 | 9/1/2026 |
| 29.00 | Loan | 5, 13, 14, 31 | 1 | 245-55 Bronx River Owners, Inc. | 120 | 118 | 360 | 358 | 5/29/2026 | 2 | 1 | 7/1/2026 | 7/1/2026 |
| 30.00 | Loan | 19 | 1 | Hampton Inn Cambridge | 120 | 119 | 360 | 359 | 6/24/2026 | 1 | 6 | 8/6/2026 | 8/6/2026 |
| 31.00 | Loan | 5, 13, 14, 31 | 1 | 61 Irving Place Corporation | 120 | 119 | 0 | 0 | 6/18/2026 | 1 | 1 | 8/1/2026 | NAP |
| 32.00 | Loan | 3, 16, 18, 30 | 1 | Shoppes at Summer Trees | 120 | 120 | 0 | 0 | 7/17/2026 | 0 | 1 | 9/1/2026 | NAP |
| 33.00 | Loan | 10, 13, 33 | 1 | Highlander Hills Estates | 120 | 120 | 0 | 0 | 7/31/2026 | 0 | 1 | 9/1/2026 | NAP |
| 34.00 | Loan | 3, 10, 26 | 1 | Security Public Storage – Frederick | 120 | 118 | 360 | 360 | 5/11/2026 | 2 | 6 | 7/6/2026 | 7/6/2028 |
| 35.00 | Loan | 5, 13, 14, 31 | 1 | 86th Street Tenants Corp. | 120 | 118 | 0 | 0 | 5/28/2026 | 2 | 1 | 7/1/2026 | NAP |
| 36.00 | Loan | 1 | Publix Self Storage | 120 | 118 | 0 | 0 | 6/2/2026 | 2 | 6 | 7/6/2026 | NAP | |
| 37.00 | Loan | 10, 16, 18, 20, 30 | 1 | Sheboygan Industrial | 120 | 120 | 360 | 360 | 7/7/2026 | 0 | 1 | 9/1/2026 | 9/1/2026 |
| 38.00 | Loan | 5, 13, 14, 31 | 1 | Interlaken Owners, Inc. | 120 | 118 | 360 | 358 | 5/29/2026 | 2 | 1 | 7/1/2026 | 7/1/2026 |
| 39.00 | Loan | 5, 13, 14, 31 | 1 | 210 E. Broadway Owners Corp. | 120 | 119 | 0 | 0 | 6/29/2026 | 1 | 1 | 8/1/2026 | NAP |
| 40.00 | Loan | 5, 13, 14, 31 | 1 | 665-675 Apartments Corp. | 120 | 119 | 360 | 359 | 6/26/2026 | 1 | 1 | 8/1/2026 | 8/1/2026 |
| 41.00 | Loan | 5, 13, 14, 31 | 1 | 5601 Riverdale Owners Corp. | 120 | 119 | 480 | 479 | 6/30/2026 | 1 | 1 | 8/1/2026 | 8/1/2026 |
| 42.00 | Loan | 16, 19 | 1 | River Place Towers | 120 | 113 | 0 | 0 | 12/3/2025 | 7 | 1 | 2/1/2026 | NAP |
| 43.00 | Loan | 5, 13, 14, 31 | 1 | 127 Garth Road Tenants Corp. | 120 | 119 | 360 | 359 | 6/23/2026 | 1 | 1 | 8/1/2026 | 8/1/2026 |
| 44.00 | Loan | 5, 13, 14, 31 | 1 | 2165 Matthews Avenue Owners, Inc. | 120 | 118 | 480 | 478 | 5/29/2026 | 2 | 1 | 7/1/2026 | 7/1/2026 |
| 45.00 | Loan | 5, 13, 14, 31 | 1 | Beach House Owners Corp. | 120 | 120 | 240 | 240 | 7/30/2026 | 0 | 1 | 9/1/2026 | 9/1/2026 |
| 46.00 | Loan | 5, 13, 14, 31 | 1 | Bronxville Court, Inc. | 120 | 119 | 360 | 359 | 6/23/2026 | 1 | 1 | 8/1/2026 | 8/1/2026 |
| 47.00 | Loan | 5, 13, 14, 31 | 1 | 90 Schenck Owners Corp. | 120 | 118 | 0 | 0 | 5/28/2026 | 2 | 1 | 7/1/2026 | NAP |
| 48.00 | Loan | 5, 13, 14, 31 | 1 | Crocheron Terrace Owners Corp. | 120 | 119 | 360 | 359 | 6/11/2026 | 1 | 1 | 8/1/2026 | 8/1/2026 |
| 49.00 | Loan | 5, 13, 14, 31 | 1 | Barclay Plaza Owners, Inc. | 120 | 118 | 360 | 358 | 5/26/2026 | 2 | 1 | 7/1/2026 | 7/1/2026 |
| 50.00 | Loan | 5, 13, 14, 31 | 1 | 431 West 121 Street Housing Development Fund Corporation a/k/a 431 West 121st Street Housing Development Fund Corporation |
120 | 118 | 360 | 358 | 5/29/2026 | 2 | 1 | 7/1/2026 | 7/1/2026 |
| 51.00 | Loan | 5, 13, 14, 31 | 1 | 425 Heights Tenants Corp. | 120 | 118 | 204 | 202 | 5/29/2026 | 2 | 1 | 7/1/2026 | 7/1/2026 |
| A-12 |
BMO 2026-C15
Annex
A
| Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | Maturity Date or Anticipated Repayment Date |
Final Maturity Date |
Grace Period - Late Fee (Days) |
Grace Period - Default (Days) |
Prepayment Provision | Most Recent EGI ($) |
Most Recent Expenses ($) |
| 10 | 10 | 12 | |||||||||
| 1.00 | Loan | 1, 4, 7, 12, 18, 19, 23, 25, 30 | 1 | Arizona Mills | 7/1/2036 | 7/1/2036 | 0 | 0 | L(25),D(88),O(7) | 39,526,201 | 11,376,591 |
| 2.00 | Loan | 1, 7, 10, 12, 19, 30 | 1 | Orchard at Saddleback | 8/6/2036 | 8/6/2036 | 0 | 5 | L(24),D(89),O(7) | 11,576,470 | 3,382,451 |
| 3 | Loan | 1, 5, 6, 7, 11, 19, 30 | 20 | U-Haul AREC Portfolio 22 | 8/6/2036 | 8/6/2051 | 0 | 0 | L(24),D(89),O(7) | 18,272,258 | 4,281,551 |
| 3.01 | Property | 1 | U-Haul Moving & Storage at Oso Blanca | NAV | NAV | ||||||
| 3.02 | Property | 1 | U-Haul Moving & Storage of Casa Grande | NAV | NAV | ||||||
| 3.03 | Property | 1 | U-Haul Moving & Storage of Coeur D'Alene | NAV | NAV | ||||||
| 3.04 | Property | 1 | U-Haul Moving & Storage of Spring Valley | NAV | NAV | ||||||
| 3.05 | Property | 1 | U-Haul Moving & Storage of North Brunswick | NAV | NAV | ||||||
| 3.06 | Property | 1 | U-Haul Moving & Storage of Marlboro | NAV | NAV | ||||||
| 3.07 | Property | 1 | U-Haul Moving & Storage at W Lake Mead Blvd | NAV | NAV | ||||||
| 3.08 | Property | 1 | U-Haul Moving & Storage of Little River | NAV | NAV | ||||||
| 3.09 | Property | 1 | U-Haul Moving & Storage of East Brunswick | NAV | NAV | ||||||
| 3.10 | Property | 1 | U-Haul Moving & Storage of Forestville Rd | NAV | NAV | ||||||
| 3.11 | Property | 1 | U-Haul Storage of North Miami Beach | NAV | NAV | ||||||
| 3.12 | Property | 1 | U-Haul Moving & Storage of Downtown Jacksonville | NAV | NAV | ||||||
| 3.13 | Property | 1 | U-Haul Moving & Storage of Haines City | NAV | NAV | ||||||
| 3.14 | Property | 1 | U-Haul of North Miami Beach | NAV | NAV | ||||||
| 3.15 | Property | 1 | U-Haul Moving & Storage of Cedar Rapids | NAV | NAV | ||||||
| 3.16 | Property | 1 | U-Haul Moving & Storage of West Warner Robins | NAV | NAV | ||||||
| 3.17 | Property | 1 | U-Haul Moving & Storage of Salisbury | NAV | NAV | ||||||
| 3.18 | Property | 1 | U-Haul Moving & Storage at Hwy 13 & Portland Ave | NAV | NAV | ||||||
| 3.19 | Property | 1 | U-Haul Moving & Storage at 36th St | NAV | NAV | ||||||
| 3.20 | Property | 1 | U-Haul Storage of Salisbury | NAV | NAV | ||||||
| 4 | Loan | 3, 5, 11, 30 | 14 | U-Haul - AREC2 Portfolio | 8/6/2036 | 8/6/2051 | 0 | 0 | L(24),D(89),O(7) | 7,322,717 | 2,360,889 |
| 4.01 | Property | 1 | U-Haul Moving & Storage of East Lancaster | 817,374 | 197,257 | ||||||
| 4.02 | Property | 1 | U-Haul Moving & Storage of Downtown Mobile | 620,257 | 185,840 | ||||||
| 4.03 | Property | 1 | U-Haul Moving & Storage of Weymouth | 604,294 | 184,051 | ||||||
| 4.04 | Property | 1 | U-Haul Moving & Storage of Lake Square | 576,506 | 182,244 | ||||||
| 4.05 | Property | 1 | U-Haul Moving & Storage of Downtown Pensacola | 500,233 | 152,929 | ||||||
| 4.06 | Property | 1 | U-Haul Moving & Storage of Bel Air | 553,041 | 179,282 | ||||||
| 4.07 | Property | 1 | U-Haul Moving & Storage of Greensburg | 562,377 | 189,895 | ||||||
| 4.08 | Property | 1 | U-Haul Moving & Storage At Boston Ave | 532,620 | 188,209 | ||||||
| 4.09 | Property | 1 | U-Haul Storage of Umpqua Valley | 427,454 | 119,791 | ||||||
| 4.10 | Property | 1 | U-Haul Moving & Storage At S Padre Island Dr | 461,402 | 190,781 | ||||||
| 4.11 | Property | 1 | U-Haul Moving & Storage At Box Rd | 455,739 | 152,435 | ||||||
| 4.12 | Property | 1 | U-Haul Moving & Storage of Hyde Park-Milton | 482,880 | 172,721 | ||||||
| 4.13 | Property | 1 | U-Haul Moving & Storage At I-45 & Tidwell | 427,708 | 149,081 | ||||||
| 4.14 | Property | 1 | U-Haul Moving & Storage of Fairgrounds | 300,832 | 116,374 | ||||||
| 5.00 | Loan | 4, 5, 16, 17, 18, 27, 30, 31 | 1 | Lawrence Logistics Center | 8/1/2036 | 8/1/2036 | 0 | 0 | L(24),YM1(89),O(7) | 2,549,465 | 933,000 |
| 6.00 | Loan | 1, 7, 12, 14, 18, 25, 30 | 1 | The Falls | 6/1/2036 | 6/1/2036 | 0 | 0 | L(26),D(87),O(7) | 24,271,447 | 7,965,982 |
| 7.00 | Loan | 2, 5, 7, 9, 13, 22, 23, 30, 31 | 1 | One Dag | 6/6/2036 | 6/6/2036 | 0 | 0 | L(26),D(89),O(5) | 42,464,523 | 24,046,468 |
| 8.00 | Loan | 2, 4, 7, 12, 18, 23, 27, 33 | 1 | The Pointe at Polaris | 5/6/2036 | 5/6/2036 | 0 | 0 | L(27),D(88),O(5) | 7,844,722 | 2,445,947 |
| 9.00 | Loan | 2, 5, 7, 12, 17, 24, 26, 30, 31 | 1 | The Ritz Tower | 8/6/2036 | 8/6/2036 | 0 | 0 | L(24),D(89),O(7) | 12,002,612 | 10,101,477 |
| 10.00 | Loan | 16, 19, 24 | 1 | JTM Foods | 7/6/2036 | 7/6/2036 | 5 | 0 | L(24),YM1(1),DorYM1(88),O(7) | NAV | NAV |
| 11 | Loan | 6, 7, 13, 15, 16, 19, 24, 30, 31 | 6 | Phoenix Industrial Portfolio XV | 5/6/2036 | 5/6/2036 | 0 | 0 | L(12),YM1(102),O(6) | 8,760,140 | 2,931,382 |
| 11.01 | Property | 1 | Winston Salem, NC | 694,521 | 902,709 | ||||||
| 11.02 | Property | 1 | Belden, MS | 1,922,889 | 612,305 | ||||||
| 11.03 | Property | 1 | Dresden, TN | 2,355,744 | 653,469 | ||||||
| 11.04 | Property | 1 | Dwight, IL | 1,813,111 | 548,064 | ||||||
| 11.05 | Property | 1 | Coffeyville, KS | 1,560,141 | 136,136 | ||||||
| 11.06 | Property | 1 | Washington, NC | 413,735 | 78,700 | ||||||
| 12.00 | Loan | 19, 23 | 1 | Corporate Center VI | 9/1/2036 | 9/1/2036 | 0 | 0 | L(24),D(91),O(6) | 5,489,835 | 1,075,632 |
| 13.00 | Loan | 16, 19, 28 | 1 | Amazon Tallahassee | 9/1/2035 | 9/1/2035 | 5 | 0 | L(31),D(83),O(2) | 2,814,316 | 761,724 |
| 14.00 | Loan | 1, 4, 7, 19, 25 | 1 | Birch Run Premium Outlets | 2/1/2036 | 2/1/2036 | 0 | 0 | L(30),D(83),O(7) | 18,616,831 | 4,415,928 |
| 15 | Loan | 6, 12, 18, 19, 23 | 3 | The Campus Portfolio | 8/1/2036 | 8/1/2036 | 0 | 0 | L(24),D(90),O(6) | 5,317,066 | 1,780,606 |
| 15.01 | Property | 1 | 200, 300, 400 and 600 Willowbrook Lane | 3,480,473 | 1,194,806 | ||||||
| 15.02 | Property | 1 | 100 Willowbrook Lane | 941,671 | 386,057 | ||||||
| 15.03 | Property | 1 | 1380 Enterprise Drive | 894,922 | 199,743 |
| A-13 |
BMO 2026-C15
Annex
A
| Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | Maturity Date or Anticipated Repayment Date |
Final Maturity Date |
Grace Period - Late Fee (Days) |
Grace Period - Default (Days) |
Prepayment Provision | Most Recent EGI ($) |
Most Recent Expenses ($) |
| 10 | 10 | 12 | |||||||||
| 16.00 | Loan | 18, 19, 25 | 1 | Stop & Stor - Bay Ridge | 8/1/2036 | 8/1/2036 | 5 | 0 | L(24),D(90),O(6) | 4,764,623 | 1,943,427 |
| 17.00 | Loan | 16, 17, 19 | 1 | BJ's Wholesale - Leased Fee | 7/6/2036 | 7/6/2036 | 0 | 0 | L(25),D(88),O(7) | NAV | NAV |
| 18.00 | Loan | 10, 15, 19, 20 | 1 | Gateway Plaza | 8/1/2036 | 8/1/2036 | 5 | 5 | L(25),YM1(92),O(3) | 1,967,725 | 492,306 |
| 19.00 | Loan | 5 | 1 | CooperTowne Center | 7/6/2036 | 7/6/2036 | 0 | 0 | L(25),YM1(88),O(7) | 3,917,468 | 1,519,388 |
| 20.00 | Loan | 5, 13, 14, 31 | 1 | Fairharbor Owners, Inc. | 7/1/2036 | 7/1/2036 | 10 | 10 | YM1(113),1%(3),O(4) | NAP | NAP |
| 21 | Loan | 3, 5, 6, 20 | 5 | The Storage Mall Portfolio | 7/6/2036 | 7/6/2036 | 0 | 0 | L(25),D(91),O(4) | 1,572,797 | 417,834 |
| 21.01 | Property | 1 | The Storage Mall - Palmyra | 484,205 | 131,914 | ||||||
| 21.02 | Property | 1 | The Storage Mall - Ontario | 320,049 | 69,882 | ||||||
| 21.03 | Property | 1 | The Storage Mall - Lockport | 272,719 | 107,004 | ||||||
| 21.04 | Property | 1 | The Storage Mall - Evergreen | 249,175 | 75,084 | ||||||
| 21.05 | Property | 1 | The Storage Mall - Rush | 246,649 | 33,950 | ||||||
| 22.00 | Loan | 10, 23 | 1 | Bradford Plaza | 5/6/2036 | 5/6/2036 | 2 (once per 366 days) | 0 | L(27),D(86),O(7) | 1,316,865 | 384,336 |
| 23.00 | Loan | 1, 7, 19, 23, 29 | 1 | One Commerce Plaza | 2/6/2036 | 2/6/2036 | 0 | 0 | L(30),D(85),O(5) | 13,818,397 | 6,364,975 |
| 24.00 | Loan | 15, 20 | 1 | Centennial Center | 4/6/2036 | 4/6/2036 | 0 | 0 | L(28),D(85),O(7) | 1,662,023 | 616,890 |
| 25 | Loan | 3, 6, 20 | 2 | Grizzly Self Storage Portfolio | 6/1/2036 | 6/1/2036 | 0 | 0 | L(26),D(90),O(4) | 1,471,115 | 521,267 |
| 25.01 | Property | 1 | Grizzly Self Storage - Mesquite | 858,421 | 305,488 | ||||||
| 25.02 | Property | 1 | Grizzly Self Storage - DeSoto | 612,694 | 215,778 | ||||||
| 26.00 | Loan | 18, 19, 25 | 1 | Stop & Stor - Glendale/Middle Village | 3/1/2036 | 3/1/2036 | 0 | 0 | L(29),D(85),O(6) | 2,075,625 | 1,213,384 |
| 27.00 | Loan | 1 | CubeSmart Self Storage | 8/6/2036 | 8/6/2036 | 0 | 0 | L(25),YM1(91),O(4) | 1,306,212 | 570,510 | |
| 28.00 | Loan | 5, 13, 14, 31 | 1 | 16 N. Broadway Owners, Inc. | 8/1/2036 | 8/1/2036 | 10 | 10 | YM1(113),1%(3),O(4) | NAP | NAP |
| 29.00 | Loan | 5, 13, 14, 31 | 1 | 245-55 Bronx River Owners, Inc. | 6/1/2036 | 6/1/2036 | 10 | 10 | YM1(113),1%(3),O(4) | NAP | NAP |
| 30.00 | Loan | 19 | 1 | Hampton Inn Cambridge | 7/6/2036 | 7/6/2036 | 0 | 0 | L(25),D(91),O(4) | 3,083,763 | 1,938,279 |
| 31.00 | Loan | 5, 13, 14, 31 | 1 | 61 Irving Place Corporation | 7/1/2036 | 7/1/2036 | 10 | 10 | YM1(113),1%(3),O(4) | NAP | NAP |
| 32.00 | Loan | 3, 16, 18, 30 | 1 | Shoppes at Summer Trees | 8/1/2036 | 8/1/2036 | 0 | 0 | L(24),YM1(89),O(7) | NAV | NAV |
| 33.00 | Loan | 10, 13, 33 | 1 | Highlander Hills Estates | 8/1/2036 | 8/1/2036 | 3 | 3 | L(25),YM1(89),O(6) | 802,171 | 527,958 |
| 34.00 | Loan | 3, 10, 26 | 1 | Security Public Storage – Frederick | 6/6/2036 | 6/6/2036 | 5 (Twice per loan term) | 0 | L(12),YM1(14),DorYM1(87),O(7) | 1,244,963 | 607,140 |
| 35.00 | Loan | 5, 13, 14, 31 | 1 | 86th Street Tenants Corp. | 6/1/2036 | 6/1/2036 | 10 | 10 | YM1(113),1%(3),O(4) | NAP | NAP |
| 36.00 | Loan | 1 | Publix Self Storage | 6/6/2036 | 6/6/2036 | 0 | 0 | L(26),D(90),O(4) | 1,926,671 | 770,175 | |
| 37.00 | Loan | 10, 16, 18, 20, 30 | 1 | Sheboygan Industrial | 8/1/2036 | 8/1/2036 | 5 | 5 | L(13),YM1(100),O(7) | NAV | NAV |
| 38.00 | Loan | 5, 13, 14, 31 | 1 | Interlaken Owners, Inc. | 6/1/2036 | 6/1/2036 | 10 | 10 | YM1(113),1%(3),O(4) | NAP | NAP |
| 39.00 | Loan | 5, 13, 14, 31 | 1 | 210 E. Broadway Owners Corp. | 7/1/2036 | 7/1/2036 | 10 | 10 | YM1(113),1%(3),O(4) | NAP | NAP |
| 40.00 | Loan | 5, 13, 14, 31 | 1 | 665-675 Apartments Corp. | 7/1/2036 | 7/1/2036 | 10 | 10 | YM1(113),1%(3),O(4) | NAP | NAP |
| 41.00 | Loan | 5, 13, 14, 31 | 1 | 5601 Riverdale Owners Corp. | 7/1/2036 | 7/1/2036 | 10 | 10 | YM1(113),1%(3),O(4) | NAP | NAP |
| 42.00 | Loan | 16, 19 | 1 | River Place Towers | 1/1/2036 | 1/1/2036 | 5 | 0 | L(31),D(83),O(6) | NAV | NAV |
| 43.00 | Loan | 5, 13, 14, 31 | 1 | 127 Garth Road Tenants Corp. | 7/1/2036 | 7/1/2036 | 10 | 10 | YM1(113),1%(3),O(4) | NAP | NAP |
| 44.00 | Loan | 5, 13, 14, 31 | 1 | 2165 Matthews Avenue Owners, Inc. | 6/1/2036 | 6/1/2036 | 10 | 10 | YM1(113),1%(3),O(4) | NAP | NAP |
| 45.00 | Loan | 5, 13, 14, 31 | 1 | Beach House Owners Corp. | 8/1/2036 | 8/1/2036 | 10 | 10 | YM1(113),1%(3),O(4) | NAP | NAP |
| 46.00 | Loan | 5, 13, 14, 31 | 1 | Bronxville Court, Inc. | 7/1/2036 | 7/1/2036 | 10 | 10 | YM1(113),1%(3),O(4) | NAP | NAP |
| 47.00 | Loan | 5, 13, 14, 31 | 1 | 90 Schenck Owners Corp. | 6/1/2036 | 6/1/2036 | 10 | 10 | YM1(113),1%(3),O(4) | NAP | NAP |
| 48.00 | Loan | 5, 13, 14, 31 | 1 | Crocheron Terrace Owners Corp. | 7/1/2036 | 7/1/2036 | 10 | 10 | YM1(113),1%(3),O(4) | NAP | NAP |
| 49.00 | Loan | 5, 13, 14, 31 | 1 | Barclay Plaza Owners, Inc. | 6/1/2036 | 6/1/2036 | 10 | 10 | YM1(113),1%(3),O(4) | NAP | NAP |
| 50.00 | Loan | 5, 13, 14, 31 | 1 | 431 West 121 Street Housing Development Fund Corporation a/k/a 431 West 121st Street Housing Development Fund Corporation |
6/1/2036 | 6/1/2036 | 10 | 10 | YM1(113),1%(3),O(4) | NAP | NAP |
| 51.00 | Loan | 5, 13, 14, 31 | 1 | 425 Heights Tenants Corp. | 6/1/2036 | 6/1/2036 | 10 | 10 | YM1(113),1%(3),O(4) | NAP | NAP |
| A-14 |
BMO 2026-C15
Annex
A
| Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | Most Recent NOI ($) |
Most Recent NOI Date |
Most Recent Description |
Second Most Recent EGI ($) |
Second Most Recent Expenses ($) |
Second Most Recent NOI ($) |
Second Most Recent NOI Date |
Second Most Recent Description |
Third Most Recent EGI ($) |
| 31 | 16 | 16 | |||||||||||
| 1.00 | Loan | 1, 4, 7, 12, 18, 19, 23, 25, 30 | 1 | Arizona Mills | 28,149,610 | 3/31/2026 | T-12 | 39,550,720 | 11,398,217 | 28,152,503 | 12/31/2025 | T-12 | 39,990,726 |
| 2.00 | Loan | 1, 7, 10, 12, 19, 30 | 1 | Orchard at Saddleback | 8,194,019 | 3/31/2026 | T-12 | 11,559,601 | 3,390,867 | 8,168,734 | 12/31/2025 | T-12 | 11,414,719 |
| 3 | Loan | 1, 5, 6, 7, 11, 19, 30 | 20 | U-Haul AREC Portfolio 22 | 13,990,707 | 5/31/2026 | T-12 | 18,028,038 | 4,181,725 | 13,846,313 | 3/31/2025 | T-12 | 17,913,855 |
| 3.01 | Property | 1 | U-Haul Moving & Storage at Oso Blanca | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | |
| 3.02 | Property | 1 | U-Haul Moving & Storage of Casa Grande | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | |
| 3.03 | Property | 1 | U-Haul Moving & Storage of Coeur D'Alene | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | |
| 3.04 | Property | 1 | U-Haul Moving & Storage of Spring Valley | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | |
| 3.05 | Property | 1 | U-Haul Moving & Storage of North Brunswick | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | |
| 3.06 | Property | 1 | U-Haul Moving & Storage of Marlboro | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | |
| 3.07 | Property | 1 | U-Haul Moving & Storage at W Lake Mead Blvd | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | |
| 3.08 | Property | 1 | U-Haul Moving & Storage of Little River | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | |
| 3.09 | Property | 1 | U-Haul Moving & Storage of East Brunswick | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | |
| 3.10 | Property | 1 | U-Haul Moving & Storage of Forestville Rd | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | |
| 3.11 | Property | 1 | U-Haul Storage of North Miami Beach | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | |
| 3.12 | Property | 1 | U-Haul Moving & Storage of Downtown Jacksonville | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | |
| 3.13 | Property | 1 | U-Haul Moving & Storage of Haines City | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | |
| 3.14 | Property | 1 | U-Haul of North Miami Beach | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | |
| 3.15 | Property | 1 | U-Haul Moving & Storage of Cedar Rapids | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | |
| 3.16 | Property | 1 | U-Haul Moving & Storage of West Warner Robins | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | |
| 3.17 | Property | 1 | U-Haul Moving & Storage of Salisbury | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | |
| 3.18 | Property | 1 | U-Haul Moving & Storage at Hwy 13 & Portland Ave | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | |
| 3.19 | Property | 1 | U-Haul Moving & Storage at 36th St | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | |
| 3.20 | Property | 1 | U-Haul Storage of Salisbury | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | |
| 4 | Loan | 3, 5, 11, 30 | 14 | U-Haul - AREC2 Portfolio | 4,961,828 | 5/31/2026 | T-12 | 7,296,679 | 2,334,279 | 4,962,400 | 12/31/2025 | T-12 | 7,204,447 |
| 4.01 | Property | 1 | U-Haul Moving & Storage of East Lancaster | 620,118 | 5/31/2026 | T-12 | 820,990 | 195,763 | 625,227 | 12/31/2025 | T-12 | 797,909 | |
| 4.02 | Property | 1 | U-Haul Moving & Storage of Downtown Mobile | 434,417 | 5/31/2026 | T-12 | 623,239 | 184,426 | 438,814 | 12/31/2025 | T-12 | 616,827 | |
| 4.03 | Property | 1 | U-Haul Moving & Storage of Weymouth | 420,243 | 5/31/2026 | T-12 | 604,308 | 184,663 | 419,645 | 12/31/2025 | T-12 | 579,315 | |
| 4.04 | Property | 1 | U-Haul Moving & Storage of Lake Square | 394,262 | 5/31/2026 | T-12 | 585,271 | 184,733 | 400,538 | 12/31/2025 | T-12 | 675,375 | |
| 4.05 | Property | 1 | U-Haul Moving & Storage of Downtown Pensacola | 347,305 | 5/31/2026 | T-12 | 492,511 | 146,939 | 345,572 | 12/31/2025 | T-12 | 464,827 | |
| 4.06 | Property | 1 | U-Haul Moving & Storage of Bel Air | 373,759 | 5/31/2026 | T-12 | 569,095 | 179,346 | 389,748 | 12/31/2025 | T-12 | 601,150 | |
| 4.07 | Property | 1 | U-Haul Moving & Storage of Greensburg | 372,482 | 5/31/2026 | T-12 | 517,602 | 182,937 | 334,665 | 12/31/2025 | T-12 | 451,228 | |
| 4.08 | Property | 1 | U-Haul Moving & Storage At Boston Ave | 344,411 | 5/31/2026 | T-12 | 548,320 | 188,456 | 359,864 | 12/31/2025 | T-12 | 545,360 | |
| 4.09 | Property | 1 | U-Haul Storage of Umpqua Valley | 307,663 | 5/31/2026 | T-12 | 426,943 | 120,002 | 306,941 | 12/31/2025 | T-12 | 421,985 | |
| 4.10 | Property | 1 | U-Haul Moving & Storage At S Padre Island Dr | 270,621 | 5/31/2026 | T-12 | 449,644 | 183,080 | 266,563 | 12/31/2025 | T-12 | 434,602 | |
| 4.11 | Property | 1 | U-Haul Moving & Storage At Box Rd | 303,303 | 5/31/2026 | T-12 | 453,267 | 147,231 | 306,037 | 12/31/2025 | T-12 | 452,845 | |
| 4.12 | Property | 1 | U-Haul Moving & Storage of Hyde Park-Milton | 310,159 | 5/31/2026 | T-12 | 473,228 | 171,700 | 301,528 | 12/31/2025 | T-12 | 472,374 | |
| 4.13 | Property | 1 | U-Haul Moving & Storage At I-45 & Tidwell | 278,627 | 5/31/2026 | T-12 | 434,321 | 148,072 | 286,248 | 12/31/2025 | T-12 | 419,747 | |
| 4.14 | Property | 1 | U-Haul Moving & Storage of Fairgrounds | 184,458 | 5/31/2026 | T-12 | 297,941 | 116,931 | 181,010 | 12/31/2025 | T-12 | 270,904 | |
| 5.00 | Loan | 4, 5, 16, 17, 18, 27, 30, 31 | 1 | Lawrence Logistics Center | 1,616,465 | 6/30/2026 | T-12 | NAV | NAV | NAV | NAV | NAV | NAV |
| 6.00 | Loan | 1, 7, 12, 14, 18, 25, 30 | 1 | The Falls | 16,305,465 | 3/31/2026 | T-12 | 23,430,376 | 7,771,188 | 15,659,188 | 12/31/2025 | T-12 | 21,925,457 |
| 7.00 | Loan | 2, 5, 7, 9, 13, 22, 23, 30, 31 | 1 | One Dag | 18,418,055 | 3/31/2026 | T-12 | 41,791,641 | 23,975,964 | 17,815,677 | 12/31/2025 | T-12 | 44,857,253 |
| 8.00 | Loan | 2, 4, 7, 12, 18, 23, 27, 33 | 1 | The Pointe at Polaris | 5,398,775 | 12/31/2025 | T-12 | 6,349,568 | 2,482,791 | 3,866,777 | 12/31/2024 | T-12 | 6,024,646 |
| 9.00 | Loan | 2, 5, 7, 12, 17, 24, 26, 30, 31 | 1 | The Ritz Tower | 1,901,135 | 1/31/2026 | T-12 | 10,841,572 | 9,715,550 | 1,126,022 | 1/31/2025 | T-12 | 10,146,182 |
| 10.00 | Loan | 16, 19, 24 | 1 | JTM Foods | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV |
| 11 | Loan | 6, 7, 13, 15, 16, 19, 24, 30, 31 | 6 | Phoenix Industrial Portfolio XV | 5,828,759 | 12/31/2025 | Various | NAV | NAV | NAV | NAV | NAV | NAV |
| 11.01 | Property | 1 | Winston Salem, NC | (208,187) | 12/31/2025 | T-12 | NAV | NAV | NAV | NAV | NAV | NAV | |
| 11.02 | Property | 1 | Belden, MS | 1,310,584 | 12/31/2025 | T-12 | NAV | NAV | NAV | NAV | NAV | NAV | |
| 11.03 | Property | 1 | Dresden, TN | 1,702,275 | 12/31/2025 | T-12 | NAV | NAV | NAV | NAV | NAV | NAV | |
| 11.04 | Property | 1 | Dwight, IL | 1,265,047 | 12/31/2025 | T-12 | NAV | NAV | NAV | NAV | NAV | NAV | |
| 11.05 | Property | 1 | Coffeyville, KS | 1,424,005 | 12/31/2025 | T-12 | NAV | NAV | NAV | NAV | NAV | NAV | |
| 11.06 | Property | 1 | Washington, NC | 335,035 | 12/31/2025 | T-1 Ann. | NAV | NAV | NAV | NAV | NAV | NAV | |
| 12.00 | Loan | 19, 23 | 1 | Corporate Center VI | 4,414,203 | 5/31/2026 | T-12 | 5,266,039 | 1,098,369 | 4,167,670 | 12/31/2025 | T-12 | 4,623,269 |
| 13.00 | Loan | 16, 19, 28 | 1 | Amazon Tallahassee | 2,052,592 | 9/30/2025 | T-9 Ann. | 3,242,838 | 693,931 | 2,548,907 | 12/31/2024 | T-12 | NAV |
| 14.00 | Loan | 1, 4, 7, 19, 25 | 1 | Birch Run Premium Outlets | 14,200,903 | 9/30/2025 | T-12 | 18,986,462 | 4,239,484 | 14,746,978 | 12/31/2024 | T-12 | 18,809,273 |
| 15 | Loan | 6, 12, 18, 19, 23 | 3 | The Campus Portfolio | 3,536,460 | 4/30/2026 | T-12 | 5,230,810 | 1,599,532 | 3,631,278 | 12/31/2025 | T-12 | 5,194,124 |
| 15.01 | Property | 1 | 200, 300, 400 and 600 Willowbrook Lane | 2,285,667 | 4/30/2026 | T-12 | 3,471,623 | 1,063,016 | 2,408,607 | 12/31/2025 | T-12 | 3,242,724 | |
| 15.02 | Property | 1 | 100 Willowbrook Lane | 555,614 | 4/30/2026 | T-12 | 869,862 | 356,215 | 513,648 | 12/31/2025 | T-12 | 1,035,582 | |
| 15.03 | Property | 1 | 1380 Enterprise Drive | 695,179 | 4/30/2026 | T-12 | 889,324 | 180,301 | 709,023 | 12/31/2025 | T-12 | 915,818 |
| A-15 |
BMO 2026-C15
Annex
A
| Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | Most Recent NOI ($) |
Most Recent NOI Date |
Most Recent Description |
Second Most Recent EGI ($) |
Second Most Recent Expenses ($) |
Second Most Recent NOI ($) |
Second Most Recent NOI Date |
Second Most Recent Description |
Third Most Recent EGI ($) |
| 31 | 16 | 16 | |||||||||||
| 16.00 | Loan | 18, 19, 25 | 1 | Stop & Stor - Bay Ridge | 2,821,196 | 4/30/2026 | T-12 | 4,746,618 | 1,941,927 | 2,804,691 | 12/31/2025 | T-12 | 4,628,781 |
| 17.00 | Loan | 16, 17, 19 | 1 | BJ's Wholesale - Leased Fee | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV |
| 18.00 | Loan | 10, 15, 19, 20 | 1 | Gateway Plaza | 1,475,419 | 5/31/2026 | T-12 | 1,978,648 | 495,337 | 1,483,311 | 12/31/2025 | T-12 | 2,179,216 |
| 19.00 | Loan | 5 | 1 | CooperTowne Center | 2,398,080 | 3/31/2026 | T-12 | 3,844,603 | 1,500,961 | 2,343,642 | 12/31/2025 | T-12 | 3,202,888 |
| 20.00 | Loan | 5, 13, 14, 31 | 1 | Fairharbor Owners, Inc. | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
| 21 | Loan | 3, 5, 6, 20 | 5 | The Storage Mall Portfolio | 1,154,963 | 4/30/2026 | T-12 | 1,524,833 | 402,481 | 1,122,352 | 12/31/2025 | T-12 | 1,447,463 |
| 21.01 | Property | 1 | The Storage Mall - Palmyra | 352,291 | 4/30/2026 | T-12 | 473,525 | 122,183 | 351,342 | 12/31/2025 | T-12 | 444,351 | |
| 21.02 | Property | 1 | The Storage Mall - Ontario | 250,167 | 4/30/2026 | T-12 | 308,967 | 62,264 | 246,703 | 12/31/2025 | T-12 | 288,713 | |
| 21.03 | Property | 1 | The Storage Mall - Lockport | 165,716 | 4/30/2026 | T-12 | 256,731 | 114,376 | 142,354 | 12/31/2025 | T-12 | 243,836 | |
| 21.04 | Property | 1 | The Storage Mall - Evergreen | 174,091 | 4/30/2026 | T-12 | 238,517 | 71,118 | 167,400 | 12/31/2025 | T-12 | 231,900 | |
| 21.05 | Property | 1 | The Storage Mall - Rush | 212,699 | 4/30/2026 | T-12 | 247,093 | 32,540 | 214,552 | 12/31/2025 | T-12 | 238,662 | |
| 22.00 | Loan | 10, 23 | 1 | Bradford Plaza | 932,529 | 3/31/2026 | T-12 | 1,333,097 | 377,514 | 955,582 | 12/31/2025 | T-12 | 1,218,358 |
| 23.00 | Loan | 1, 7, 19, 23, 29 | 1 | One Commerce Plaza | 7,453,421 | 10/31/2025 | T-12 | 13,891,954 | 6,714,665 | 7,177,289 | 12/31/2024 | T-12 | 13,161,440 |
| 24.00 | Loan | 15, 20 | 1 | Centennial Center | 1,045,134 | 12/31/2025 | T-12 | 1,519,250 | 770,387 | 748,863 | 12/31/2024 | T-12 | 1,348,868 |
| 25 | Loan | 3, 6, 20 | 2 | Grizzly Self Storage Portfolio | 949,848 | 3/31/2026 | T-12 | 1,470,635 | 507,592 | 963,043 | 12/31/2025 | T-12 | 1,512,618 |
| 25.01 | Property | 1 | Grizzly Self Storage - Mesquite | 552,932 | 3/31/2026 | T-12 | 856,309 | 285,942 | 570,367 | 12/31/2025 | T-12 | 892,633 | |
| 25.02 | Property | 1 | Grizzly Self Storage - DeSoto | 396,916 | 3/31/2026 | T-12 | 614,326 | 221,651 | 392,676 | 12/31/2025 | T-12 | 619,985 | |
| 26.00 | Loan | 18, 19, 25 | 1 | Stop & Stor - Glendale/Middle Village | 862,241 | 3/31/2026 | T-12 | 2,080,873 | 1,175,387 | 905,486 | 12/31/2025 | T-12 | 2,012,612 |
| 27.00 | Loan | 1 | CubeSmart Self Storage | 735,702 | 4/30/2026 | T-12 | 1,296,489 | 575,814 | 720,675 | 12/31/2025 | T-12 | 1,287,373 | |
| 28.00 | Loan | 5, 13, 14, 31 | 1 | 16 N. Broadway Owners, Inc. | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
| 29.00 | Loan | 5, 13, 14, 31 | 1 | 245-55 Bronx River Owners, Inc. | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
| 30.00 | Loan | 19 | 1 | Hampton Inn Cambridge | 1,145,485 | 4/30/2026 | T-12 | 2,987,094 | 1,792,458 | 1,194,636 | 12/31/2025 | T-12 | 2,375,119 |
| 31.00 | Loan | 5, 13, 14, 31 | 1 | 61 Irving Place Corporation | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
| 32.00 | Loan | 3, 16, 18, 30 | 1 | Shoppes at Summer Trees | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV |
| 33.00 | Loan | 10, 13, 33 | 1 | Highlander Hills Estates | 274,212 | 6/30/2026 | T-12 | 748,616 | 616,459 | 132,157 | 12/31/2025 | T-12 | 657,058 |
| 34.00 | Loan | 3, 10, 26 | 1 | Security Public Storage – Frederick | 637,823 | 2/28/2026 | T-12 | 1,245,094 | 608,482 | 636,612 | 12/31/2025 | T-12 | 1,340,340 |
| 35.00 | Loan | 5, 13, 14, 31 | 1 | 86th Street Tenants Corp. | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
| 36.00 | Loan | 1 | Publix Self Storage | 1,156,496 | 4/30/2026 | T-12 | 1,913,572 | 770,508 | 1,143,064 | 12/31/2025 | T-12 | 1,952,687 | |
| 37.00 | Loan | 10, 16, 18, 20, 30 | 1 | Sheboygan Industrial | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV |
| 38.00 | Loan | 5, 13, 14, 31 | 1 | Interlaken Owners, Inc. | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
| 39.00 | Loan | 5, 13, 14, 31 | 1 | 210 E. Broadway Owners Corp. | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
| 40.00 | Loan | 5, 13, 14, 31 | 1 | 665-675 Apartments Corp. | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
| 41.00 | Loan | 5, 13, 14, 31 | 1 | 5601 Riverdale Owners Corp. | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
| 42.00 | Loan | 16, 19 | 1 | River Place Towers | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV |
| 43.00 | Loan | 5, 13, 14, 31 | 1 | 127 Garth Road Tenants Corp. | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
| 44.00 | Loan | 5, 13, 14, 31 | 1 | 2165 Matthews Avenue Owners, Inc. | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
| 45.00 | Loan | 5, 13, 14, 31 | 1 | Beach House Owners Corp. | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
| 46.00 | Loan | 5, 13, 14, 31 | 1 | Bronxville Court, Inc. | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
| 47.00 | Loan | 5, 13, 14, 31 | 1 | 90 Schenck Owners Corp. | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
| 48.00 | Loan | 5, 13, 14, 31 | 1 | Crocheron Terrace Owners Corp. | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
| 49.00 | Loan | 5, 13, 14, 31 | 1 | Barclay Plaza Owners, Inc. | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
| 50.00 | Loan | 5, 13, 14, 31 | 1 | 431 West 121 Street Housing Development Fund Corporation a/k/a 431 West 121st Street Housing Development Fund Corporation |
NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
| 51.00 | Loan | 5, 13, 14, 31 | 1 | 425 Heights Tenants Corp. | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
| A-16 |
BMO 2026-C15
Annex
A
| Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | Third Most Recent Expenses ($) |
Third Most Recent NOI ($) |
Third Most Recent NOI Date |
Third Most Recent Description |
Underwritten Economic Occupancy (%) |
Underwritten EGI ($) |
Underwritten Expenses ($) |
Underwritten Net Operating Income ($) |
Underwritten Replacement / FF&E Reserve ($) |
| 16 | 31 | ||||||||||||
| 1.00 | Loan | 1, 4, 7, 12, 18, 19, 23, 25, 30 | 1 | Arizona Mills | 10,306,404 | 29,684,322 | 12/31/2024 | T-12 | 97.7% | 39,195,348 | 10,509,186 | 28,686,162 | 312,548 |
| 2.00 | Loan | 1, 7, 10, 12, 19, 30 | 1 | Orchard at Saddleback | 3,307,676 | 8,107,043 | 12/31/2024 | T-12 | 95.0% | 11,214,209 | 3,388,545 | 7,825,665 | 42,090 |
| 3 | Loan | 1, 5, 6, 7, 11, 19, 30 | 20 | U-Haul AREC Portfolio 22 | 4,028,574 | 13,885,281 | 3/31/2024 | T-12 | 88.4% | 18,272,257 | 4,293,731 | 13,978,526 | 106,815 |
| 3.01 | Property | 1 | U-Haul Moving & Storage at Oso Blanca | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | |
| 3.02 | Property | 1 | U-Haul Moving & Storage of Casa Grande | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | |
| 3.03 | Property | 1 | U-Haul Moving & Storage of Coeur D'Alene | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | |
| 3.04 | Property | 1 | U-Haul Moving & Storage of Spring Valley | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | |
| 3.05 | Property | 1 | U-Haul Moving & Storage of North Brunswick | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | |
| 3.06 | Property | 1 | U-Haul Moving & Storage of Marlboro | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | |
| 3.07 | Property | 1 | U-Haul Moving & Storage at W Lake Mead Blvd | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | |
| 3.08 | Property | 1 | U-Haul Moving & Storage of Little River | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | |
| 3.09 | Property | 1 | U-Haul Moving & Storage of East Brunswick | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | |
| 3.10 | Property | 1 | U-Haul Moving & Storage of Forestville Rd | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | |
| 3.11 | Property | 1 | U-Haul Storage of North Miami Beach | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | |
| 3.12 | Property | 1 | U-Haul Moving & Storage of Downtown Jacksonville | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | |
| 3.13 | Property | 1 | U-Haul Moving & Storage of Haines City | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | |
| 3.14 | Property | 1 | U-Haul of North Miami Beach | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | |
| 3.15 | Property | 1 | U-Haul Moving & Storage of Cedar Rapids | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | |
| 3.16 | Property | 1 | U-Haul Moving & Storage of West Warner Robins | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | |
| 3.17 | Property | 1 | U-Haul Moving & Storage of Salisbury | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | |
| 3.18 | Property | 1 | U-Haul Moving & Storage at Hwy 13 & Portland Ave | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | |
| 3.19 | Property | 1 | U-Haul Moving & Storage at 36th St | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | |
| 3.20 | Property | 1 | U-Haul Storage of Salisbury | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | |
| 4 | Loan | 3, 5, 11, 30 | 14 | U-Haul - AREC2 Portfolio | 2,321,998 | 4,882,449 | 12/31/2024 | T-12 | 86.9% | 7,761,510 | 2,350,418 | 5,411,092 | 40,558 |
| 4.01 | Property | 1 | U-Haul Moving & Storage of East Lancaster | 197,128 | 600,781 | 12/31/2024 | T-12 | 85.5% | 825,663 | 199,348 | 626,315 | 1,500 | |
| 4.02 | Property | 1 | U-Haul Moving & Storage of Downtown Mobile | 184,761 | 432,066 | 12/31/2024 | T-12 | 86.3% | 647,961 | 185,181 | 462,780 | 6,683 | |
| 4.03 | Property | 1 | U-Haul Moving & Storage of Weymouth | 173,018 | 406,297 | 12/31/2024 | T-12 | 95.0% | 650,192 | 181,010 | 469,181 | 2,107 | |
| 4.04 | Property | 1 | U-Haul Moving & Storage of Lake Square | 183,794 | 491,581 | 12/31/2024 | T-12 | 83.9% | 590,433 | 185,297 | 405,136 | 6,975 | |
| 4.05 | Property | 1 | U-Haul Moving & Storage of Downtown Pensacola | 150,116 | 314,710 | 12/31/2024 | T-12 | 90.7% | 534,937 | 151,709 | 383,228 | 3,095 | |
| 4.06 | Property | 1 | U-Haul Moving & Storage of Bel Air | 173,353 | 427,796 | 12/31/2024 | T-12 | 81.2% | 576,513 | 174,972 | 401,541 | 2,584 | |
| 4.07 | Property | 1 | U-Haul Moving & Storage of Greensburg | 182,886 | 268,343 | 12/31/2024 | T-12 | 91.8% | 636,048 | 205,027 | 431,021 | 2,332 | |
| 4.08 | Property | 1 | U-Haul Moving & Storage At Boston Ave | 191,743 | 353,617 | 12/31/2024 | T-12 | 73.5% | 525,085 | 179,138 | 345,947 | 2,023 | |
| 4.09 | Property | 1 | U-Haul Storage of Umpqua Valley | 119,869 | 302,116 | 12/31/2024 | T-12 | 94.5% | 463,143 | 119,806 | 343,338 | 675 | |
| 4.10 | Property | 1 | U-Haul Moving & Storage At S Padre Island Dr | 192,489 | 242,113 | 12/31/2024 | T-12 | 78.7% | 571,381 | 193,787 | 377,594 | 279 | |
| 4.11 | Property | 1 | U-Haul Moving & Storage At Box Rd | 145,215 | 307,630 | 12/31/2024 | T-12 | 92.1% | 482,864 | 147,087 | 335,777 | 5,567 | |
| 4.12 | Property | 1 | U-Haul Moving & Storage of Hyde Park-Milton | 167,028 | 305,346 | 12/31/2024 | T-12 | 92.5% | 508,746 | 170,856 | 337,890 | 1,949 | |
| 4.13 | Property | 1 | U-Haul Moving & Storage At I-45 & Tidwell | 149,642 | 270,106 | 12/31/2024 | T-12 | 83.5% | 419,539 | 142,823 | 276,716 | 2,928 | |
| 4.14 | Property | 1 | U-Haul Moving & Storage of Fairgrounds | 110,956 | 159,948 | 12/31/2024 | T-12 | 93.5% | 329,004 | 114,377 | 214,627 | 1,863 | |
| 5.00 | Loan | 4, 5, 16, 17, 18, 27, 30, 31 | 1 | Lawrence Logistics Center | NAV | NAV | NAV | NAV | 95.0% | 4,424,615 | 1,008,278 | 3,416,338 | 26,165 |
| 6.00 | Loan | 1, 7, 12, 14, 18, 25, 30 | 1 | The Falls | 7,093,699 | 14,831,758 | 12/31/2024 | T-12 | 87.9% | 25,481,293 | 7,823,261 | 17,658,032 | 142,289 |
| 7.00 | Loan | 2, 5, 7, 9, 13, 22, 23, 30, 31 | 1 | One Dag | 23,117,798 | 21,739,455 | 12/31/2024 | T-12 | 70.5% | 48,586,062 | 24,719,530 | 23,866,532 | 163,427 |
| 8.00 | Loan | 2, 4, 7, 12, 18, 23, 27, 33 | 1 | The Pointe at Polaris | 1,791,348 | 4,233,298 | 12/31/2023 | T-12 | 96.9% | 8,692,823 | 3,239,148 | 5,453,675 | 58,905 |
| 9.00 | Loan | 2, 5, 7, 12, 17, 24, 26, 30, 31 | 1 | The Ritz Tower | 9,522,070 | 624,112 | 1/31/2024 | T-12 | 97.0% | 18,811,498 | 10,652,922 | 8,158,576 | 25,000 |
| 10.00 | Loan | 16, 19, 24 | 1 | JTM Foods | NAV | NAV | NAV | NAV | 100.0% | 2,481,932 | 0 | 2,481,932 | 15,006 |
| 11 | Loan | 6, 7, 13, 15, 16, 19, 24, 30, 31 | 6 | Phoenix Industrial Portfolio XV | NAV | NAV | NAV | NAV | 77.1% | 11,158,721 | 3,254,526 | 7,904,195 | 322,728 |
| 11.01 | Property | 1 | Winston Salem, NC | NAV | NAV | NAV | NAV | 32.9% | 1,600,214 | 896,129 | 704,086 | 81,631 | |
| 11.02 | Property | 1 | Belden, MS | NAV | NAV | NAV | NAV | 100.0% | 3,049,403 | 685,743 | 2,363,660 | 72,256 | |
| 11.03 | Property | 1 | Dresden, TN | NAV | NAV | NAV | NAV | 100.0% | 2,431,730 | 639,662 | 1,792,069 | 61,473 | |
| 11.04 | Property | 1 | Dwight, IL | NAV | NAV | NAV | NAV | 84.5% | 1,826,671 | 618,714 | 1,207,957 | 49,330 | |
| 11.05 | Property | 1 | Coffeyville, KS | NAV | NAV | NAV | NAV | 100.0% | 1,753,142 | 263,115 | 1,490,027 | 40,538 | |
| 11.06 | Property | 1 | Washington, NC | NAV | NAV | NAV | NAV | 100.0% | 497,560 | 151,164 | 346,397 | 17,500 | |
| 12.00 | Loan | 19, 23 | 1 | Corporate Center VI | 1,094,013 | 3,529,256 | 12/31/2024 | T-12 | 92.1% | 5,192,318 | 1,136,975 | 4,055,343 | 26,927 |
| 13.00 | Loan | 16, 19, 28 | 1 | Amazon Tallahassee | NAV | NAV | NAV | NAV | 97.0% | 3,114,510 | 713,422 | 2,401,088 | 23,809 |
| 14.00 | Loan | 1, 4, 7, 19, 25 | 1 | Birch Run Premium Outlets | 4,176,992 | 14,632,281 | 12/31/2023 | T-12 | 86.1% | 18,131,921 | 4,368,908 | 13,763,013 | 118,786 |
| 15 | Loan | 6, 12, 18, 19, 23 | 3 | The Campus Portfolio | 1,647,354 | 3,546,771 | 12/31/2024 | T-12 | 88.8% | 5,547,347 | 1,795,048 | 3,752,299 | 96,552 |
| 15.01 | Property | 1 | 200, 300, 400 and 600 Willowbrook Lane | 1,068,381 | 2,174,343 | 12/31/2024 | T-12 | 92.5% | 3,593,743 | 1,170,371 | 2,423,373 | 40,700 | |
| 15.02 | Property | 1 | 100 Willowbrook Lane | 355,834 | 679,749 | 12/31/2024 | T-12 | 75.9% | 1,071,962 | 409,384 | 662,577 | 52,180 | |
| 15.03 | Property | 1 | 1380 Enterprise Drive | 223,139 | 692,679 | 12/31/2024 | T-12 | 92.5% | 881,642 | 215,293 | 666,349 | 3,673 |
| A-17 |
BMO 2026-C15
Annex
A
| Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | Third Most Recent Expenses ($) |
Third Most Recent NOI ($) |
Third Most Recent NOI Date |
Third Most Recent Description |
Underwritten Economic Occupancy (%) |
Underwritten EGI ($) |
Underwritten Expenses ($) |
Underwritten Net Operating Income ($) |
Underwritten Replacement / FF&E Reserve ($) |
| 16 | 31 | ||||||||||||
| 16.00 | Loan | 18, 19, 25 | 1 | Stop & Stor - Bay Ridge | 1,928,701 | 2,700,080 | 12/31/2024 | T-12 | 90.0% | 4,766,668 | 2,195,777 | 2,570,892 | 12,919 |
| 17.00 | Loan | 16, 17, 19 | 1 | BJ's Wholesale - Leased Fee | NAV | NAV | NAV | NAV | 100.0% | 1,367,470 | 5,110 | 1,362,359 | 0 |
| 18.00 | Loan | 10, 15, 19, 20 | 1 | Gateway Plaza | 500,096 | 1,679,121 | 12/31/2024 | T-12 | 94.5% | 2,099,899 | 512,923 | 1,586,976 | 24,115 |
| 19.00 | Loan | 5 | 1 | CooperTowne Center | 2,319,769 | 883,119 | 12/31/2024 | T-12 | 93.2% | 3,300,481 | 1,313,481 | 1,987,000 | 33,123 |
| 20.00 | Loan | 5, 13, 14, 31 | 1 | Fairharbor Owners, Inc. | NAP | NAP | NAP | NAP | 94.0% | 7,043,044 | 2,596,605 | 4,446,439 | 74,400 |
| 21 | Loan | 3, 5, 6, 20 | 5 | The Storage Mall Portfolio | 457,948 | 989,514 | 12/31/2024 | T-12 | 82.4% | 1,695,658 | 566,356 | 1,129,302 | 22,304 |
| 21.01 | Property | 1 | The Storage Mall - Palmyra | 168,928 | 275,423 | 12/31/2024 | T-12 | 74.7% | 503,439 | 204,239 | 299,200 | 11,954 | |
| 21.02 | Property | 1 | The Storage Mall - Ontario | 65,567 | 223,146 | 12/31/2024 | T-12 | 86.8% | 344,904 | 77,045 | 267,859 | 2,910 | |
| 21.03 | Property | 1 | The Storage Mall - Lockport | 96,314 | 147,522 | 12/31/2024 | T-12 | 87.0% | 297,598 | 116,858 | 180,740 | 2,590 | |
| 21.04 | Property | 1 | The Storage Mall - Evergreen | 68,960 | 162,940 | 12/31/2024 | T-12 | 91.7% | 270,276 | 84,265 | 186,012 | 1,730 | |
| 21.05 | Property | 1 | The Storage Mall - Rush | 58,179 | 180,483 | 12/31/2024 | T-12 | 80.1% | 279,441 | 83,949 | 195,492 | 3,120 | |
| 22.00 | Loan | 10, 23 | 1 | Bradford Plaza | 323,603 | 894,755 | 12/31/2024 | T-12 | 95.0% | 1,552,076 | 406,081 | 1,145,995 | 14,063 |
| 23.00 | Loan | 1, 7, 19, 23, 29 | 1 | One Commerce Plaza | 6,844,895 | 6,316,545 | 12/31/2023 | T-12 | 95.0% | 15,013,690 | 6,660,006 | 8,353,684 | 73,700 |
| 24.00 | Loan | 15, 20 | 1 | Centennial Center | 623,324 | 725,545 | 12/31/2023 | T-12 | 94.2% | 1,623,108 | 631,922 | 991,186 | 8,836 |
| 25 | Loan | 3, 6, 20 | 2 | Grizzly Self Storage Portfolio | 488,801 | 1,023,817 | 12/31/2024 | T-12 | 76.4% | 1,471,115 | 578,848 | 892,267 | 13,227 |
| 25.01 | Property | 1 | Grizzly Self Storage - Mesquite | 280,163 | 612,469 | 12/31/2024 | T-12 | 76.0% | 858,421 | 338,369 | 520,052 | 7,086 | |
| 25.02 | Property | 1 | Grizzly Self Storage - DeSoto | 208,638 | 411,348 | 12/31/2024 | T-12 | 77.0% | 612,694 | 240,479 | 372,215 | 6,141 | |
| 26.00 | Loan | 18, 19, 25 | 1 | Stop & Stor - Glendale/Middle Village | 1,104,649 | 907,963 | 12/31/2024 | T-12 | 82.9% | 2,087,505 | 1,164,758 | 922,748 | 5,883 |
| 27.00 | Loan | 1 | CubeSmart Self Storage | 545,289 | 742,084 | 12/31/2024 | T-12 | 84.0% | 1,266,253 | 576,461 | 689,792 | 9,309 | |
| 28.00 | Loan | 5, 13, 14, 31 | 1 | 16 N. Broadway Owners, Inc. | NAP | NAP | NAP | NAP | 95.0% | 3,669,881 | 1,438,738 | 2,231,143 | 47,600 |
| 29.00 | Loan | 5, 13, 14, 31 | 1 | 245-55 Bronx River Owners, Inc. | NAP | NAP | NAP | NAP | 94.5% | 2,119,393 | 1,041,877 | 1,077,516 | 33,950 |
| 30.00 | Loan | 19 | 1 | Hampton Inn Cambridge | 1,460,226 | 914,894 | 12/31/2024 | T-12 | 72.7% | 3,083,763 | 1,885,919 | 1,197,845 | 123,351 |
| 31.00 | Loan | 5, 13, 14, 31 | 1 | 61 Irving Place Corporation | NAP | NAP | NAP | NAP | 96.8% | 3,395,773 | 1,363,174 | 2,032,599 | 12,800 |
| 32.00 | Loan | 3, 16, 18, 30 | 1 | Shoppes at Summer Trees | NAV | NAV | NAV | NAV | 95.0% | 797,463 | 234,230 | 563,233 | 2,400 |
| 33.00 | Loan | 10, 13, 33 | 1 | Highlander Hills Estates | 581,964 | 75,094 | 12/31/2024 | T-12 | 95.0% | 857,817 | 346,228 | 511,589 | 4,700 |
| 34.00 | Loan | 3, 10, 26 | 1 | Security Public Storage – Frederick | 597,192 | 743,148 | 12/31/2024 | T-12 | 83.4% | 1,244,963 | 609,177 | 635,786 | 6,482 |
| 35.00 | Loan | 5, 13, 14, 31 | 1 | 86th Street Tenants Corp. | NAP | NAP | NAP | NAP | 96.7% | 8,459,055 | 4,160,108 | 4,298,947 | 26,950 |
| 36.00 | Loan | 1 | Publix Self Storage | 727,632 | 1,225,055 | 12/31/2024 | T-12 | 93.3% | 1,872,303 | 761,722 | 1,110,582 | 6,469 | |
| 37.00 | Loan | 10, 16, 18, 20, 30 | 1 | Sheboygan Industrial | NAV | NAV | NAV | NAV | 95.0% | 553,901 | 0 | 553,901 | 13,342 |
| 38.00 | Loan | 5, 13, 14, 31 | 1 | Interlaken Owners, Inc. | NAP | NAP | NAP | NAP | 97.0% | 20,067,040 | 7,259,975 | 12,807,065 | 129,750 |
| 39.00 | Loan | 5, 13, 14, 31 | 1 | 210 E. Broadway Owners Corp. | NAP | NAP | NAP | NAP | 95.0% | 2,184,103 | 824,345 | 1,359,758 | 19,700 |
| 40.00 | Loan | 5, 13, 14, 31 | 1 | 665-675 Apartments Corp. | NAP | NAP | NAP | NAP | 95.0% | 2,785,647 | 1,196,850 | 1,588,797 | 28,200 |
| 41.00 | Loan | 5, 13, 14, 31 | 1 | 5601 Riverdale Owners Corp. | NAP | NAP | NAP | NAP | 96.0% | 3,835,346 | 2,060,650 | 1,774,696 | 45,600 |
| 42.00 | Loan | 16, 19 | 1 | River Place Towers | NAV | NAV | NAV | NAV | 100.0% | 300,000 | 0 | 300,000 | 0 |
| 43.00 | Loan | 5, 13, 14, 31 | 1 | 127 Garth Road Tenants Corp. | NAP | NAP | NAP | NAP | 95.0% | 2,345,265 | 727,185 | 1,618,080 | 13,000 |
| 44.00 | Loan | 5, 13, 14, 31 | 1 | 2165 Matthews Avenue Owners, Inc. | NAP | NAP | NAP | NAP | 95.0% | 1,432,505 | 696,818 | 735,687 | 21,700 |
| 45.00 | Loan | 5, 13, 14, 31 | 1 | Beach House Owners Corp. | NAP | NAP | NAP | NAP | 95.0% | 3,125,303 | 1,081,853 | 2,043,450 | 29,400 |
| 46.00 | Loan | 5, 13, 14, 31 | 1 | Bronxville Court, Inc. | NAP | NAP | NAP | NAP | 95.0% | 1,768,859 | 629,616 | 1,139,243 | 14,200 |
| 47.00 | Loan | 5, 13, 14, 31 | 1 | 90 Schenck Owners Corp. | NAP | NAP | NAP | NAP | 95.0% | 1,301,519 | 480,850 | 820,669 | 11,100 |
| 48.00 | Loan | 5, 13, 14, 31 | 1 | Crocheron Terrace Owners Corp. | NAP | NAP | NAP | NAP | 96.0% | 1,394,519 | 612,423 | 782,096 | 12,000 |
| 49.00 | Loan | 5, 13, 14, 31 | 1 | Barclay Plaza Owners, Inc. | NAP | NAP | NAP | NAP | 96.0% | 1,272,960 | 410,416 | 862,544 | 12,000 |
| 50.00 | Loan | 5, 13, 14, 31 | 1 | 431 West 121 Street Housing Development Fund Corporation a/k/a 431 West 121st Street Housing Development Fund Corporation |
NAP | NAP | NAP | NAP | 95.0% | 1,031,814 | 329,630 | 702,184 | 12,500 |
| 51.00 | Loan | 5, 13, 14, 31 | 1 | 425 Heights Tenants Corp. | NAP | NAP | NAP | NAP | 94.5% | 2,402,880 | 753,202 | 1,649,678 | 15,400 |
| A-18 |
BMO 2026-C15
Annex
A
| Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | Underwritten TI / LC ($) |
Underwritten Net Cash Flow ($) |
Underwritten NOI DSCR (x) |
Underwritten NCF DSCR (x) |
Underwritten NOI Debt Yield (%) |
Underwritten NCF Debt Yield (%) |
Appraised Value ($) |
Appraised Value Type |
| 15 | 7, 14 | 7, 14 | 7 | 7 | 5 | |||||||
| 1.00 | Loan | 1, 4, 7, 12, 18, 19, 23, 25, 30 | 1 | Arizona Mills | 1,223,783 | 27,149,831 | 3.15 | 2.98 | 21.2% | 20.1% | 336,000,000 | As Is |
| 2.00 | Loan | 1, 7, 10, 12, 19, 30 | 1 | Orchard at Saddleback | 210,451 | 7,573,124 | 1.28 | 1.24 | 8.8% | 8.6% | 143,800,000 | As Is |
| 3 | Loan | 1, 5, 6, 7, 11, 19, 30 | 20 | U-Haul AREC Portfolio 22 | 0 | 13,871,711 | 1.34 | 1.33 | 10.4% | 10.4% | 235,000,000 | As Portfolio |
| 3.01 | Property | 1 | U-Haul Moving & Storage at Oso Blanca | NAV | NAV | 22,650,000 | As Is | |||||
| 3.02 | Property | 1 | U-Haul Moving & Storage of Casa Grande | NAV | NAV | 18,530,000 | As Is | |||||
| 3.03 | Property | 1 | U-Haul Moving & Storage of Coeur D'Alene | NAV | NAV | 17,430,000 | As Is | |||||
| 3.04 | Property | 1 | U-Haul Moving & Storage of Spring Valley | NAV | NAV | 17,380,000 | As Is | |||||
| 3.05 | Property | 1 | U-Haul Moving & Storage of North Brunswick | NAV | NAV | 17,300,000 | As Is | |||||
| 3.06 | Property | 1 | U-Haul Moving & Storage of Marlboro | NAV | NAV | 15,300,000 | As Is | |||||
| 3.07 | Property | 1 | U-Haul Moving & Storage at W Lake Mead Blvd | NAV | NAV | 14,540,000 | As Is | |||||
| 3.08 | Property | 1 | U-Haul Moving & Storage of Little River | NAV | NAV | 12,300,000 | As Is | |||||
| 3.09 | Property | 1 | U-Haul Moving & Storage of East Brunswick | NAV | NAV | 11,100,000 | As Is | |||||
| 3.10 | Property | 1 | U-Haul Moving & Storage of Forestville Rd | NAV | NAV | 9,230,000 | As Is | |||||
| 3.11 | Property | 1 | U-Haul Storage of North Miami Beach | NAV | NAV | 8,910,000 | As Is | |||||
| 3.12 | Property | 1 | U-Haul Moving & Storage of Downtown Jacksonville | NAV | NAV | 8,440,000 | As Is | |||||
| 3.13 | Property | 1 | U-Haul Moving & Storage of Haines City | NAV | NAV | 8,260,000 | As Is | |||||
| 3.14 | Property | 1 | U-Haul of North Miami Beach | NAV | NAV | 8,020,000 | As Is | |||||
| 3.15 | Property | 1 | U-Haul Moving & Storage of Cedar Rapids | NAV | NAV | 6,750,000 | As Is | |||||
| 3.16 | Property | 1 | U-Haul Moving & Storage of West Warner Robins | NAV | NAV | 6,360,000 | As Is | |||||
| 3.17 | Property | 1 | U-Haul Moving & Storage of Salisbury | NAV | NAV | 6,350,000 | As Is | |||||
| 3.18 | Property | 1 | U-Haul Moving & Storage at Hwy 13 & Portland Ave | NAV | NAV | 5,500,000 | As Is | |||||
| 3.19 | Property | 1 | U-Haul Moving & Storage at 36th St | NAV | NAV | 5,170,000 | As Is | |||||
| 3.20 | Property | 1 | U-Haul Storage of Salisbury | NAV | NAV | 4,090,000 | As Is | |||||
| 4 | Loan | 3, 5, 11, 30 | 14 | U-Haul - AREC2 Portfolio | 0 | 5,370,534 | 1.55 | 1.54 | 12.0% | 11.9% | 84,400,000 | As Portfolio |
| 4.01 | Property | 1 | U-Haul Moving & Storage of East Lancaster | 0 | 624,815 | 9,190,000 | As Is | |||||
| 4.02 | Property | 1 | U-Haul Moving & Storage of Downtown Mobile | 0 | 456,098 | 6,820,000 | As Is | |||||
| 4.03 | Property | 1 | U-Haul Moving & Storage of Weymouth | 0 | 467,075 | 7,200,000 | As Is | |||||
| 4.04 | Property | 1 | U-Haul Moving & Storage of Lake Square | 0 | 398,161 | 6,370,000 | As Is | |||||
| 4.05 | Property | 1 | U-Haul Moving & Storage of Downtown Pensacola | 0 | 380,134 | 5,350,000 | As Is | |||||
| 4.06 | Property | 1 | U-Haul Moving & Storage of Bel Air | 0 | 398,957 | 6,740,000 | As Is | |||||
| 4.07 | Property | 1 | U-Haul Moving & Storage of Greensburg | 0 | 428,689 | 5,850,000 | As Is | |||||
| 4.08 | Property | 1 | U-Haul Moving & Storage At Boston Ave | 0 | 343,924 | 5,900,000 | As Is | |||||
| 4.09 | Property | 1 | U-Haul Storage of Umpqua Valley | 0 | 342,663 | 5,610,000 | As Is | |||||
| 4.10 | Property | 1 | U-Haul Moving & Storage At S Padre Island Dr | 0 | 377,314 | 5,900,000 | As Is | |||||
| 4.11 | Property | 1 | U-Haul Moving & Storage At Box Rd | 0 | 330,211 | 5,080,000 | As Is | |||||
| 4.12 | Property | 1 | U-Haul Moving & Storage of Hyde Park-Milton | 0 | 335,941 | 4,900,000 | As Is | |||||
| 4.13 | Property | 1 | U-Haul Moving & Storage At I-45 & Tidwell | 0 | 273,788 | 4,100,000 | As Is | |||||
| 4.14 | Property | 1 | U-Haul Moving & Storage of Fairgrounds | 0 | 212,765 | 2,710,000 | As Is | |||||
| 5.00 | Loan | 4, 5, 16, 17, 18, 27, 30, 31 | 1 | Lawrence Logistics Center | 52,329 | 3,337,844 | 1.33 | 1.30 | 9.8% | 9.5% | 64,000,000 | As Is Assuming Capital Reserves |
| 6.00 | Loan | 1, 7, 12, 14, 18, 25, 30 | 1 | The Falls | 711,447 | 16,804,295 | 1.92 | 1.83 | 13.6% | 12.9% | 209,200,000 | As Is |
| 7.00 | Loan | 2, 5, 7, 9, 13, 22, 23, 30, 31 | 1 | One Dag | 1,951,408 | 21,751,696 | 1.75 | 1.59 | 13.6% | 12.4% | 289,480,209 | As Is (Funded Reserve) |
| 8.00 | Loan | 2, 4, 7, 12, 18, 23, 27, 33 | 1 | The Pointe at Polaris | 490,874 | 4,903,896 | 2.00 | 1.80 | 13.5% | 12.1% | 61,700,000 | As Is |
| 9.00 | Loan | 2, 5, 7, 12, 17, 24, 26, 30, 31 | 1 | The Ritz Tower | 0 | 8,133,576 | 3.48 | 3.47 | 21.5% | 21.4% | 153,000,000 | As Is |
| 10.00 | Loan | 16, 19, 24 | 1 | JTM Foods | 75,029 | 2,391,897 | 1.68 | 1.62 | 11.2% | 10.8% | 35,700,000 | As Is |
| 11 | Loan | 6, 7, 13, 15, 16, 19, 24, 30, 31 | 6 | Phoenix Industrial Portfolio XV | 423,933 | 7,157,534 | 1.69 | 1.53 | 12.9% | 11.7% | 126,000,000 | As Is |
| 11.01 | Property | 1 | Winston Salem, NC | 44,037 | 578,417 | 41,200,000 | As Is | |||||
| 11.02 | Property | 1 | Belden, MS | 125,724 | 2,165,680 | 26,600,000 | As Is | |||||
| 11.03 | Property | 1 | Dresden, TN | 85,422 | 1,645,173 | 22,800,000 | As Is | |||||
| 11.04 | Property | 1 | Dwight, IL | 87,510 | 1,071,117 | 16,500,000 | As Is | |||||
| 11.05 | Property | 1 | Coffeyville, KS | 57,041 | 1,392,448 | 15,000,000 | As Is | |||||
| 11.06 | Property | 1 | Washington, NC | 24,199 | 304,698 | 3,900,000 | As Is | |||||
| 12.00 | Loan | 19, 23 | 1 | Corporate Center VI | 361,963 | 3,666,453 | 2.68 | 2.43 | 19.8% | 17.9% | 48,800,000 | As Is |
| 13.00 | Loan | 16, 19, 28 | 1 | Amazon Tallahassee | 0 | 2,377,279 | 2.02 | 2.00 | 11.7% | 11.6% | 38,500,000 | As Is |
| 14.00 | Loan | 1, 4, 7, 19, 25 | 1 | Birch Run Premium Outlets | 593,930 | 13,050,297 | 2.02 | 1.92 | 15.3% | 14.5% | 158,700,000 | As Is |
| 15 | Loan | 6, 12, 18, 19, 23 | 3 | The Campus Portfolio | 702,106 | 2,953,640 | 2.99 | 2.35 | 19.5% | 15.3% | 53,700,000 | As Is |
| 15.01 | Property | 1 | 200, 300, 400 and 600 Willowbrook Lane | 509,672 | 1,873,001 | 31,900,000 | As Is | |||||
| 15.02 | Property | 1 | 100 Willowbrook Lane | 60,855 | 549,542 | 14,300,000 | As Is | |||||
| 15.03 | Property | 1 | 1380 Enterprise Drive | 131,579 | 531,097 | 7,500,000 | As Is |
| A-19 |
BMO 2026-C15
Annex
A
| Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | Underwritten TI / LC ($) |
Underwritten Net Cash Flow ($) |
Underwritten NOI DSCR (x) |
Underwritten NCF DSCR (x) |
Underwritten NOI Debt Yield (%) |
Underwritten NCF Debt Yield (%) |
Appraised Value ($) |
Appraised Value Type |
| 15 | 7, 14 | 7, 14 | 7 | 7 | 5 | |||||||
| 16.00 | Loan | 18, 19, 25 | 1 | Stop & Stor - Bay Ridge | 0 | 2,557,973 | 2.36 | 2.35 | 14.3% | 14.2% | 52,200,000 | As Is |
| 17.00 | Loan | 16, 17, 19 | 1 | BJ's Wholesale - Leased Fee | 0 | 1,362,359 | 1.16 | 1.16 | 8.5% | 8.5% | 23,600,000 | As Is |
| 18.00 | Loan | 10, 15, 19, 20 | 1 | Gateway Plaza | 83,809 | 1,479,052 | 1.45 | 1.35 | 11.1% | 10.4% | 22,550,000 | As Is |
| 19.00 | Loan | 5 | 1 | CooperTowne Center | 131,086 | 1,822,791 | 1.99 | 1.82 | 15.3% | 14.0% | 23,800,000 | Prospective Market Value "Upon Stabilization" |
| 20.00 | Loan | 5, 13, 14, 31 | 1 | Fairharbor Owners, Inc. | 0 | 4,372,039 | 4.84 | 4.76 | 36.5% | 35.9% | 78,700,000 | As Is |
| 21 | Loan | 3, 5, 6, 20 | 5 | The Storage Mall Portfolio | 0 | 1,106,998 | 1.50 | 1.47 | 11.2% | 11.0% | 16,580,000 | As Is |
| 21.01 | Property | 1 | The Storage Mall - Palmyra | 0 | 287,246 | 5,190,000 | As Is | |||||
| 21.02 | Property | 1 | The Storage Mall - Ontario | 0 | 264,949 | 3,620,000 | As Is | |||||
| 21.03 | Property | 1 | The Storage Mall - Lockport | 0 | 178,150 | 2,670,000 | As Is | |||||
| 21.04 | Property | 1 | The Storage Mall - Evergreen | 0 | 184,282 | 2,590,000 | As Is | |||||
| 21.05 | Property | 1 | The Storage Mall - Rush | 0 | 192,372 | 2,510,000 | As Is | |||||
| 22.00 | Loan | 10, 23 | 1 | Bradford Plaza | 49,691 | 1,082,241 | 1.67 | 1.57 | 11.5% | 10.8% | 15,500,000 | As Is |
| 23.00 | Loan | 1, 7, 19, 23, 29 | 1 | One Commerce Plaza | 736,998 | 7,542,986 | 1.59 | 1.44 | 13.1% | 11.8% | 94,000,000 | As Is |
| 24.00 | Loan | 15, 20 | 1 | Centennial Center | 0 | 982,350 | 1.65 | 1.63 | 11.2% | 11.1% | 13,550,000 | As Is |
| 25 | Loan | 3, 6, 20 | 2 | Grizzly Self Storage Portfolio | 0 | 879,040 | 1.44 | 1.42 | 10.9% | 10.7% | 16,180,000 | As Is |
| 25.01 | Property | 1 | Grizzly Self Storage - Mesquite | 0 | 512,966 | 9,680,000 | As Is | |||||
| 25.02 | Property | 1 | Grizzly Self Storage - DeSoto | 0 | 366,075 | 6,500,000 | As Is | |||||
| 26.00 | Loan | 18, 19, 25 | 1 | Stop & Stor - Glendale/Middle Village | 0 | 916,865 | 1.94 | 1.93 | 11.5% | 11.5% | 25,200,000 | As Is |
| 27.00 | Loan | 1 | CubeSmart Self Storage | 0 | 680,484 | 1.33 | 1.31 | 9.0% | 8.8% | 11,950,000 | As Is | |
| 28.00 | Loan | 5, 13, 14, 31 | 1 | 16 N. Broadway Owners, Inc. | 0 | 2,183,543 | 4.96 | 4.85 | 32.3% | 31.6% | 35,000,000 | As Is |
| 29.00 | Loan | 5, 13, 14, 31 | 1 | 245-55 Bronx River Owners, Inc. | 0 | 1,043,566 | 2.17 | 2.10 | 16.2% | 15.7% | 18,400,000 | As Is |
| 30.00 | Loan | 19 | 1 | Hampton Inn Cambridge | 0 | 1,074,494 | 2.31 | 2.07 | 18.4% | 16.5% | 12,500,000 | As Is |
| 31.00 | Loan | 5, 13, 14, 31 | 1 | 61 Irving Place Corporation | 0 | 2,019,799 | 5.39 | 5.36 | 33.9% | 33.7% | 63,500,000 | As Is |
| 32.00 | Loan | 3, 16, 18, 30 | 1 | Shoppes at Summer Trees | 24,000 | 536,833 | 1.33 | 1.27 | 9.7% | 9.3% | 9,800,000 | As Is |
| 33.00 | Loan | 10, 13, 33 | 1 | Highlander Hills Estates | 0 | 506,889 | 1.39 | 1.38 | 9.1% | 9.0% | 8,850,000 | As Is |
| 34.00 | Loan | 3, 10, 26 | 1 | Security Public Storage – Frederick | 0 | 629,304 | 1.59 | 1.57 | 11.6% | 11.4% | 13,100,000 | As Is |
| 35.00 | Loan | 5, 13, 14, 31 | 1 | 86th Street Tenants Corp. | 0 | 4,271,997 | 13.02 | 12.94 | 79.6% | 79.1% | 98,700,000 | As Is |
| 36.00 | Loan | 1 | Publix Self Storage | 0 | 1,104,113 | 3.73 | 3.71 | 22.0% | 21.9% | 16,900,000 | As Is | |
| 37.00 | Loan | 10, 16, 18, 20, 30 | 1 | Sheboygan Industrial | 0 | 540,559 | 1.53 | 1.49 | 12.0% | 11.8% | 7,250,000 | As Is |
| 38.00 | Loan | 5, 13, 14, 31 | 1 | Interlaken Owners, Inc. | 0 | 12,677,315 | 38.12 | 37.73 | 285.1% | 282.2% | 205,800,000 | As Is |
| 39.00 | Loan | 5, 13, 14, 31 | 1 | 210 E. Broadway Owners Corp. | 0 | 1,340,058 | 5.12 | 5.05 | 31.6% | 31.2% | 35,900,000 | As Is |
| 40.00 | Loan | 5, 13, 14, 31 | 1 | 665-675 Apartments Corp. | 0 | 1,560,597 | 5.12 | 5.02 | 38.5% | 37.9% | 27,900,000 | As Is |
| 41.00 | Loan | 5, 13, 14, 31 | 1 | 5601 Riverdale Owners Corp. | 0 | 1,729,096 | 6.40 | 6.24 | 44.4% | 43.2% | 34,600,000 | As Is |
| 42.00 | Loan | 16, 19 | 1 | River Place Towers | 0 | 300,000 | 1.62 | 1.62 | 9.5% | 9.5% | 5,000,000 | As Is |
| 43.00 | Loan | 5, 13, 14, 31 | 1 | 127 Garth Road Tenants Corp. | 0 | 1,605,080 | 7.16 | 7.11 | 54.0% | 53.5% | 21,700,000 | As Is |
| 44.00 | Loan | 5, 13, 14, 31 | 1 | 2165 Matthews Avenue Owners, Inc. | 0 | 713,987 | 3.57 | 3.46 | 24.5% | 23.8% | 11,100,000 | As Is |
| 45.00 | Loan | 5, 13, 14, 31 | 1 | Beach House Owners Corp. | 0 | 2,014,050 | 8.97 | 8.84 | 78.6% | 77.5% | 40,650,000 | As Is |
| 46.00 | Loan | 5, 13, 14, 31 | 1 | Bronxville Court, Inc. | 0 | 1,125,043 | 6.23 | 6.16 | 45.6% | 45.0% | 21,200,000 | As Is |
| 47.00 | Loan | 5, 13, 14, 31 | 1 | 90 Schenck Owners Corp. | 0 | 809,569 | 7.57 | 7.47 | 46.9% | 46.3% | 17,700,000 | As Is |
| 48.00 | Loan | 5, 13, 14, 31 | 1 | Crocheron Terrace Owners Corp. | 0 | 770,096 | 6.21 | 6.11 | 46.0% | 45.3% | 15,200,000 | As Is |
| 49.00 | Loan | 5, 13, 14, 31 | 1 | Barclay Plaza Owners, Inc. | 0 | 850,544 | 6.72 | 6.63 | 52.4% | 51.6% | 16,700,000 | As Is |
| 50.00 | Loan | 5, 13, 14, 31 | 1 | 431 West 121 Street Housing Development Fund Corporation a/k/a 431 West 121st Street Housing Development Fund Corporation |
0 | 689,684 | 6.44 | 6.32 | 46.9% | 46.1% | 13,300,000 | As Is |
| 51.00 | Loan | 5, 13, 14, 31 | 1 | 425 Heights Tenants Corp. | 0 | 1,634,278 | 12.81 | 12.69 | 122.0% | 120.8% | 42,300,000 | As Is |
| A-20 |
BMO 2026-C15
Annex
A
| Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | Appraisal Date |
Cut-off Date LTV Ratio (%) |
LTV Ratio at Maturity / ARD (%) |
Leased Occupancy (%) |
Occupancy Date |
Single Tenant (Y/N) |
Largest Tenant |
| 5, 7 | 5, 7 | 3,4 | 4, 21, 22, 23, 28 | ||||||||
| 1.00 | Loan | 1, 4, 7, 12, 18, 19, 23, 25, 30 | 1 | Arizona Mills | 4/21/2026 | 40.2% | 40.2% | 98.9% | 6/2/2026 | No | RECLECTIC |
| 2.00 | Loan | 1, 7, 10, 12, 19, 30 | 1 | Orchard at Saddleback | 5/28/2026 | 61.5% | 61.5% | 98.0% | 6/3/2026 | No | Ralph's |
| 3 | Loan | 1, 5, 6, 7, 11, 19, 30 | 20 | U-Haul AREC Portfolio 22 | 5/6/2026 | 57.0% | 44.2% | 90.3% | 6/17/2026 | ||
| 3.01 | Property | 1 | U-Haul Moving & Storage at Oso Blanca | 5/6/2026 | 93.0% | 6/17/2026 | NAP | NAP | |||
| 3.02 | Property | 1 | U-Haul Moving & Storage of Casa Grande | 5/6/2026 | 90.4% | 6/17/2026 | NAP | NAP | |||
| 3.03 | Property | 1 | U-Haul Moving & Storage of Coeur D'Alene | 5/7/2026 | 93.7% | 6/17/2026 | NAP | NAP | |||
| 3.04 | Property | 1 | U-Haul Moving & Storage of Spring Valley | 5/6/2026 | 96.4% | 6/17/2026 | NAP | NAP | |||
| 3.05 | Property | 1 | U-Haul Moving & Storage of North Brunswick | 5/12/2026 | 89.1% | 6/17/2026 | NAP | NAP | |||
| 3.06 | Property | 1 | U-Haul Moving & Storage of Marlboro | 5/12/2026 | 92.1% | 6/17/2026 | NAP | NAP | |||
| 3.07 | Property | 1 | U-Haul Moving & Storage at W Lake Mead Blvd | 5/6/2026 | 91.5% | 6/17/2026 | NAP | NAP | |||
| 3.08 | Property | 1 | U-Haul Moving & Storage of Little River | 5/12/2026 | 83.8% | 6/17/2026 | NAP | NAP | |||
| 3.09 | Property | 1 | U-Haul Moving & Storage of East Brunswick | 5/12/2026 | 86.1% | 6/17/2026 | NAP | NAP | |||
| 3.10 | Property | 1 | U-Haul Moving & Storage of Forestville Rd | 5/11/2026 | 93.5% | 6/17/2026 | NAP | NAP | |||
| 3.11 | Property | 1 | U-Haul Storage of North Miami Beach | 5/6/2026 | 88.6% | 6/17/2026 | NAP | NAP | |||
| 3.12 | Property | 1 | U-Haul Moving & Storage of Downtown Jacksonville | 5/6/2026 | 85.8% | 6/17/2026 | NAP | NAP | |||
| 3.13 | Property | 1 | U-Haul Moving & Storage of Haines City | 5/11/2026 | 90.9% | 6/17/2026 | NAP | NAP | |||
| 3.14 | Property | 1 | U-Haul of North Miami Beach | 5/6/2026 | 93.8% | 6/17/2026 | NAP | NAP | |||
| 3.15 | Property | 1 | U-Haul Moving & Storage of Cedar Rapids | 6/24/2026 | 98.7% | 6/17/2026 | NAP | NAP | |||
| 3.16 | Property | 1 | U-Haul Moving & Storage of West Warner Robins | 5/13/2026 | 89.8% | 6/17/2026 | NAP | NAP | |||
| 3.17 | Property | 1 | U-Haul Moving & Storage of Salisbury | 5/11/2026 | 89.7% | 6/17/2026 | NAP | NAP | |||
| 3.18 | Property | 1 | U-Haul Moving & Storage at Hwy 13 & Portland Ave | 6/24/2026 | 84.2% | 6/17/2026 | NAP | NAP | |||
| 3.19 | Property | 1 | U-Haul Moving & Storage at 36th St | 5/6/2026 | 94.3% | 6/17/2026 | NAP | NAP | |||
| 3.20 | Property | 1 | U-Haul Storage of Salisbury | 5/11/2026 | 81.7% | 6/17/2026 | NAP | NAP | |||
| 4 | Loan | 3, 5, 11, 30 | 14 | U-Haul - AREC2 Portfolio | 4/1/2026 | 53.3% | 41.4% | 86.0% | 5/31/2026 | ||
| 4.01 | Property | 1 | U-Haul Moving & Storage of East Lancaster | 3/25/2026 | 86.6% | 5/31/2026 | NAP | NAP | |||
| 4.02 | Property | 1 | U-Haul Moving & Storage of Downtown Mobile | 4/1/2026 | 85.9% | 5/31/2026 | NAP | NAP | |||
| 4.03 | Property | 1 | U-Haul Moving & Storage of Weymouth | 3/25/2026 | 96.2% | 5/31/2026 | NAP | NAP | |||
| 4.04 | Property | 1 | U-Haul Moving & Storage of Lake Square | 4/1/2026 | 83.5% | 5/31/2026 | NAP | NAP | |||
| 4.05 | Property | 1 | U-Haul Moving & Storage of Downtown Pensacola | 4/1/2026 | 91.9% | 5/31/2026 | NAP | NAP | |||
| 4.06 | Property | 1 | U-Haul Moving & Storage of Bel Air | 4/1/2026 | 78.7% | 5/31/2026 | NAP | NAP | |||
| 4.07 | Property | 1 | U-Haul Moving & Storage of Greensburg | 3/30/2026 | 90.1% | 5/31/2026 | NAP | NAP | |||
| 4.08 | Property | 1 | U-Haul Moving & Storage At Boston Ave | 4/3/2026 | 74.2% | 5/31/2026 | NAP | NAP | |||
| 4.09 | Property | 1 | U-Haul Storage of Umpqua Valley | 4/1/2026 | 94.7% | 5/31/2026 | NAP | NAP | |||
| 4.10 | Property | 1 | U-Haul Moving & Storage At S Padre Island Dr | 3/30/2026 | 73.7% | 5/31/2026 | NAP | NAP | |||
| 4.11 | Property | 1 | U-Haul Moving & Storage At Box Rd | 3/30/2026 | 91.5% | 5/31/2026 | NAP | NAP | |||
| 4.12 | Property | 1 | U-Haul Moving & Storage of Hyde Park-Milton | 3/25/2026 | 92.9% | 5/31/2026 | NAP | NAP | |||
| 4.13 | Property | 1 | U-Haul Moving & Storage At I-45 & Tidwell | 3/30/2026 | 82.5% | 5/31/2026 | NAP | NAP | |||
| 4.14 | Property | 1 | U-Haul Moving & Storage of Fairgrounds | 3/30/2026 | 92.6% | 5/31/2026 | NAP | NAP | |||
| 5.00 | Loan | 4, 5, 16, 17, 18, 27, 30, 31 | 1 | Lawrence Logistics Center | 5/20/2026 | 54.7% | 54.7% | 100.0% | 6/17/2026 | No | Ceva Air & Ocean USA Inc. |
| 6.00 | Loan | 1, 7, 12, 14, 18, 25, 30 | 1 | The Falls | 4/14/2026 | 62.1% | 62.1% | 95.6% | 6/1/2026 | No | Macy's |
| 7.00 | Loan | 2, 5, 7, 9, 13, 22, 23, 30, 31 | 1 | One Dag | 4/15/2026 | 60.5% | 57.0% | 70.4% | 5/1/2026 | No | The United Nations |
| 8.00 | Loan | 2, 4, 7, 12, 18, 23, 27, 33 | 1 | The Pointe at Polaris | 2/5/2026 | 65.6% | 65.6% | 97.7% | 4/14/2026 | No | Bank of America |
| 9.00 | Loan | 2, 5, 7, 12, 17, 24, 26, 30, 31 | 1 | The Ritz Tower | 5/4/2026 | 24.8% | 24.8% | 100.0% | 6/1/2026 | No | NAP |
| 10.00 | Loan | 16, 19, 24 | 1 | JTM Foods | 7/1/2026 | 62.2% | 62.2% | 100.0% | 8/6/2026 | Yes | JTM Foods |
| 11 | Loan | 6, 7, 13, 15, 16, 19, 24, 30, 31 | 6 | Phoenix Industrial Portfolio XV | Various | 48.6% | 42.0% | 81.2% | |||
| 11.01 | Property | 1 | Winston Salem, NC | 3/24/2026 | 33.2% | 4/21/2026 | No | Corsicana Acquisition LLC | |||
| 11.02 | Property | 1 | Belden, MS | 3/21/2026 | 100.0% | 4/21/2026 | No | Phoenix Logistics | |||
| 11.03 | Property | 1 | Dresden, TN | 3/27/2026 | 100.0% | 4/21/2026 | No | CSS Inc. | |||
| 11.04 | Property | 1 | Dwight, IL | 3/25/2026 | 87.7% | 4/21/2026 | No | Logisticus Projects Group, LLC | |||
| 11.05 | Property | 1 | Coffeyville, KS | 4/1/2026 | 100.0% | 8/6/2026 | Yes | Transportation Partners and Logistics | |||
| 11.06 | Property | 1 | Washington, NC | 3/25/2026 | 100.0% | 8/6/2026 | Yes | Seolta Holdings, LLC | |||
| 12.00 | Loan | 19, 23 | 1 | Corporate Center VI | 4/13/2026 | 42.0% | 39.4% | 95.2% | 6/9/2026 | No | Far West Division, Inc. |
| 13.00 | Loan | 16, 19, 28 | 1 | Amazon Tallahassee | 10/17/2025 | 53.1% | 53.1% | 100.0% | 8/1/2026 | Yes | Amazon.com Services LLC |
| 14.00 | Loan | 1, 4, 7, 19, 25 | 1 | Birch Run Premium Outlets | 10/19/2025 | 56.7% | 50.8% | 90.1% | 10/8/2025 | No | Pottery Barn |
| 15 | Loan | 6, 12, 18, 19, 23 | 3 | The Campus Portfolio | 4/13/2026 | 35.8% | 35.8% | 88.0% | 4/30/2026 | ||
| 15.01 | Property | 1 | 200, 300, 400 and 600 Willowbrook Lane | 4/13/2026 | 93.0% | 4/30/2026 | No | CDHA Manangement LLC | |||
| 15.02 | Property | 1 | 100 Willowbrook Lane | 4/13/2026 | 75.9% | 4/30/2026 | No | Bimmerworks, LTD | |||
| 15.03 | Property | 1 | 1380 Enterprise Drive | 4/13/2026 | 100.0% | 4/30/2026 | No | USI Insurance Services, LLC |
| A-21 |
BMO 2026-C15
Annex
A
| Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | Appraisal Date |
Cut-off Date LTV Ratio (%) |
LTV Ratio at Maturity / ARD (%) |
Leased Occupancy (%) |
Occupancy Date |
Single Tenant (Y/N) |
Largest Tenant |
| 5, 7 | 5, 7 | 3,4 | 4, 21, 22, 23, 28 | ||||||||
| 16.00 | Loan | 18, 19, 25 | 1 | Stop & Stor - Bay Ridge | 6/1/2026 | 34.5% | 34.5% | 94.2% | 6/9/2026 | NAP | NAP |
| 17.00 | Loan | 16, 17, 19 | 1 | BJ's Wholesale - Leased Fee | 4/28/2026 | 67.8% | 63.6% | NAP | NAP | NAP | NAP |
| 18.00 | Loan | 10, 15, 19, 20 | 1 | Gateway Plaza | 6/15/2026 | 63.2% | 56.8% | 96.3% | 6/30/2026 | No | Dick's Sporting Goods #1069 |
| 19.00 | Loan | 5 | 1 | CooperTowne Center | 1/1/2027 | 54.6% | 47.2% | 95.5% | 5/1/2026 | No | Cinemark |
| 20.00 | Loan | 5, 13, 14, 31 | 1 | Fairharbor Owners, Inc. | 4/10/2026 | 15.5% | 13.3% | NAP | NAP | NAP | NAP |
| 21 | Loan | 3, 5, 6, 20 | 5 | The Storage Mall Portfolio | Various | 60.8% | 57.1% | 81.7% | 5/7/2026 | ||
| 21.01 | Property | 1 | The Storage Mall - Palmyra | 5/21/2026 | 72.6% | 5/7/2026 | NAP | NAP | |||
| 21.02 | Property | 1 | The Storage Mall - Ontario | 5/21/2026 | 87.4% | 5/7/2026 | NAP | NAP | |||
| 21.03 | Property | 1 | The Storage Mall - Lockport | 5/21/2026 | 84.9% | 5/7/2026 | NAP | NAP | |||
| 21.04 | Property | 1 | The Storage Mall - Evergreen | 5/26/2026 | 92.8% | 5/7/2026 | NAP | NAP | |||
| 21.05 | Property | 1 | The Storage Mall - Rush | 5/21/2026 | 79.2% | 5/7/2026 | NAP | NAP | |||
| 22.00 | Loan | 10, 23 | 1 | Bradford Plaza | 2/9/2026 | 64.5% | 64.5% | 100.0% | 3/1/2026 | No | TJ Maxx |
| 23.00 | Loan | 1, 7, 19, 23, 29 | 1 | One Commerce Plaza | 7/25/2025 | 68.1% | 59.6% | 97.9% | 1/8/2026 | No | NYS - Department of Health |
| 24.00 | Loan | 15, 20 | 1 | Centennial Center | 2/12/2026 | 65.2% | 65.2% | 93.1% | 2/6/2026 | No | La Petite Academy, Inc. |
| 25 | Loan | 3, 6, 20 | 2 | Grizzly Self Storage Portfolio | 3/13/2026 | 50.6% | 43.6% | 81.5% | 4/27/2026 | ||
| 25.01 | Property | 1 | Grizzly Self Storage - Mesquite | 3/13/2026 | 80.1% | 4/27/2026 | NAP | NAP | |||
| 25.02 | Property | 1 | Grizzly Self Storage - DeSoto | 3/13/2026 | 83.1% | 4/27/2026 | NAP | NAP | |||
| 26.00 | Loan | 18, 19, 25 | 1 | Stop & Stor - Glendale/Middle Village | 12/17/2025 | 31.7% | 31.7% | 91.3% | 3/31/2026 | NAP | NAP |
| 27.00 | Loan | 1 | CubeSmart Self Storage | 5/27/2026 | 64.4% | 64.4% | 85.2% | 5/31/2026 | NAP | NAP | |
| 28.00 | Loan | 5, 13, 14, 31 | 1 | 16 N. Broadway Owners, Inc. | 5/19/2026 | 19.7% | 18.3% | NAP | NAP | NAP | NAP |
| 29.00 | Loan | 5, 13, 14, 31 | 1 | 245-55 Bronx River Owners, Inc. | 1/13/2026 | 36.1% | 31.0% | NAP | NAP | NAP | NAP |
| 30.00 | Loan | 19 | 1 | Hampton Inn Cambridge | 3/12/2026 | 52.0% | 45.4% | 72.7% | 4/30/2026 | NAP | NAP |
| 31.00 | Loan | 5, 13, 14, 31 | 1 | 61 Irving Place Corporation | 5/8/2026 | 9.4% | 9.4% | NAP | NAP | NAP | NAP |
| 32.00 | Loan | 3, 16, 18, 30 | 1 | Shoppes at Summer Trees | 5/20/2026 | 59.2% | 59.2% | 100.0% | 4/1/2026 | No | Aldi (Leased Fee) |
| 33.00 | Loan | 10, 13, 33 | 1 | Highlander Hills Estates | 5/19/2026 | 63.8% | 63.8% | 100.0% | 7/1/2026 | NAP | NAP |
| 34.00 | Loan | 3, 10, 26 | 1 | Security Public Storage – Frederick | 4/17/2026 | 42.0% | 37.3% | 81.5% | 2/28/2026 | NAP | NAP |
| 35.00 | Loan | 5, 13, 14, 31 | 1 | 86th Street Tenants Corp. | 3/24/2026 | 5.5% | 5.5% | NAP | NAP | NAP | NAP |
| 36.00 | Loan | 1 | Publix Self Storage | 3/26/2026 | 29.9% | 29.9% | 91.7% | 5/1/2026 | NAP | NAP | |
| 37.00 | Loan | 10, 16, 18, 20, 30 | 1 | Sheboygan Industrial | 5/27/2026 | 63.4% | 55.2% | 100.0% | 8/1/2026 | Yes | Torginol LLC |
| 38.00 | Loan | 5, 13, 14, 31 | 1 | Interlaken Owners, Inc. | 4/22/2026 | 2.2% | 1.9% | NAP | NAP | NAP | NAP |
| 39.00 | Loan | 5, 13, 14, 31 | 1 | 210 E. Broadway Owners Corp. | 3/31/2026 | 12.0% | 12.0% | NAP | NAP | NAP | NAP |
| 40.00 | Loan | 5, 13, 14, 31 | 1 | 665-675 Apartments Corp. | 4/10/2026 | 14.8% | 12.7% | NAP | NAP | NAP | NAP |
| 41.00 | Loan | 5, 13, 14, 31 | 1 | 5601 Riverdale Owners Corp. | 5/5/2026 | 11.6% | 10.8% | NAP | NAP | NAP | NAP |
| 42.00 | Loan | 16, 19 | 1 | River Place Towers | 11/7/2025 | 63.0% | 63.0% | NAP | NAP | NAP | NAP |
| 43.00 | Loan | 5, 13, 14, 31 | 1 | 127 Garth Road Tenants Corp. | 5/14/2026 | 13.8% | 11.9% | NAP | NAP | NAP | NAP |
| 44.00 | Loan | 5, 13, 14, 31 | 1 | 2165 Matthews Avenue Owners, Inc. | 3/11/2026 | 27.0% | 25.3% | NAP | NAP | NAP | NAP |
| 45.00 | Loan | 5, 13, 14, 31 | 1 | Beach House Owners Corp. | 5/11/2026 | 6.4% | 4.2% | NAP | NAP | NAP | NAP |
| 46.00 | Loan | 5, 13, 14, 31 | 1 | Bronxville Court, Inc. | 5/1/2026 | 11.8% | 10.0% | NAP | NAP | NAP | NAP |
| 47.00 | Loan | 5, 13, 14, 31 | 1 | 90 Schenck Owners Corp. | 4/7/2026 | 9.9% | 9.9% | NAP | NAP | NAP | NAP |
| 48.00 | Loan | 5, 13, 14, 31 | 1 | Crocheron Terrace Owners Corp. | 4/7/2026 | 11.2% | 9.6% | NAP | NAP | NAP | NAP |
| 49.00 | Loan | 5, 13, 14, 31 | 1 | Barclay Plaza Owners, Inc. | 5/8/2026 | 9.9% | 8.6% | NAP | NAP | NAP | NAP |
| 50.00 | Loan | 5, 13, 14, 31 | 1 | 431 West 121 Street Housing Development Fund Corporation a/k/a 431 West 121st Street Housing Development Fund Corporation |
4/2/2026 | 11.3% | 9.6% | NAP | NAP | NAP | NAP |
| 51.00 | Loan | 5, 13, 14, 31 | 1 | 425 Heights Tenants Corp. | 4/14/2026 | 3.2% | 1.8% | NAP | NAP | NAP | NAP |
| A-22 |
BMO 2026-C15
Annex
A
| Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | Largest Tenant SF |
Largest Tenant % of NRA |
Largest Tenant Lease Expiration Date |
Second Largest Tenant |
Second Largest Tenant SF |
Second Largest Tenant % of NRA |
Second Largest Tenant Lease Expiration Date |
| 4, 21, 22, 23, 28 | |||||||||||
| 1.00 | Loan | 1, 4, 7, 12, 18, 19, 23, 25, 30 | 1 | Arizona Mills | 105,700 | 8.6% | 10/31/2034 | Harkins Theatres | 92,253 | 7.5% | 7/31/2035 |
| 2.00 | Loan | 1, 7, 10, 12, 19, 30 | 1 | Orchard at Saddleback | 55,105 | 19.6% | 6/30/2032 | HomeGoods | 25,000 | 8.9% | 10/31/2032 |
| 3 | Loan | 1, 5, 6, 7, 11, 19, 30 | 20 | U-Haul AREC Portfolio 22 | |||||||
| 3.01 | Property | 1 | U-Haul Moving & Storage at Oso Blanca | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 3.02 | Property | 1 | U-Haul Moving & Storage of Casa Grande | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 3.03 | Property | 1 | U-Haul Moving & Storage of Coeur D'Alene | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 3.04 | Property | 1 | U-Haul Moving & Storage of Spring Valley | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 3.05 | Property | 1 | U-Haul Moving & Storage of North Brunswick | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 3.06 | Property | 1 | U-Haul Moving & Storage of Marlboro | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 3.07 | Property | 1 | U-Haul Moving & Storage at W Lake Mead Blvd | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 3.08 | Property | 1 | U-Haul Moving & Storage of Little River | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 3.09 | Property | 1 | U-Haul Moving & Storage of East Brunswick | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 3.10 | Property | 1 | U-Haul Moving & Storage of Forestville Rd | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 3.11 | Property | 1 | U-Haul Storage of North Miami Beach | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 3.12 | Property | 1 | U-Haul Moving & Storage of Downtown Jacksonville | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 3.13 | Property | 1 | U-Haul Moving & Storage of Haines City | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 3.14 | Property | 1 | U-Haul of North Miami Beach | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 3.15 | Property | 1 | U-Haul Moving & Storage of Cedar Rapids | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 3.16 | Property | 1 | U-Haul Moving & Storage of West Warner Robins | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 3.17 | Property | 1 | U-Haul Moving & Storage of Salisbury | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 3.18 | Property | 1 | U-Haul Moving & Storage at Hwy 13 & Portland Ave | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 3.19 | Property | 1 | U-Haul Moving & Storage at 36th St | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 3.20 | Property | 1 | U-Haul Storage of Salisbury | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 4 | Loan | 3, 5, 11, 30 | 14 | U-Haul - AREC2 Portfolio | |||||||
| 4.01 | Property | 1 | U-Haul Moving & Storage of East Lancaster | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 4.02 | Property | 1 | U-Haul Moving & Storage of Downtown Mobile | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 4.03 | Property | 1 | U-Haul Moving & Storage of Weymouth | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 4.04 | Property | 1 | U-Haul Moving & Storage of Lake Square | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 4.05 | Property | 1 | U-Haul Moving & Storage of Downtown Pensacola | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 4.06 | Property | 1 | U-Haul Moving & Storage of Bel Air | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 4.07 | Property | 1 | U-Haul Moving & Storage of Greensburg | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 4.08 | Property | 1 | U-Haul Moving & Storage At Boston Ave | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 4.09 | Property | 1 | U-Haul Storage of Umpqua Valley | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 4.10 | Property | 1 | U-Haul Moving & Storage At S Padre Island Dr | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 4.11 | Property | 1 | U-Haul Moving & Storage At Box Rd | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 4.12 | Property | 1 | U-Haul Moving & Storage of Hyde Park-Milton | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 4.13 | Property | 1 | U-Haul Moving & Storage At I-45 & Tidwell | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 4.14 | Property | 1 | U-Haul Moving & Storage of Fairgrounds | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 5.00 | Loan | 4, 5, 16, 17, 18, 27, 30, 31 | 1 | Lawrence Logistics Center | 150,272 | 57.4% | 6/30/2030 | iApparel Brands LLC | 111,374 | 42.6% | 9/30/2036 |
| 6.00 | Loan | 1, 7, 12, 14, 18, 25, 30 | 1 | The Falls | 240,000 | 33.7% | 7/31/2037 | LifeTime Fitness | 102,600 | 14.4% | 1/31/2044 |
| 7.00 | Loan | 2, 5, 7, 9, 13, 22, 23, 30, 31 | 1 | One Dag | 112,832 | 13.8% | 12/31/2031 | The Federal Republic of Germany | 73,252 | 9.0% | 2/28/2038 |
| 8.00 | Loan | 2, 4, 7, 12, 18, 23, 27, 33 | 1 | The Pointe at Polaris | 59,496 | 24.2% | 3/31/2031 | Fiserv | 29,780 | 12.1% | 2/28/2030 |
| 9.00 | Loan | 2, 5, 7, 12, 17, 24, 26, 30, 31 | 1 | The Ritz Tower | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
| 10.00 | Loan | 16, 19, 24 | 1 | JTM Foods | 150,058 | 100.0% | 6/30/2046 | NAP | NAP | NAP | NAP |
| 11 | Loan | 6, 7, 13, 15, 16, 19, 24, 30, 31 | 6 | Phoenix Industrial Portfolio XV | |||||||
| 11.01 | Property | 1 | Winston Salem, NC | 215,311 | 26.4% | 8/31/2033 | Just Brands LLC | 55,541 | 6.8% | 11/30/2030 | |
| 11.02 | Property | 1 | Belden, MS | 396,289 | 54.8% | 9/30/2028 | Ashley Furniture Industries, LLC | 326,268 | 45.2% | 10/31/2026 | |
| 11.03 | Property | 1 | Dresden, TN | 359,929 | 58.6% | 1/31/2034 | Champion Home Builders, Inc. | 254,799 | 41.4% | 6/30/2028 | |
| 11.04 | Property | 1 | Dwight, IL | 432,861 | 87.7% | 7/31/2028 | NAP | NAP | NAP | NAP | |
| 11.05 | Property | 1 | Coffeyville, KS | 405,378 | 100.0% | 12/31/2029 | NAP | NAP | NAP | NAP | |
| 11.06 | Property | 1 | Washington, NC | 175,000 | 100.0% | 9/30/2032 | NAP | NAP | NAP | NAP | |
| 12.00 | Loan | 19, 23 | 1 | Corporate Center VI | 48,785 | 36.2% | 5/31/2028 | AtkinsRealis USA Inc. | 16,083 | 11.9% | 2/28/2032 |
| 13.00 | Loan | 16, 19, 28 | 1 | Amazon Tallahassee | 123,903 | 100.0% | 10/31/2038 | NAP | NAP | NAP | NAP |
| 14.00 | Loan | 1, 4, 7, 19, 25 | 1 | Birch Run Premium Outlets | 30,000 | 5.1% | 1/31/2027 | Lee Wrangler | 23,975 | 4.0% | 1/1/2029 |
| 15 | Loan | 6, 12, 18, 19, 23 | 3 | The Campus Portfolio | |||||||
| 15.01 | Property | 1 | 200, 300, 400 and 600 Willowbrook Lane | 23,355 | 16.1% | 4/30/2032 | In Stock Cabinets Design | 16,239 | 11.2% | 12/31/2027 | |
| 15.02 | Property | 1 | 100 Willowbrook Lane | 28,804 | 29.5% | 8/31/2035 | Pennsylvania Liquor Control Board | 19,445 | 19.9% | 6/30/2027 | |
| 15.03 | Property | 1 | 1380 Enterprise Drive | 22,336 | 58.0% | 2/28/2031 | Bio-Medical Applications of PA | 8,307 | 21.6% | 10/31/2030 |
| A-23 |
BMO 2026-C15
Annex
A
| Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | Largest Tenant SF |
Largest Tenant % of NRA |
Largest Tenant Lease Expiration Date |
Second Largest Tenant |
Second Largest Tenant SF |
Second Largest Tenant % of NRA |
Second Largest Tenant Lease Expiration Date |
| 4, 21, 22, 23, 28 | |||||||||||
| 16.00 | Loan | 18, 19, 25 | 1 | Stop & Stor - Bay Ridge | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
| 17.00 | Loan | 16, 17, 19 | 1 | BJ's Wholesale - Leased Fee | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
| 18.00 | Loan | 10, 15, 19, 20 | 1 | Gateway Plaza | 48,100 | 39.9% | 1/31/2028 | HomeGoods #744 | 20,000 | 16.6% | 11/30/2035 |
| 19.00 | Loan | 5 | 1 | CooperTowne Center | 54,073 | 32.7% | 3/31/2034 | Nova Trampoline | 47,014 | 28.4% | 11/30/2035 |
| 20.00 | Loan | 5, 13, 14, 31 | 1 | Fairharbor Owners, Inc. | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
| 21 | Loan | 3, 5, 6, 20 | 5 | The Storage Mall Portfolio | |||||||
| 21.01 | Property | 1 | The Storage Mall - Palmyra | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 21.02 | Property | 1 | The Storage Mall - Ontario | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 21.03 | Property | 1 | The Storage Mall - Lockport | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 21.04 | Property | 1 | The Storage Mall - Evergreen | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 21.05 | Property | 1 | The Storage Mall - Rush | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 22.00 | Loan | 10, 23 | 1 | Bradford Plaza | 25,060 | 26.7% | 9/30/2027 | Barnes and Noble | 15,047 | 16.0% | 1/31/2037 |
| 23.00 | Loan | 1, 7, 19, 23, 29 | 1 | One Commerce Plaza | 176,698 | 24.0% | 9/30/2035 | NYS - Department of State | 164,252 | 22.3% | 8/31/2033 |
| 24.00 | Loan | 15, 20 | 1 | Centennial Center | 9,400 | 18.1% | 6/30/2030 | Ekagar Inc. |
4,810 | 9.3% | 8/31/2028 |
| 25 | Loan | 3, 6, 20 | 2 | Grizzly Self Storage Portfolio | |||||||
| 25.01 | Property | 1 | Grizzly Self Storage - Mesquite | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 25.02 | Property | 1 | Grizzly Self Storage - DeSoto | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 26.00 | Loan | 18, 19, 25 | 1 | Stop & Stor - Glendale/Middle Village | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
| 27.00 | Loan | 1 | CubeSmart Self Storage | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 28.00 | Loan | 5, 13, 14, 31 | 1 | 16 N. Broadway Owners, Inc. | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
| 29.00 | Loan | 5, 13, 14, 31 | 1 | 245-55 Bronx River Owners, Inc. | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
| 30.00 | Loan | 19 | 1 | Hampton Inn Cambridge | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
| 31.00 | Loan | 5, 13, 14, 31 | 1 | 61 Irving Place Corporation | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
| 32.00 | Loan | 3, 16, 18, 30 | 1 | Shoppes at Summer Trees | 22,100 | 64.8% | 7/31/2045 | Mattress Warehouse | 4,800 | 14.1% | 01/31/2036 |
| 33.00 | Loan | 10, 13, 33 | 1 | Highlander Hills Estates | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
| 34.00 | Loan | 3, 10, 26 | 1 | Security Public Storage – Frederick | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
| 35.00 | Loan | 5, 13, 14, 31 | 1 | 86th Street Tenants Corp. | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
| 36.00 | Loan | 1 | Publix Self Storage | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 37.00 | Loan | 10, 16, 18, 20, 30 | 1 | Sheboygan Industrial | 133,422 | 100.0% | 4/30/2037 | NAP | NAP | NAP | NAP |
| 38.00 | Loan | 5, 13, 14, 31 | 1 | Interlaken Owners, Inc. | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
| 39.00 | Loan | 5, 13, 14, 31 | 1 | 210 E. Broadway Owners Corp. | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
| 40.00 | Loan | 5, 13, 14, 31 | 1 | 665-675 Apartments Corp. | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
| 41.00 | Loan | 5, 13, 14, 31 | 1 | 5601 Riverdale Owners Corp. | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
| 42.00 | Loan | 16, 19 | 1 | River Place Towers | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
| 43.00 | Loan | 5, 13, 14, 31 | 1 | 127 Garth Road Tenants Corp. | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
| 44.00 | Loan | 5, 13, 14, 31 | 1 | 2165 Matthews Avenue Owners, Inc. | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
| 45.00 | Loan | 5, 13, 14, 31 | 1 | Beach House Owners Corp. | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
| 46.00 | Loan | 5, 13, 14, 31 | 1 | Bronxville Court, Inc. | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
| 47.00 | Loan | 5, 13, 14, 31 | 1 | 90 Schenck Owners Corp. | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
| 48.00 | Loan | 5, 13, 14, 31 | 1 | Crocheron Terrace Owners Corp. | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
| 49.00 | Loan | 5, 13, 14, 31 | 1 | Barclay Plaza Owners, Inc. | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
| 50.00 | Loan | 5, 13, 14, 31 | 1 | 431 West 121 Street Housing Development Fund Corporation a/k/a 431 West 121st Street Housing Development Fund Corporation |
NAP | NAP | NAP | NAP | NAP | NAP | NAP |
| 51.00 | Loan | 5, 13, 14, 31 | 1 | 425 Heights Tenants Corp. | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
| A-24 |
BMO 2026-C15
Annex
A
| Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | Third Largest Tenant |
Third Largest Tenant SF |
Third Largest Tenant % of NRA |
Third Largest Tenant Lease Expiration Date |
Fourth Largest Tenant |
| 4, 21, 22, 23, 28 | 4, 21, 22, 23, 28 | ||||||||
| 1.00 | Loan | 1, 4, 7, 12, 18, 19, 23, 25, 30 | 1 | Arizona Mills | Burlington | 80,426 | 6.6% | 1/31/2028 | LEGOLAND Discovery Center |
| 2.00 | Loan | 1, 7, 10, 12, 19, 30 | 1 | Orchard at Saddleback | PetSmart | 20,000 | 7.1% | 10/31/2030 | Staples |
| 3 | Loan | 1, 5, 6, 7, 11, 19, 30 | 20 | U-Haul AREC Portfolio 22 | |||||
| 3.01 | Property | 1 | U-Haul Moving & Storage at Oso Blanca | NAP | NAP | NAP | NAP | NAP | |
| 3.02 | Property | 1 | U-Haul Moving & Storage of Casa Grande | NAP | NAP | NAP | NAP | NAP | |
| 3.03 | Property | 1 | U-Haul Moving & Storage of Coeur D'Alene | NAP | NAP | NAP | NAP | NAP | |
| 3.04 | Property | 1 | U-Haul Moving & Storage of Spring Valley | NAP | NAP | NAP | NAP | NAP | |
| 3.05 | Property | 1 | U-Haul Moving & Storage of North Brunswick | NAP | NAP | NAP | NAP | NAP | |
| 3.06 | Property | 1 | U-Haul Moving & Storage of Marlboro | NAP | NAP | NAP | NAP | NAP | |
| 3.07 | Property | 1 | U-Haul Moving & Storage at W Lake Mead Blvd | NAP | NAP | NAP | NAP | NAP | |
| 3.08 | Property | 1 | U-Haul Moving & Storage of Little River | NAP | NAP | NAP | NAP | NAP | |
| 3.09 | Property | 1 | U-Haul Moving & Storage of East Brunswick | NAP | NAP | NAP | NAP | NAP | |
| 3.10 | Property | 1 | U-Haul Moving & Storage of Forestville Rd | NAP | NAP | NAP | NAP | NAP | |
| 3.11 | Property | 1 | U-Haul Storage of North Miami Beach | NAP | NAP | NAP | NAP | NAP | |
| 3.12 | Property | 1 | U-Haul Moving & Storage of Downtown Jacksonville | NAP | NAP | NAP | NAP | NAP | |
| 3.13 | Property | 1 | U-Haul Moving & Storage of Haines City | NAP | NAP | NAP | NAP | NAP | |
| 3.14 | Property | 1 | U-Haul of North Miami Beach | NAP | NAP | NAP | NAP | NAP | |
| 3.15 | Property | 1 | U-Haul Moving & Storage of Cedar Rapids | NAP | NAP | NAP | NAP | NAP | |
| 3.16 | Property | 1 | U-Haul Moving & Storage of West Warner Robins | NAP | NAP | NAP | NAP | NAP | |
| 3.17 | Property | 1 | U-Haul Moving & Storage of Salisbury | NAP | NAP | NAP | NAP | NAP | |
| 3.18 | Property | 1 | U-Haul Moving & Storage at Hwy 13 & Portland Ave | NAP | NAP | NAP | NAP | NAP | |
| 3.19 | Property | 1 | U-Haul Moving & Storage at 36th St | NAP | NAP | NAP | NAP | NAP | |
| 3.20 | Property | 1 | U-Haul Storage of Salisbury | NAP | NAP | NAP | NAP | NAP | |
| 4 | Loan | 3, 5, 11, 30 | 14 | U-Haul - AREC2 Portfolio | |||||
| 4.01 | Property | 1 | U-Haul Moving & Storage of East Lancaster | NAP | NAP | NAP | NAP | NAP | |
| 4.02 | Property | 1 | U-Haul Moving & Storage of Downtown Mobile | NAP | NAP | NAP | NAP | NAP | |
| 4.03 | Property | 1 | U-Haul Moving & Storage of Weymouth | NAP | NAP | NAP | NAP | NAP | |
| 4.04 | Property | 1 | U-Haul Moving & Storage of Lake Square | NAP | NAP | NAP | NAP | NAP | |
| 4.05 | Property | 1 | U-Haul Moving & Storage of Downtown Pensacola | NAP | NAP | NAP | NAP | NAP | |
| 4.06 | Property | 1 | U-Haul Moving & Storage of Bel Air | NAP | NAP | NAP | NAP | NAP | |
| 4.07 | Property | 1 | U-Haul Moving & Storage of Greensburg | NAP | NAP | NAP | NAP | NAP | |
| 4.08 | Property | 1 | U-Haul Moving & Storage At Boston Ave | NAP | NAP | NAP | NAP | NAP | |
| 4.09 | Property | 1 | U-Haul Storage of Umpqua Valley | NAP | NAP | NAP | NAP | NAP | |
| 4.10 | Property | 1 | U-Haul Moving & Storage At S Padre Island Dr | NAP | NAP | NAP | NAP | NAP | |
| 4.11 | Property | 1 | U-Haul Moving & Storage At Box Rd | NAP | NAP | NAP | NAP | NAP | |
| 4.12 | Property | 1 | U-Haul Moving & Storage of Hyde Park-Milton | NAP | NAP | NAP | NAP | NAP | |
| 4.13 | Property | 1 | U-Haul Moving & Storage At I-45 & Tidwell | NAP | NAP | NAP | NAP | NAP | |
| 4.14 | Property | 1 | U-Haul Moving & Storage of Fairgrounds | NAP | NAP | NAP | NAP | NAP | |
| 5.00 | Loan | 4, 5, 16, 17, 18, 27, 30, 31 | 1 | Lawrence Logistics Center | NAP | NAP | NAP | NAP | NAP |
| 6.00 | Loan | 1, 7, 12, 14, 18, 25, 30 | 1 | The Falls | Regal Cinema | 39,746 | 5.6% | 1/31/2036 | The Fresh Market |
| 7.00 | Loan | 2, 5, 7, 9, 13, 22, 23, 30, 31 | 1 | One Dag | UK of Great Britain | 49,027 | 6.0% | 3/31/2041 | The Population Council, Inc. |
| 8.00 | Loan | 2, 4, 7, 12, 18, 23, 27, 33 | 1 | The Pointe at Polaris | MS Consulting | 22,673 | 9.2% | 12/31/2036 | Power Home Remodeling |
| 9.00 | Loan | 2, 5, 7, 12, 17, 24, 26, 30, 31 | 1 | The Ritz Tower | NAP | NAP | NAP | NAP | NAP |
| 10.00 | Loan | 16, 19, 24 | 1 | JTM Foods | NAP | NAP | NAP | NAP | NAP |
| 11 | Loan | 6, 7, 13, 15, 16, 19, 24, 30, 31 | 6 | Phoenix Industrial Portfolio XV | |||||
| 11.01 | Property | 1 | Winston Salem, NC | NAP | NAP | NAP | NAP | NAP | |
| 11.02 | Property | 1 | Belden, MS | NAP | NAP | NAP | NAP | NAP | |
| 11.03 | Property | 1 | Dresden, TN | NAP | NAP | NAP | NAP | NAP | |
| 11.04 | Property | 1 | Dwight, IL | NAP | NAP | NAP | NAP | NAP | |
| 11.05 | Property | 1 | Coffeyville, KS | NAP | NAP | NAP | NAP | NAP | |
| 11.06 | Property | 1 | Washington, NC | NAP | NAP | NAP | NAP | NAP | |
| 12.00 | Loan | 19, 23 | 1 | Corporate Center VI | Charles Schwab & CO., Inc. | 10,568 | 7.8% | 10/31/2028 | Bergman Walls & Associates, Architects |
| 13.00 | Loan | 16, 19, 28 | 1 | Amazon Tallahassee | NAP | NAP | NAP | NAP | NAP |
| 14.00 | Loan | 1, 4, 7, 19, 25 | 1 | Birch Run Premium Outlets | Old Navy | 19,589 | 3.3% | 7/31/2027 | BRIDAL By Viper Apparel |
| 15 | Loan | 6, 12, 18, 19, 23 | 3 | The Campus Portfolio | |||||
| 15.01 | Property | 1 | 200, 300, 400 and 600 Willowbrook Lane | Clinical Care Associates of the University | 15,957 | 11.0% | 1/31/2029 | Keller Williams Real Estate | |
| 15.02 | Property | 1 | 100 Willowbrook Lane | Peirce Phelps, Inc. | 13,727 | 14.1% | 10/31/2030 | Emergency Relief Catering Co | |
| 15.03 | Property | 1 | 1380 Enterprise Drive | Theraplay, Inc | 7,866 | 20.4% | 5/31/2032 | NAP |
| A-25 |
BMO 2026-C15
Annex
A
| Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | Third Largest Tenant |
Third Largest Tenant SF |
Third Largest Tenant % of NRA |
Third Largest Tenant Lease Expiration Date |
Fourth Largest Tenant |
| 4, 21, 22, 23, 28 | 4, 21, 22, 23, 28 | ||||||||
| 16.00 | Loan | 18, 19, 25 | 1 | Stop & Stor - Bay Ridge | NAP | NAP | NAP | NAP | NAP |
| 17.00 | Loan | 16, 17, 19 | 1 | BJ's Wholesale - Leased Fee | NAP | NAP | NAP | NAP | NAP |
| 18.00 | Loan | 10, 15, 19, 20 | 1 | Gateway Plaza | Staples #326 | 16,650 | 13.8% | 5/31/2030 | Flooring Liquidators |
| 19.00 | Loan | 5 | 1 | CooperTowne Center | Planet Fitness | 13,598 | 8.2% | 12/8/2038 | Dollar Tree |
| 20.00 | Loan | 5, 13, 14, 31 | 1 | Fairharbor Owners, Inc. | NAP | NAP | NAP | NAP | NAP |
| 21 | Loan | 3, 5, 6, 20 | 5 | The Storage Mall Portfolio | |||||
| 21.01 | Property | 1 | The Storage Mall - Palmyra | NAP | NAP | NAP | NAP | NAP | |
| 21.02 | Property | 1 | The Storage Mall - Ontario | NAP | NAP | NAP | NAP | NAP | |
| 21.03 | Property | 1 | The Storage Mall - Lockport | NAP | NAP | NAP | NAP | NAP | |
| 21.04 | Property | 1 | The Storage Mall - Evergreen | NAP | NAP | NAP | NAP | NAP | |
| 21.05 | Property | 1 | The Storage Mall - Rush | NAP | NAP | NAP | NAP | NAP | |
| 22.00 | Loan | 10, 23 | 1 | Bradford Plaza | Old Navy | 12,499 | 13.3% | 2/28/2029 | ULTA Beauty |
| 23.00 | Loan | 1, 7, 19, 23, 29 | 1 | One Commerce Plaza | NYS - Department of Financial Services | 99,293 | 13.5% | 8/31/2033 | NYS - Office of Temporary & Disability Assistance |
| 24.00 | Loan | 15, 20 | 1 | Centennial Center | Centennial Automotive Repair Center, Inc. |
4,742 | 9.1% | 7/31/2032 | The Family Vet, P.C. |
| 25 | Loan | 3, 6, 20 | 2 | Grizzly Self Storage Portfolio | |||||
| 25.01 | Property | 1 | Grizzly Self Storage - Mesquite | NAP | NAP | NAP | NAP | NAP | |
| 25.02 | Property | 1 | Grizzly Self Storage - DeSoto | NAP | NAP | NAP | NAP | NAP | |
| 26.00 | Loan | 18, 19, 25 | 1 | Stop & Stor - Glendale/Middle Village | NAP | NAP | NAP | NAP | NAP |
| 27.00 | Loan | 1 | CubeSmart Self Storage | NAP | NAP | NAP | NAP | NAP | |
| 28.00 | Loan | 5, 13, 14, 31 | 1 | 16 N. Broadway Owners, Inc. | NAP | NAP | NAP | NAP | NAP |
| 29.00 | Loan | 5, 13, 14, 31 | 1 | 245-55 Bronx River Owners, Inc. | NAP | NAP | NAP | NAP | NAP |
| 30.00 | Loan | 19 | 1 | Hampton Inn Cambridge | NAP | NAP | NAP | NAP | NAP |
| 31.00 | Loan | 5, 13, 14, 31 | 1 | 61 Irving Place Corporation | NAP | NAP | NAP | NAP | NAP |
| 32.00 | Loan | 3, 16, 18, 30 | 1 | Shoppes at Summer Trees | Heartland Dental | 4,000 | 11.7% | 12/31/2035 | City Nails Spa |
| 33.00 | Loan | 10, 13, 33 | 1 | Highlander Hills Estates | NAP | NAP | NAP | NAP | NAP |
| 34.00 | Loan | 3, 10, 26 | 1 | Security Public Storage – Frederick | NAP | NAP | NAP | NAP | NAP |
| 35.00 | Loan | 5, 13, 14, 31 | 1 | 86th Street Tenants Corp. | NAP | NAP | NAP | NAP | NAP |
| 36.00 | Loan | 1 | Publix Self Storage | NAP | NAP | NAP | NAP | NAP | |
| 37.00 | Loan | 10, 16, 18, 20, 30 | 1 | Sheboygan Industrial | NAP | NAP | NAP | NAP | NAP |
| 38.00 | Loan | 5, 13, 14, 31 | 1 | Interlaken Owners, Inc. | NAP | NAP | NAP | NAP | NAP |
| 39.00 | Loan | 5, 13, 14, 31 | 1 | 210 E. Broadway Owners Corp. | NAP | NAP | NAP | NAP | NAP |
| 40.00 | Loan | 5, 13, 14, 31 | 1 | 665-675 Apartments Corp. | NAP | NAP | NAP | NAP | NAP |
| 41.00 | Loan | 5, 13, 14, 31 | 1 | 5601 Riverdale Owners Corp. | NAP | NAP | NAP | NAP | NAP |
| 42.00 | Loan | 16, 19 | 1 | River Place Towers | NAP | NAP | NAP | NAP | NAP |
| 43.00 | Loan | 5, 13, 14, 31 | 1 | 127 Garth Road Tenants Corp. | NAP | NAP | NAP | NAP | NAP |
| 44.00 | Loan | 5, 13, 14, 31 | 1 | 2165 Matthews Avenue Owners, Inc. | NAP | NAP | NAP | NAP | NAP |
| 45.00 | Loan | 5, 13, 14, 31 | 1 | Beach House Owners Corp. | NAP | NAP | NAP | NAP | NAP |
| 46.00 | Loan | 5, 13, 14, 31 | 1 | Bronxville Court, Inc. | NAP | NAP | NAP | NAP | NAP |
| 47.00 | Loan | 5, 13, 14, 31 | 1 | 90 Schenck Owners Corp. | NAP | NAP | NAP | NAP | NAP |
| 48.00 | Loan | 5, 13, 14, 31 | 1 | Crocheron Terrace Owners Corp. | NAP | NAP | NAP | NAP | NAP |
| 49.00 | Loan | 5, 13, 14, 31 | 1 | Barclay Plaza Owners, Inc. | NAP | NAP | NAP | NAP | NAP |
| 50.00 | Loan | 5, 13, 14, 31 | 1 | 431 West 121 Street Housing Development Fund Corporation a/k/a 431 West 121st Street Housing Development Fund Corporation |
NAP | NAP | NAP | NAP | NAP |
| 51.00 | Loan | 5, 13, 14, 31 | 1 | 425 Heights Tenants Corp. | NAP | NAP | NAP | NAP | NAP |
| A-26 |
BMO 2026-C15
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 |
| 4, 21, 22, 23, 28 | ||||||||||
| 1.00 | Loan | 1, 4, 7, 12, 18, 19, 23, 25, 30 | 1 | Arizona Mills | 65,013 | 5.3% | 12/31/2031 | Q | 47,179 | 3.9% |
| 2.00 | Loan | 1, 7, 10, 12, 19, 30 | 1 | Orchard at Saddleback | 20,000 | 7.1% | 11/30/2031 | Goodwill | 18,800 | 6.7% |
| 3 | Loan | 1, 5, 6, 7, 11, 19, 30 | 20 | U-Haul AREC Portfolio 22 | ||||||
| 3.01 | Property | 1 | U-Haul Moving & Storage at Oso Blanca | NAP | NAP | NAP | NAP | NAP | NAP | |
| 3.02 | Property | 1 | U-Haul Moving & Storage of Casa Grande | NAP | NAP | NAP | NAP | NAP | NAP | |
| 3.03 | Property | 1 | U-Haul Moving & Storage of Coeur D'Alene | NAP | NAP | NAP | NAP | NAP | NAP | |
| 3.04 | Property | 1 | U-Haul Moving & Storage of Spring Valley | NAP | NAP | NAP | NAP | NAP | NAP | |
| 3.05 | Property | 1 | U-Haul Moving & Storage of North Brunswick | NAP | NAP | NAP | NAP | NAP | NAP | |
| 3.06 | Property | 1 | U-Haul Moving & Storage of Marlboro | NAP | NAP | NAP | NAP | NAP | NAP | |
| 3.07 | Property | 1 | U-Haul Moving & Storage at W Lake Mead Blvd | NAP | NAP | NAP | NAP | NAP | NAP | |
| 3.08 | Property | 1 | U-Haul Moving & Storage of Little River | NAP | NAP | NAP | NAP | NAP | NAP | |
| 3.09 | Property | 1 | U-Haul Moving & Storage of East Brunswick | NAP | NAP | NAP | NAP | NAP | NAP | |
| 3.10 | Property | 1 | U-Haul Moving & Storage of Forestville Rd | NAP | NAP | NAP | NAP | NAP | NAP | |
| 3.11 | Property | 1 | U-Haul Storage of North Miami Beach | NAP | NAP | NAP | NAP | NAP | NAP | |
| 3.12 | Property | 1 | U-Haul Moving & Storage of Downtown Jacksonville | NAP | NAP | NAP | NAP | NAP | NAP | |
| 3.13 | Property | 1 | U-Haul Moving & Storage of Haines City | NAP | NAP | NAP | NAP | NAP | NAP | |
| 3.14 | Property | 1 | U-Haul of North Miami Beach | NAP | NAP | NAP | NAP | NAP | NAP | |
| 3.15 | Property | 1 | U-Haul Moving & Storage of Cedar Rapids | NAP | NAP | NAP | NAP | NAP | NAP | |
| 3.16 | Property | 1 | U-Haul Moving & Storage of West Warner Robins | NAP | NAP | NAP | NAP | NAP | NAP | |
| 3.17 | Property | 1 | U-Haul Moving & Storage of Salisbury | NAP | NAP | NAP | NAP | NAP | NAP | |
| 3.18 | Property | 1 | U-Haul Moving & Storage at Hwy 13 & Portland Ave | NAP | NAP | NAP | NAP | NAP | NAP | |
| 3.19 | Property | 1 | U-Haul Moving & Storage at 36th St | NAP | NAP | NAP | NAP | NAP | NAP | |
| 3.20 | Property | 1 | U-Haul Storage of Salisbury | NAP | NAP | NAP | NAP | NAP | NAP | |
| 4 | Loan | 3, 5, 11, 30 | 14 | U-Haul - AREC2 Portfolio | ||||||
| 4.01 | Property | 1 | U-Haul Moving & Storage of East Lancaster | NAP | NAP | NAP | NAP | NAP | NAP | |
| 4.02 | Property | 1 | U-Haul Moving & Storage of Downtown Mobile | NAP | NAP | NAP | NAP | NAP | NAP | |
| 4.03 | Property | 1 | U-Haul Moving & Storage of Weymouth | NAP | NAP | NAP | NAP | NAP | NAP | |
| 4.04 | Property | 1 | U-Haul Moving & Storage of Lake Square | NAP | NAP | NAP | NAP | NAP | NAP | |
| 4.05 | Property | 1 | U-Haul Moving & Storage of Downtown Pensacola | NAP | NAP | NAP | NAP | NAP | NAP | |
| 4.06 | Property | 1 | U-Haul Moving & Storage of Bel Air | NAP | NAP | NAP | NAP | NAP | NAP | |
| 4.07 | Property | 1 | U-Haul Moving & Storage of Greensburg | NAP | NAP | NAP | NAP | NAP | NAP | |
| 4.08 | Property | 1 | U-Haul Moving & Storage At Boston Ave | NAP | NAP | NAP | NAP | NAP | NAP | |
| 4.09 | Property | 1 | U-Haul Storage of Umpqua Valley | NAP | NAP | NAP | NAP | NAP | NAP | |
| 4.10 | Property | 1 | U-Haul Moving & Storage At S Padre Island Dr | NAP | NAP | NAP | NAP | NAP | NAP | |
| 4.11 | Property | 1 | U-Haul Moving & Storage At Box Rd | NAP | NAP | NAP | NAP | NAP | NAP | |
| 4.12 | Property | 1 | U-Haul Moving & Storage of Hyde Park-Milton | NAP | NAP | NAP | NAP | NAP | NAP | |
| 4.13 | Property | 1 | U-Haul Moving & Storage At I-45 & Tidwell | NAP | NAP | NAP | NAP | NAP | NAP | |
| 4.14 | Property | 1 | U-Haul Moving & Storage of Fairgrounds | NAP | NAP | NAP | NAP | NAP | NAP | |
| 5.00 | Loan | 4, 5, 16, 17, 18, 27, 30, 31 | 1 | Lawrence Logistics Center | NAP | NAP | NAP | NAP | NAP | NAP |
| 6.00 | Loan | 1, 7, 12, 14, 18, 25, 30 | 1 | The Falls | 21,720 | 3.1% | 8/31/2027 | Arcade Time Entertainment | 12,167 | 1.7% |
| 7.00 | Loan | 2, 5, 7, 9, 13, 22, 23, 30, 31 | 1 | One Dag | 48,540 | 5.9% | 12/31/2030 | The Government of the French | 35,070 | 4.3% |
| 8.00 | Loan | 2, 4, 7, 12, 18, 23, 27, 33 | 1 | The Pointe at Polaris | 19,565 | 8.0% | 4/30/2035 | Community Insurance Company dba Elevance Health | 19,553 | 8.0% |
| 9.00 | Loan | 2, 5, 7, 12, 17, 24, 26, 30, 31 | 1 | The Ritz Tower | NAP | NAP | NAP | NAP | NAP | NAP |
| 10.00 | Loan | 16, 19, 24 | 1 | JTM Foods | NAP | NAP | NAP | NAP | NAP | NAP |
| 11 | Loan | 6, 7, 13, 15, 16, 19, 24, 30, 31 | 6 | Phoenix Industrial Portfolio XV | ||||||
| 11.01 | Property | 1 | Winston Salem, NC | NAP | NAP | NAP | NAP | NAP | NAP | |
| 11.02 | Property | 1 | Belden, MS | NAP | NAP | NAP | NAP | NAP | NAP | |
| 11.03 | Property | 1 | Dresden, TN | NAP | NAP | NAP | NAP | NAP | NAP | |
| 11.04 | Property | 1 | Dwight, IL | NAP | NAP | NAP | NAP | NAP | NAP | |
| 11.05 | Property | 1 | Coffeyville, KS | NAP | NAP | NAP | NAP | NAP | NAP | |
| 11.06 | Property | 1 | Washington, NC | NAP | NAP | NAP | NAP | NAP | NAP | |
| 12.00 | Loan | 19, 23 | 1 | Corporate Center VI | 9,744 | 7.2% | 1/31/2031 | Valicy, Inc. | 7,543 | 5.6% |
| 13.00 | Loan | 16, 19, 28 | 1 | Amazon Tallahassee | NAP | NAP | NAP | NAP | NAP | NAP |
| 14.00 | Loan | 1, 4, 7, 19, 25 | 1 | Birch Run Premium Outlets | 12,856 | 2.2% | 1/31/2027 | Nike Factory Store | 12,500 | 2.1% |
| 15 | Loan | 6, 12, 18, 19, 23 | 3 | The Campus Portfolio | ||||||
| 15.01 | Property | 1 | 200, 300, 400 and 600 Willowbrook Lane | 11,037 | 7.6% | 7/31/2028 | Maillie, LLP | 9,577 | 6.6% | |
| 15.02 | Property | 1 | 100 Willowbrook Lane | 7,695 | 7.9% | 5/31/2029 | Baseball Fundamentals LLC | 5,019 | 5.1% | |
| 15.03 | Property | 1 | 1380 Enterprise Drive | NAP | NAP | NAP | NAP | NAP | NAP |
| A-27 |
BMO 2026-C15
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 |
| 4, 21, 22, 23, 28 | ||||||||||
| 16.00 | Loan | 18, 19, 25 | 1 | Stop & Stor - Bay Ridge | NAP | NAP | NAP | NAP | NAP | NAP |
| 17.00 | Loan | 16, 17, 19 | 1 | BJ's Wholesale - Leased Fee | NAP | NAP | NAP | NAP | NAP | NAP |
| 18.00 | Loan | 10, 15, 19, 20 | 1 | Gateway Plaza | 10,300 | 8.5% | 11/30/2028 | Five Below | 9,025 | 7.5% |
| 19.00 | Loan | 5 | 1 | CooperTowne Center | 10,532 | 6.4% | 9/30/2028 | Applebee's | 7,029 | 4.2% |
| 20.00 | Loan | 5, 13, 14, 31 | 1 | Fairharbor Owners, Inc. | NAP | NAP | NAP | NAP | NAP | NAP |
| 21 | Loan | 3, 5, 6, 20 | 5 | The Storage Mall Portfolio | ||||||
| 21.01 | Property | 1 | The Storage Mall - Palmyra | NAP | NAP | NAP | NAP | NAP | NAP | |
| 21.02 | Property | 1 | The Storage Mall - Ontario | NAP | NAP | NAP | NAP | NAP | NAP | |
| 21.03 | Property | 1 | The Storage Mall - Lockport | NAP | NAP | NAP | NAP | NAP | NAP | |
| 21.04 | Property | 1 | The Storage Mall - Evergreen | NAP | NAP | NAP | NAP | NAP | NAP | |
| 21.05 | Property | 1 | The Storage Mall - Rush | NAP | NAP | NAP | NAP | NAP | NAP | |
| 22.00 | Loan | 10, 23 | 1 | Bradford Plaza | 10,596 | 11.3% | 6/30/2027 | Shoe Sensation | 5,000 | 5.3% |
| 23.00 | Loan | 1, 7, 19, 23, 29 | 1 | One Commerce Plaza | 75,039 | 10.2% | 8/31/2033 | Whiteman, Osterman & Hanna LLP | 57,284 | 7.8% |
| 24.00 | Loan | 15, 20 | 1 | Centennial Center | 4,014 | 7.7% | 12/31/2027 | Red Fox Gym, LLC | 3,592 | 6.9% |
| 25 | Loan | 3, 6, 20 | 2 | Grizzly Self Storage Portfolio | ||||||
| 25.01 | Property | 1 | Grizzly Self Storage - Mesquite | NAP | NAP | NAP | NAP | NAP | NAP | |
| 25.02 | Property | 1 | Grizzly Self Storage - DeSoto | NAP | NAP | NAP | NAP | NAP | NAP | |
| 26.00 | Loan | 18, 19, 25 | 1 | Stop & Stor - Glendale/Middle Village | NAP | NAP | NAP | NAP | NAP | NAP |
| 27.00 | Loan | 1 | CubeSmart Self Storage | NAP | NAP | NAP | NAP | NAP | NAP | |
| 28.00 | Loan | 5, 13, 14, 31 | 1 | 16 N. Broadway Owners, Inc. | NAP | NAP | NAP | NAP | NAP | NAP |
| 29.00 | Loan | 5, 13, 14, 31 | 1 | 245-55 Bronx River Owners, Inc. | NAP | NAP | NAP | NAP | NAP | NAP |
| 30.00 | Loan | 19 | 1 | Hampton Inn Cambridge | NAP | NAP | NAP | NAP | NAP | NAP |
| 31.00 | Loan | 5, 13, 14, 31 | 1 | 61 Irving Place Corporation | NAP | NAP | NAP | NAP | NAP | NAP |
| 32.00 | Loan | 3, 16, 18, 30 | 1 | Shoppes at Summer Trees | 1,600 | 4.7% | 04/30/2036 | Blo Dry Bar | 1,600 | 4.7% |
| 33.00 | Loan | 10, 13, 33 | 1 | Highlander Hills Estates | NAP | NAP | NAP | NAP | NAP | NAP |
| 34.00 | Loan | 3, 10, 26 | 1 | Security Public Storage – Frederick | NAP | NAP | NAP | NAP | NAP | NAP |
| 35.00 | Loan | 5, 13, 14, 31 | 1 | 86th Street Tenants Corp. | NAP | NAP | NAP | NAP | NAP | NAP |
| 36.00 | Loan | 1 | Publix Self Storage | NAP | NAP | NAP | NAP | NAP | NAP | |
| 37.00 | Loan | 10, 16, 18, 20, 30 | 1 | Sheboygan Industrial | NAP | NAP | NAP | NAP | NAP | NAP |
| 38.00 | Loan | 5, 13, 14, 31 | 1 | Interlaken Owners, Inc. | NAP | NAP | NAP | NAP | NAP | NAP |
| 39.00 | Loan | 5, 13, 14, 31 | 1 | 210 E. Broadway Owners Corp. | NAP | NAP | NAP | NAP | NAP | NAP |
| 40.00 | Loan | 5, 13, 14, 31 | 1 | 665-675 Apartments Corp. | NAP | NAP | NAP | NAP | NAP | NAP |
| 41.00 | Loan | 5, 13, 14, 31 | 1 | 5601 Riverdale Owners Corp. | NAP | NAP | NAP | NAP | NAP | NAP |
| 42.00 | Loan | 16, 19 | 1 | River Place Towers | NAP | NAP | NAP | NAP | NAP | NAP |
| 43.00 | Loan | 5, 13, 14, 31 | 1 | 127 Garth Road Tenants Corp. | NAP | NAP | NAP | NAP | NAP | NAP |
| 44.00 | Loan | 5, 13, 14, 31 | 1 | 2165 Matthews Avenue Owners, Inc. | NAP | NAP | NAP | NAP | NAP | NAP |
| 45.00 | Loan | 5, 13, 14, 31 | 1 | Beach House Owners Corp. | NAP | NAP | NAP | NAP | NAP | NAP |
| 46.00 | Loan | 5, 13, 14, 31 | 1 | Bronxville Court, Inc. | NAP | NAP | NAP | NAP | NAP | NAP |
| 47.00 | Loan | 5, 13, 14, 31 | 1 | 90 Schenck Owners Corp. | NAP | NAP | NAP | NAP | NAP | NAP |
| 48.00 | Loan | 5, 13, 14, 31 | 1 | Crocheron Terrace Owners Corp. | NAP | NAP | NAP | NAP | NAP | NAP |
| 49.00 | Loan | 5, 13, 14, 31 | 1 | Barclay Plaza Owners, Inc. | NAP | NAP | NAP | NAP | NAP | NAP |
| 50.00 | Loan | 5, 13, 14, 31 | 1 | 431 West 121 Street Housing Development Fund Corporation a/k/a 431 West 121st Street Housing Development Fund Corporation |
NAP | NAP | NAP | NAP | NAP | NAP |
| 51.00 | Loan | 5, 13, 14, 31 | 1 | 425 Heights Tenants Corp. | NAP | NAP | NAP | NAP | NAP | NAP |
| A-28 |
BMO 2026-C15
Annex
A
| Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | Fifth Largest Tenant Lease Expiration Date |
Environmental Phase I Report Date |
Environmental Phase II Report Date |
Engineering Report Date |
Seismic Report Date |
PML or SEL (%) |
Flood Zone | Ownership Interest |
Ground Lease Expiration Date |
| 17 | |||||||||||||
| 1.00 | Loan | 1, 4, 7, 12, 18, 19, 23, 25, 30 | 1 | Arizona Mills | 10/31/2027 | 5/11/2026 | NAP | 5/11/2026 | NAP | NAP | No | Fee | NAP |
| 2.00 | Loan | 1, 7, 10, 12, 19, 30 | 1 | Orchard at Saddleback | 6/30/2031 | 5/28/2026 | NAP | 5/28/2026 | 5/28/2026 | 10% | No | Fee | NAP |
| 3 | Loan | 1, 5, 6, 7, 11, 19, 30 | 20 | U-Haul AREC Portfolio 22 | |||||||||
| 3.01 | Property | 1 | U-Haul Moving & Storage at Oso Blanca | NAP | 5/12/2026 | NAP | 5/10/2026 | NAP | NAP | No | Fee | NAP | |
| 3.02 | Property | 1 | U-Haul Moving & Storage of Casa Grande | NAP | 5/6/2026 | NAP | 5/13/2026 | NAP | NAP | No | Fee | NAP | |
| 3.03 | Property | 1 | U-Haul Moving & Storage of Coeur D'Alene | NAP | 5/13/2026 | NAP | 5/12/2026 | NAP | NAP | No | Fee | NAP | |
| 3.04 | Property | 1 | U-Haul Moving & Storage of Spring Valley | NAP | 5/1/2026 | NAP | 5/10/2026 | NAP | NAP | No | Fee | NAP | |
| 3.05 | Property | 1 | U-Haul Moving & Storage of North Brunswick | NAP | 5/12/2026 | NAP | 5/13/2026 | NAP | NAP | No | Fee | NAP | |
| 3.06 | Property | 1 | U-Haul Moving & Storage of Marlboro | NAP | 5/8/2026 | NAP | 5/8/2026 | NAP | NAP | Yes - AE | Fee | NAP | |
| 3.07 | Property | 1 | U-Haul Moving & Storage at W Lake Mead Blvd | NAP | 5/4/2026 | NAP | 5/10/2026 | NAP | NAP | No | Fee | NAP | |
| 3.08 | Property | 1 | U-Haul Moving & Storage of Little River | NAP | 5/7/2026 | NAP | 5/13/2026 | NAP | NAP | No | Fee | NAP | |
| 3.09 | Property | 1 | U-Haul Moving & Storage of East Brunswick | NAP | 5/12/2026 | NAP | 5/12/2026 | NAP | NAP | No | Fee | NAP | |
| 3.10 | Property | 1 | U-Haul Moving & Storage of Forestville Rd | NAP | 5/12/2026 | NAP | 5/13/2026 | NAP | NAP | No | Fee | NAP | |
| 3.11 | Property | 1 | U-Haul Storage of North Miami Beach | NAP | 5/7/2026 | NAP | 5/13/2026 | NAP | NAP | Yes - AE | Fee | NAP | |
| 3.12 | Property | 1 | U-Haul Moving & Storage of Downtown Jacksonville | NAP | 5/13/2026 | NAP | 5/12/2026 | NAP | NAP | No | Fee | NAP | |
| 3.13 | Property | 1 | U-Haul Moving & Storage of Haines City | NAP | 5/12/2026 | NAP | 5/13/2026 | NAP | NAP | No | Fee | NAP | |
| 3.14 | Property | 1 | U-Haul of North Miami Beach | NAP | 5/7/2026 | NAP | 5/13/2026 | NAP | NAP | Yes - AE | Fee | NAP | |
| 3.15 | Property | 1 | U-Haul Moving & Storage of Cedar Rapids | NAP | 5/11/2026 | NAP | 5/13/2026 | NAP | NAP | No | Fee | NAP | |
| 3.16 | Property | 1 | U-Haul Moving & Storage of West Warner Robins | NAP | 5/11/2026 | NAP | 5/13/2026 | NAP | NAP | No | Fee | NAP | |
| 3.17 | Property | 1 | U-Haul Moving & Storage of Salisbury | NAP | 5/13/2026 | NAP | 5/13/2026 | NAP | NAP | No | Fee | NAP | |
| 3.18 | Property | 1 | U-Haul Moving & Storage at Hwy 13 & Portland Ave | NAP | 5/13/2026 | NAP | 5/13/2026 | NAP | NAP | No | Fee | NAP | |
| 3.19 | Property | 1 | U-Haul Moving & Storage at 36th St | NAP | 5/12/2026 | NAP | 5/13/2026 | NAP | NAP | Yes - AE | Fee | NAP | |
| 3.20 | Property | 1 | U-Haul Storage of Salisbury | NAP | 5/13/2026 | NAP | 5/13/2026 | NAP | NAP | No | Fee | NAP | |
| 4 | Loan | 3, 5, 11, 30 | 14 | U-Haul - AREC2 Portfolio | |||||||||
| 4.01 | Property | 1 | U-Haul Moving & Storage of East Lancaster | NAP | 4/1/2026 | NAP | 3/30/2026 | NAP | NAP | No | Fee | NAP | |
| 4.02 | Property | 1 | U-Haul Moving & Storage of Downtown Mobile | NAP | 4/1/2026 | NAP | 3/31/2026 | NAP | NAP | No | Fee | NAP | |
| 4.03 | Property | 1 | U-Haul Moving & Storage of Weymouth | NAP | 4/1/2026 | NAP | 3/31/2026 | NAP | NAP | Yes - AE | Fee | NAP | |
| 4.04 | Property | 1 | U-Haul Moving & Storage of Lake Square | NAP | 4/1/2026 | NAP | 3/31/2026 | NAP | NAP | No | Fee | NAP | |
| 4.05 | Property | 1 | U-Haul Moving & Storage of Downtown Pensacola | NAP | 4/2/2026 | NAP | 3/31/2026 | NAP | NAP | No | Fee | NAP | |
| 4.06 | Property | 1 | U-Haul Moving & Storage of Bel Air | NAP | 4/2/2026 | NAP | 3/31/2026 | NAP | NAP | No | Fee | NAP | |
| 4.07 | Property | 1 | U-Haul Moving & Storage of Greensburg | NAP | 3/31/2026 | NAP | 3/31/2026 | NAP | NAP | No | Fee | NAP | |
| 4.08 | Property | 1 | U-Haul Moving & Storage At Boston Ave | NAP | 3/30/2026 | NAP | 3/31/2026 | NAP | NAP | No | Fee | NAP | |
| 4.09 | Property | 1 | U-Haul Storage of Umpqua Valley | NAP | 4/1/2026 | NAP | 3/26/2026 | NAP | NAP | No | Fee | NAP | |
| 4.10 | Property | 1 | U-Haul Moving & Storage At S Padre Island Dr | NAP | 4/1/2026 | NAP | 3/31/2026 | NAP | NAP | No | Fee | NAP | |
| 4.11 | Property | 1 | U-Haul Moving & Storage At Box Rd | NAP | 4/1/2026 | NAP | 3/31/2026 | NAP | NAP | No | Fee | NAP | |
| 4.12 | Property | 1 | U-Haul Moving & Storage of Hyde Park-Milton | NAP | 4/1/2026 | NAP | 3/31/2026 | NAP | NAP | No | Fee | NAP | |
| 4.13 | Property | 1 | U-Haul Moving & Storage At I-45 & Tidwell | NAP | 3/30/2026 | NAP | 3/30/2026 | NAP | NAP | Yes - AE | Fee | NAP | |
| 4.14 | Property | 1 | U-Haul Moving & Storage of Fairgrounds | NAP | 3/30/2026 | NAP | 3/30/2026 | NAP | NAP | No | Fee | NAP | |
| 5.00 | Loan | 4, 5, 16, 17, 18, 27, 30, 31 | 1 | Lawrence Logistics Center | NAP | 5/26/2026 | NAP | 5/26/2026 | NAP | NAP | Yes - AE | Fee/Leasehold | 9/30/2072 |
| 6.00 | Loan | 1, 7, 12, 14, 18, 25, 30 | 1 | The Falls | 11/30/2030 | 4/22/2026 | NAP | 4/22/2026 | NAP | NAP | No | Fee | NAP |
| 7.00 | Loan | 2, 5, 7, 9, 13, 22, 23, 30, 31 | 1 | One Dag | 1/31/2043 | 2/13/2026 | NAP | 2/13/2026 | NAP | NAP | No | Fee | NAP |
| 8.00 | Loan | 2, 4, 7, 12, 18, 23, 27, 33 | 1 | The Pointe at Polaris | 9/30/2030 | 1/19/2026 | NAP | 1/19/2026 | NAP | NAP | No | Fee | NAP |
| 9.00 | Loan | 2, 5, 7, 12, 17, 24, 26, 30, 31 | 1 | The Ritz Tower | NAP | 5/26/2026 | NAP | 5/26/2026 | NAP | NAP | No | Fee/Leasehold | 5/31/2086 |
| 10.00 | Loan | 16, 19, 24 | 1 | JTM Foods | NAP | 3/10/2026 | NAP | 6/23/2026 | NAP | NAP | No | Fee | NAP |
| 11 | Loan | 6, 7, 13, 15, 16, 19, 24, 30, 31 | 6 | Phoenix Industrial Portfolio XV | |||||||||
| 11.01 | Property | 1 | Winston Salem, NC | NAP | 3/31/2026 | NAP | 4/9/2026 | NAP | NAP | No | Fee | NAP | |
| 11.02 | Property | 1 | Belden, MS | NAP | 3/31/2026 | NAP | 3/31/2026 | NAP | NAP | No | Fee | NAP | |
| 11.03 | Property | 1 | Dresden, TN | NAP | 4/1/2026 | NAP | 3/29/2026 | NAP | NAP | No | Fee | NAP | |
| 11.04 | Property | 1 | Dwight, IL | NAP | 4/1/2026 | NAP | 3/31/2026 | NAP | NAP | Yes - AE | Fee | NAP | |
| 11.05 | Property | 1 | Coffeyville, KS | NAP | 4/2/2026 | NAP | 3/31/2026 | NAP | NAP | No | Fee | NAP | |
| 11.06 | Property | 1 | Washington, NC | NAP | 3/31/2026 | NAP | 3/31/2026 | NAP | NAP | No | Fee | NAP | |
| 12.00 | Loan | 19, 23 | 1 | Corporate Center VI | 3/31/2031 | 4/23/2026 | NAP | 5/8/2026 | NAP | NAP | No | Fee | NAP |
| 13.00 | Loan | 16, 19, 28 | 1 | Amazon Tallahassee | NAP | 10/2/2025 | NAP | 10/2/2026 | NAP | NAP | No | Fee | NAP |
| 14.00 | Loan | 1, 4, 7, 19, 25 | 1 | Birch Run Premium Outlets | 1/31/2035 | 11/3/2025 | NAP | 10/31/2025 | NAP | NAP | No | Fee | NAP |
| 15 | Loan | 6, 12, 18, 19, 23 | 3 | The Campus Portfolio | |||||||||
| 15.01 | Property | 1 | 200, 300, 400 and 600 Willowbrook Lane | 1/31/2027 | 4/24/2026 | NAP | 4/23/2026 | NAP | NAP | No | Fee | NAP | |
| 15.02 | Property | 1 | 100 Willowbrook Lane | 8/31/2026 | 4/24/2026 | NAP | 4/23/2026 | NAP | NAP | No | Fee | NAP | |
| 15.03 | Property | 1 | 1380 Enterprise Drive | NAP | 4/23/2026 | NAP | 4/23/2026 | NAP | NAP | No | Fee | NAP |
| A-29 |
BMO 2026-C15
Annex
A
| Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | Fifth Largest Tenant Lease Expiration Date |
Environmental Phase I Report Date |
Environmental Phase II Report Date |
Engineering Report Date |
Seismic Report Date |
PML or SEL (%) |
Flood Zone | Ownership Interest |
Ground Lease Expiration Date |
| 17 | |||||||||||||
| 16.00 | Loan | 18, 19, 25 | 1 | Stop & Stor - Bay Ridge | NAP | 6/10/2026 | NAP | 6/9/2026 | NAP | NAP | No | Fee | NAP |
| 17.00 | Loan | 16, 17, 19 | 1 | BJ's Wholesale - Leased Fee | NAP | 5/4/2026 | NAP | 5/4/2026 | NAP | NAP | No | Fee | NAP |
| 18.00 | Loan | 10, 15, 19, 20 | 1 | Gateway Plaza | 3/31/2029 | 6/24/2026 | NAP | 7/27/2026 | 6/24/2026 | 7% | No | Fee | NAP |
| 19.00 | Loan | 5 | 1 | CooperTowne Center | 12/31/2031 | 4/8/2026 | NAP | 4/8/2026 | NAP | NAP | No | Fee | NAP |
| 20.00 | Loan | 5, 13, 14, 31 | 1 | Fairharbor Owners, Inc. | NAP | 4/17/2026 | NAP | 4/22/2026 | NAP | NAP | Yes - AE | Fee | NAP |
| 21 | Loan | 3, 5, 6, 20 | 5 | The Storage Mall Portfolio | |||||||||
| 21.01 | Property | 1 | The Storage Mall - Palmyra | NAP | 5/27/2026 | NAP | 5/27/2026 | NAP | NAP | No | Fee | NAP | |
| 21.02 | Property | 1 | The Storage Mall - Ontario | NAP | 5/27/2026 | NAP | 5/27/2026 | NAP | NAP | No | Fee | NAP | |
| 21.03 | Property | 1 | The Storage Mall - Lockport | NAP | 5/27/2026 | NAP | 5/27/2026 | NAP | NAP | No | Fee | NAP | |
| 21.04 | Property | 1 | The Storage Mall - Evergreen | NAP | 5/26/2026 | NAP | 5/27/2026 | NAP | NAP | No | Fee | NAP | |
| 21.05 | Property | 1 | The Storage Mall - Rush | NAP | 5/27/2026 | NAP | 5/27/2026 | NAP | NAP | No | Fee | NAP | |
| 22.00 | Loan | 10, 23 | 1 | Bradford Plaza | 7/31/2031 | 2/23/2026 | NAP | 2/23/2026 | NAP | NAP | No | Fee | NAP |
| 23.00 | Loan | 1, 7, 19, 23, 29 | 1 | One Commerce Plaza | 12/31/2028 | 8/11/2025 | NAP | 8/11/2025 | NAP | NAP | No | Fee | NAP |
| 24.00 | Loan | 15, 20 | 1 | Centennial Center | 11/30/2028 | 2/25/2026 | NAP | 2/25/2026 | NAP | NAP | No | Fee | NAP |
| 25 | Loan | 3, 6, 20 | 2 | Grizzly Self Storage Portfolio | |||||||||
| 25.01 | Property | 1 | Grizzly Self Storage - Mesquite | NAP | 4/13/2026 | NAP | 4/13/2026 | NAP | NAP | No | Fee | NAP | |
| 25.02 | Property | 1 | Grizzly Self Storage - DeSoto | NAP | 4/13/2026 | NAP | 4/13/2026 | NAP | NAP | No | Fee | NAP | |
| 26.00 | Loan | 18, 19, 25 | 1 | Stop & Stor - Glendale/Middle Village | NAP | 12/22/2025 | NAP | 12/22/2025 | NAP | NAP | No | Fee | NAP |
| 27.00 | Loan | 1 | CubeSmart Self Storage | NAP | 6/19/2026 | NAP | 6/17/2026 | NAP | NAP | No | Fee | NAP | |
| 28.00 | Loan | 5, 13, 14, 31 | 1 | 16 N. Broadway Owners, Inc. | NAP | 5/28/2026 | NAP | 5/28/2026 | NAP | NAP | No | Fee | NAP |
| 29.00 | Loan | 5, 13, 14, 31 | 1 | 245-55 Bronx River Owners, Inc. | NAP | 1/14/2026 | NAP | 5/14/2026 | NAP | NAP | No | Fee | NAP |
| 30.00 | Loan | 19 | 1 | Hampton Inn Cambridge | NAP | 3/23/2026 | NAP | 3/23/2026 | NAP | NAP | No | Fee | NAP |
| 31.00 | Loan | 5, 13, 14, 31 | 1 | 61 Irving Place Corporation | NAP | 5/12/2026 | NAP | 5/12/2026 | NAP | NAP | No | Fee | NAP |
| 32.00 | Loan | 3, 16, 18, 30 | 1 | Shoppes at Summer Trees | 10/31/2036 | 5/26/2026 | NAP | 5/26/2026 | NAP | NAP | No | Fee | NAP |
| 33.00 | Loan | 10, 13, 33 | 1 | Highlander Hills Estates | NAP | 5/6/2026 | NAP | 4/30/2026 | NAP | NAP | No | Fee | NAP |
| 34.00 | Loan | 3, 10, 26 | 1 | Security Public Storage – Frederick | NAP | 4/23/2026 | NAP | 4/23/2026 | NAP | NAP | No | Fee | NAP |
| 35.00 | Loan | 5, 13, 14, 31 | 1 | 86th Street Tenants Corp. | NAP | 3/27/2026 | NAP | 3/27/2026 | NAP | NAP | No | Fee | NAP |
| 36.00 | Loan | 1 | Publix Self Storage | NAP | 4/2/2026 | NAP | 4/3/2026 | 4/3/2026 | 11% | No | Fee | NAP | |
| 37.00 | Loan | 10, 16, 18, 20, 30 | 1 | Sheboygan Industrial | NAP | 5/20/2026 | NAP | 5/20/2026 | NAP | NAP | No | Fee | NAP |
| 38.00 | Loan | 5, 13, 14, 31 | 1 | Interlaken Owners, Inc. | NAP | 4/24/2026 | NAP | 4/27/2026 | NAP | NAP | No | Fee | NAP |
| 39.00 | Loan | 5, 13, 14, 31 | 1 | 210 E. Broadway Owners Corp. | NAP | 4/8/2026 | NAP | 4/10/2026 | NAP | NAP | Yes - AE | Fee | NAP |
| 40.00 | Loan | 5, 13, 14, 31 | 1 | 665-675 Apartments Corp. | NAP | 4/24/2026 | NAP | 4/28/2026 | NAP | NAP | Yes - AE | Fee | NAP |
| 41.00 | Loan | 5, 13, 14, 31 | 1 | 5601 Riverdale Owners Corp. | NAP | 5/19/2026 | NAP | 5/19/2026 | NAP | NAP | No | Fee | NAP |
| 42.00 | Loan | 16, 19 | 1 | River Place Towers | NAP | 10/6/2025 | NAP | NAP | NAP | NAP | No | Fee | NAP |
| 43.00 | Loan | 5, 13, 14, 31 | 1 | 127 Garth Road Tenants Corp. | NAP | 5/21/2026 | NAP | 5/21/2026 | NAP | NAP | No | Fee | NAP |
| 44.00 | Loan | 5, 13, 14, 31 | 1 | 2165 Matthews Avenue Owners, Inc. | NAP | 3/18/2026 | NAP | 3/24/2026 | NAP | NAP | No | Fee | NAP |
| 45.00 | Loan | 5, 13, 14, 31 | 1 | Beach House Owners Corp. | NAP | 5/14/2026 | NAP | 5/18/2026 | NAP | NAP | Yes - AE | Fee | NAP |
| 46.00 | Loan | 5, 13, 14, 31 | 1 | Bronxville Court, Inc. | NAP | 5/1/2026 | NAP | 5/5/2026 | NAP | NAP | No | Fee | NAP |
| 47.00 | Loan | 5, 13, 14, 31 | 1 | 90 Schenck Owners Corp. | NAP | 4/9/2026 | NAP | 4/13/2026 | NAP | NAP | No | Fee | NAP |
| 48.00 | Loan | 5, 13, 14, 31 | 1 | Crocheron Terrace Owners Corp. | NAP | 4/29/2026 | NAP | 5/5/2026 | NAP | NAP | No | Fee | NAP |
| 49.00 | Loan | 5, 13, 14, 31 | 1 | Barclay Plaza Owners, Inc. | NAP | 5/13/2026 | NAP | 5/14/2026 | NAP | NAP | No | Fee | NAP |
| 50.00 | Loan | 5, 13, 14, 31 | 1 | 431 West 121 Street Housing Development Fund Corporation a/k/a 431 West 121st Street Housing Development Fund Corporation |
NAP | 4/8/2026 | NAP | 4/8/2026 | NAP | NAP | No | Fee | NAP |
| 51.00 | Loan | 5, 13, 14, 31 | 1 | 425 Heights Tenants Corp. | NAP | 4/15/2026 | NAP | 4/20/2026 | NAP | NAP | No | Fee | NAP |
| A-30 |
BMO 2026-C15
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 ($) |
Upfront Insurance Reserve ($) |
Monthly Insurance Reserve ($) |
| 18 | 19 | 18 | 19 | ||||||||
| 1.00 | Loan | 1, 4, 7, 12, 18, 19, 23, 25, 30 | 1 | Arizona Mills | NAP | NAP | NAP | 0 | Springing | 0 | Springing |
| 2.00 | Loan | 1, 7, 10, 12, 19, 30 | 1 | Orchard at Saddleback | NAP | NAP | NAP | 0 | Springing | 0 | Springing |
| 3 | Loan | 1, 5, 6, 7, 11, 19, 30 | 20 | U-Haul AREC Portfolio 22 | 0 | Springing | 0 | Springing | |||
| 3.01 | Property | 1 | U-Haul Moving & Storage at Oso Blanca | NAP | NAP | NAP | |||||
| 3.02 | Property | 1 | U-Haul Moving & Storage of Casa Grande | NAP | NAP | NAP | |||||
| 3.03 | Property | 1 | U-Haul Moving & Storage of Coeur D'Alene | NAP | NAP | NAP | |||||
| 3.04 | Property | 1 | U-Haul Moving & Storage of Spring Valley | NAP | NAP | NAP | |||||
| 3.05 | Property | 1 | U-Haul Moving & Storage of North Brunswick | NAP | NAP | NAP | |||||
| 3.06 | Property | 1 | U-Haul Moving & Storage of Marlboro | NAP | NAP | NAP | |||||
| 3.07 | Property | 1 | U-Haul Moving & Storage at W Lake Mead Blvd | NAP | NAP | NAP | |||||
| 3.08 | Property | 1 | U-Haul Moving & Storage of Little River | NAP | NAP | NAP | |||||
| 3.09 | Property | 1 | U-Haul Moving & Storage of East Brunswick | NAP | NAP | NAP | |||||
| 3.10 | Property | 1 | U-Haul Moving & Storage of Forestville Rd | NAP | NAP | NAP | |||||
| 3.11 | Property | 1 | U-Haul Storage of North Miami Beach | NAP | NAP | NAP | |||||
| 3.12 | Property | 1 | U-Haul Moving & Storage of Downtown Jacksonville | NAP | NAP | NAP | |||||
| 3.13 | Property | 1 | U-Haul Moving & Storage of Haines City | NAP | NAP | NAP | |||||
| 3.14 | Property | 1 | U-Haul of North Miami Beach | NAP | NAP | NAP | |||||
| 3.15 | Property | 1 | U-Haul Moving & Storage of Cedar Rapids | NAP | NAP | NAP | |||||
| 3.16 | Property | 1 | U-Haul Moving & Storage of West Warner Robins | NAP | NAP | NAP | |||||
| 3.17 | Property | 1 | U-Haul Moving & Storage of Salisbury | NAP | NAP | NAP | |||||
| 3.18 | Property | 1 | U-Haul Moving & Storage at Hwy 13 & Portland Ave | NAP | NAP | NAP | |||||
| 3.19 | Property | 1 | U-Haul Moving & Storage at 36th St | NAP | NAP | NAP | |||||
| 3.20 | Property | 1 | U-Haul Storage of Salisbury | NAP | NAP | NAP | |||||
| 4 | Loan | 3, 5, 11, 30 | 14 | U-Haul - AREC2 Portfolio | 0 | Springing | 0 | Springing | |||
| 4.01 | Property | 1 | U-Haul Moving & Storage of East Lancaster | NAP | NAP | NAP | |||||
| 4.02 | Property | 1 | U-Haul Moving & Storage of Downtown Mobile | NAP | NAP | NAP | |||||
| 4.03 | Property | 1 | U-Haul Moving & Storage of Weymouth | NAP | NAP | NAP | |||||
| 4.04 | Property | 1 | U-Haul Moving & Storage of Lake Square | NAP | NAP | NAP | |||||
| 4.05 | Property | 1 | U-Haul Moving & Storage of Downtown Pensacola | NAP | NAP | NAP | |||||
| 4.06 | Property | 1 | U-Haul Moving & Storage of Bel Air | NAP | NAP | NAP | |||||
| 4.07 | Property | 1 | U-Haul Moving & Storage of Greensburg | NAP | NAP | NAP | |||||
| 4.08 | Property | 1 | U-Haul Moving & Storage At Boston Ave | NAP | NAP | NAP | |||||
| 4.09 | Property | 1 | U-Haul Storage of Umpqua Valley | NAP | NAP | NAP | |||||
| 4.10 | Property | 1 | U-Haul Moving & Storage At S Padre Island Dr | NAP | NAP | NAP | |||||
| 4.11 | Property | 1 | U-Haul Moving & Storage At Box Rd | NAP | NAP | NAP | |||||
| 4.12 | Property | 1 | U-Haul Moving & Storage of Hyde Park-Milton | NAP | NAP | NAP | |||||
| 4.13 | Property | 1 | U-Haul Moving & Storage At I-45 & Tidwell | NAP | NAP | NAP | |||||
| 4.14 | Property | 1 | U-Haul Moving & Storage of Fairgrounds | NAP | NAP | NAP | |||||
| 5.00 | Loan | 4, 5, 16, 17, 18, 27, 30, 31 | 1 | Lawrence Logistics Center | 4, 10-year options | 72,096 | No | 47,158 | 47,158 | 81,724 | 10,216 |
| 6.00 | Loan | 1, 7, 12, 14, 18, 25, 30 | 1 | The Falls | NAP | NAP | NAP | 0 | Springing | 0 | Springing |
| 7.00 | Loan | 2, 5, 7, 9, 13, 22, 23, 30, 31 | 1 | One Dag | NAP | NAP | NAP | 6,203,117 | 1,092,832 | 0 | Springing |
| 8.00 | Loan | 2, 4, 7, 12, 18, 23, 27, 33 | 1 | The Pointe at Polaris | NAP | NAP | NAP | 259,481 | 51,896 | 12,314 | 6,157 |
| 9.00 | Loan | 2, 5, 7, 12, 17, 24, 26, 30, 31 | 1 | The Ritz Tower | Yes | 293,778 | Yes | 0 | Springing | 0 | Springing |
| 10.00 | Loan | 16, 19, 24 | 1 | JTM Foods | NAP | NAP | NAP | 0 | Springing | 0 | Springing |
| 11 | Loan | 6, 7, 13, 15, 16, 19, 24, 30, 31 | 6 | Phoenix Industrial Portfolio XV | 395,714 | 70,162 | 0 | Springing | |||
| 11.01 | Property | 1 | Winston Salem, NC | NAP | NAP | NAP | |||||
| 11.02 | Property | 1 | Belden, MS | NAP | NAP | NAP | |||||
| 11.03 | Property | 1 | Dresden, TN | NAP | NAP | NAP | |||||
| 11.04 | Property | 1 | Dwight, IL | NAP | NAP | NAP | |||||
| 11.05 | Property | 1 | Coffeyville, KS | NAP | NAP | NAP | |||||
| 11.06 | Property | 1 | Washington, NC | NAP | NAP | NAP | |||||
| 12.00 | Loan | 19, 23 | 1 | Corporate Center VI | NAP | NAP | NAP | 123,819 | 30,955 | 0 | Springing |
| 13.00 | Loan | 16, 19, 28 | 1 | Amazon Tallahassee | NAP | NAP | NAP | 0 | Springing | 0 | Springing |
| 14.00 | Loan | 1, 4, 7, 19, 25 | 1 | Birch Run Premium Outlets | NAP | NAP | NAP | 0 | Springing | 0 | Springing |
| 15 | Loan | 6, 12, 18, 19, 23 | 3 | The Campus Portfolio | 38,126 | 38,126 | 0 | Springing | |||
| 15.01 | Property | 1 | 200, 300, 400 and 600 Willowbrook Lane | NAP | NAP | NAP | |||||
| 15.02 | Property | 1 | 100 Willowbrook Lane | NAP | NAP | NAP | |||||
| 15.03 | Property | 1 | 1380 Enterprise Drive | NAP | NAP | NAP |
| A-31 |
BMO 2026-C15
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 ($) |
Monthly RE Tax Reserve ($) |
Upfront Insurance Reserve ($) |
Monthly Insurance Reserve ($) |
| 18 | 19 | 18 | 19 | ||||||||
| 16.00 | Loan | 18, 19, 25 | 1 | Stop & Stor - Bay Ridge | NAP | NAP | NAP | 144,301 | 72,151 | 0 | Springing |
| 17.00 | Loan | 16, 17, 19 | 1 | BJ's Wholesale - Leased Fee | NAP | NAP | NAP | 0 | Springing | 1,533 | 426 |
| 18.00 | Loan | 10, 15, 19, 20 | 1 | Gateway Plaza | NAP | NAP | NAP | 64,761 | 12,952 | 0 | Springing |
| 19.00 | Loan | 5 | 1 | CooperTowne Center | NAP | NAP | NAP | 213,832 | 53,458 | 0 | Springing |
| 20.00 | Loan | 5, 13, 14, 31 | 1 | Fairharbor Owners, Inc. | NAP | NAP | NAP | 227,916 | 75,972 | 0 | Springing |
| 21 | Loan | 3, 5, 6, 20 | 5 | The Storage Mall Portfolio | 95,436 | 15,006 | 34,763 | 3,476 | |||
| 21.01 | Property | 1 | The Storage Mall - Palmyra | NAP | NAP | NAP | |||||
| 21.02 | Property | 1 | The Storage Mall - Ontario | NAP | NAP | NAP | |||||
| 21.03 | Property | 1 | The Storage Mall - Lockport | NAP | NAP | NAP | |||||
| 21.04 | Property | 1 | The Storage Mall - Evergreen | NAP | NAP | NAP | |||||
| 21.05 | Property | 1 | The Storage Mall - Rush | NAP | NAP | NAP | |||||
| 22.00 | Loan | 10, 23 | 1 | Bradford Plaza | NAP | NAP | NAP | 44,567 | 7,428 | 10,800 | 3,600 |
| 23.00 | Loan | 1, 7, 19, 23, 29 | 1 | One Commerce Plaza | NAP | NAP | NAP | 465,751 | 134,245 | 306,593 | 30,659 |
| 24.00 | Loan | 15, 20 | 1 | Centennial Center | NAP | NAP | NAP | 103,544 | 27,069 | 4,268 | 4,268 |
| 25 | Loan | 3, 6, 20 | 2 | Grizzly Self Storage Portfolio | 211,977 | Springing | 37,000 | Springing | |||
| 25.01 | Property | 1 | Grizzly Self Storage - Mesquite | NAP | NAP | NAP | |||||
| 25.02 | Property | 1 | Grizzly Self Storage - DeSoto | NAP | NAP | NAP | |||||
| 26.00 | Loan | 18, 19, 25 | 1 | Stop & Stor - Glendale/Middle Village | NAP | NAP | NAP | 91,231 | 30,900 | 0 | Springing |
| 27.00 | Loan | 1 | CubeSmart Self Storage | NAP | NAP | NAP | 86,768 | 21,692 | 0 | Springing | |
| 28.00 | Loan | 5, 13, 14, 31 | 1 | 16 N. Broadway Owners, Inc. | NAP | NAP | NAP | 110,130 | 31,837 | 0 | Springing |
| 29.00 | Loan | 5, 13, 14, 31 | 1 | 245-55 Bronx River Owners, Inc. | NAP | NAP | NAP | 48,000 | 12,000 | 0 | Springing |
| 30.00 | Loan | 19 | 1 | Hampton Inn Cambridge | NAP | NAP | NAP | 12,159 | 6,079 | 10,644 | 2,661 |
| 31.00 | Loan | 5, 13, 14, 31 | 1 | 61 Irving Place Corporation | NAP | NAP | NAP | 0 | Springing | 0 | Springing |
| 32.00 | Loan | 3, 16, 18, 30 | 1 | Shoppes at Summer Trees | NAP | NAP | NAP | 36,970 | 3,697 | 23,702 | 2,155 |
| 33.00 | Loan | 10, 13, 33 | 1 | Highlander Hills Estates | NAP | NAP | NAP | 6,819 | 6,819 | 2,382 | 1,191 |
| 34.00 | Loan | 3, 10, 26 | 1 | Security Public Storage – Frederick | NAP | NAP | NAP | 0 | Springing | 0 | Springing |
| 35.00 | Loan | 5, 13, 14, 31 | 1 | 86th Street Tenants Corp. | NAP | NAP | NAP | 0 | Springing | 0 | Springing |
| 36.00 | Loan | 1 | Publix Self Storage | NAP | NAP | NAP | 0 | Springing | 0 | Springing | |
| 37.00 | Loan | 10, 16, 18, 20, 30 | 1 | Sheboygan Industrial | NAP | NAP | NAP | 9,382 | 4,691 | 0 | Springing |
| 38.00 | Loan | 5, 13, 14, 31 | 1 | Interlaken Owners, Inc. | NAP | NAP | NAP | 0 | Springing | 0 | Springing |
| 39.00 | Loan | 5, 13, 14, 31 | 1 | 210 E. Broadway Owners Corp. | NAP | NAP | NAP | 0 | Springing | 0 | Springing |
| 40.00 | Loan | 5, 13, 14, 31 | 1 | 665-675 Apartments Corp. | NAP | NAP | NAP | 163,500 | 26,000 | 0 | Springing |
| 41.00 | Loan | 5, 13, 14, 31 | 1 | 5601 Riverdale Owners Corp. | NAP | NAP | NAP | 0 | Springing | 0 | Springing |
| 42.00 | Loan | 16, 19 | 1 | River Place Towers | NAP | NAP | NAP | 0 | Springing | 0 | Springing |
| 43.00 | Loan | 5, 13, 14, 31 | 1 | 127 Garth Road Tenants Corp. | NAP | NAP | NAP | 114,711 | 17,058 | 0 | Springing |
| 44.00 | Loan | 5, 13, 14, 31 | 1 | 2165 Matthews Avenue Owners, Inc. | NAP | NAP | NAP | 11,250 | 11,250 | 0 | Springing |
| 45.00 | Loan | 5, 13, 14, 31 | 1 | Beach House Owners Corp. | NAP | NAP | NAP | 0 | Springing | 0 | Springing |
| 46.00 | Loan | 5, 13, 14, 31 | 1 | Bronxville Court, Inc. | NAP | NAP | NAP | 0 | Springing | 0 | Springing |
| 47.00 | Loan | 5, 13, 14, 31 | 1 | 90 Schenck Owners Corp. | NAP | NAP | NAP | 0 | Springing | 0 | Springing |
| 48.00 | Loan | 5, 13, 14, 31 | 1 | Crocheron Terrace Owners Corp. | NAP | NAP | NAP | 30,320 | 15,160 | 0 | Springing |
| 49.00 | Loan | 5, 13, 14, 31 | 1 | Barclay Plaza Owners, Inc. | NAP | NAP | NAP | 12,352 | 12,352 | 0 | Springing |
| 50.00 | Loan | 5, 13, 14, 31 | 1 | 431 West 121 Street Housing Development Fund Corporation a/k/a 431 West 121st Street Housing Development Fund Corporation |
NAP | NAP | NAP | 0 | Springing | 0 | Springing |
| 51.00 | Loan | 5, 13, 14, 31 | 1 | 425 Heights Tenants Corp. | NAP | NAP | NAP | 21,000 | 21,000 | 0 | Springing |
| A-32 |
BMO 2026-C15
Annex
A
| Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | Upfront Replacement / PIP Reserve ($) |
Monthly Replacement / FF&E Reserve ($) |
Replacement Reserve Caps ($) |
Upfront TI/LC Reserve ($) |
Monthly TI/LC Reserve ($) |
TI/LC Caps ($) | Upfront Debt Service Reserve ($) |
Monthly Debt Service Reserve ($) |
Debt Service Reserve Cap ($) |
| 18 | 19 | 20 | 18 | 19 | 20 | 18 | 19 | 20 | |||||
| 1.00 | Loan | 1, 4, 7, 12, 18, 19, 23, 25, 30 | 1 | Arizona Mills | 0 | Springing | 0 | 0 | Springing | 0 | 0 | 0 | 0 |
| 2.00 | Loan | 1, 7, 10, 12, 19, 30 | 1 | Orchard at Saddleback | 385,000 | Springing | 0 | Springing | 0 | 0 | 0 | 0 | |
| 3 | Loan | 1, 5, 6, 7, 11, 19, 30 | 20 | U-Haul AREC Portfolio 22 | 53,407 | Springing | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 3.01 | Property | 1 | U-Haul Moving & Storage at Oso Blanca | ||||||||||
| 3.02 | Property | 1 | U-Haul Moving & Storage of Casa Grande | ||||||||||
| 3.03 | Property | 1 | U-Haul Moving & Storage of Coeur D'Alene | ||||||||||
| 3.04 | Property | 1 | U-Haul Moving & Storage of Spring Valley | ||||||||||
| 3.05 | Property | 1 | U-Haul Moving & Storage of North Brunswick | ||||||||||
| 3.06 | Property | 1 | U-Haul Moving & Storage of Marlboro | ||||||||||
| 3.07 | Property | 1 | U-Haul Moving & Storage at W Lake Mead Blvd | ||||||||||
| 3.08 | Property | 1 | U-Haul Moving & Storage of Little River | ||||||||||
| 3.09 | Property | 1 | U-Haul Moving & Storage of East Brunswick | ||||||||||
| 3.10 | Property | 1 | U-Haul Moving & Storage of Forestville Rd | ||||||||||
| 3.11 | Property | 1 | U-Haul Storage of North Miami Beach | ||||||||||
| 3.12 | Property | 1 | U-Haul Moving & Storage of Downtown Jacksonville | ||||||||||
| 3.13 | Property | 1 | U-Haul Moving & Storage of Haines City | ||||||||||
| 3.14 | Property | 1 | U-Haul of North Miami Beach | ||||||||||
| 3.15 | Property | 1 | U-Haul Moving & Storage of Cedar Rapids | ||||||||||
| 3.16 | Property | 1 | U-Haul Moving & Storage of West Warner Robins | ||||||||||
| 3.17 | Property | 1 | U-Haul Moving & Storage of Salisbury | ||||||||||
| 3.18 | Property | 1 | U-Haul Moving & Storage at Hwy 13 & Portland Ave | ||||||||||
| 3.19 | Property | 1 | U-Haul Moving & Storage at 36th St | ||||||||||
| 3.20 | Property | 1 | U-Haul Storage of Salisbury | ||||||||||
| 4 | Loan | 3, 5, 11, 30 | 14 | U-Haul - AREC2 Portfolio | 0 | Springing | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 4.01 | Property | 1 | U-Haul Moving & Storage of East Lancaster | ||||||||||
| 4.02 | Property | 1 | U-Haul Moving & Storage of Downtown Mobile | ||||||||||
| 4.03 | Property | 1 | U-Haul Moving & Storage of Weymouth | ||||||||||
| 4.04 | Property | 1 | U-Haul Moving & Storage of Lake Square | ||||||||||
| 4.05 | Property | 1 | U-Haul Moving & Storage of Downtown Pensacola | ||||||||||
| 4.06 | Property | 1 | U-Haul Moving & Storage of Bel Air | ||||||||||
| 4.07 | Property | 1 | U-Haul Moving & Storage of Greensburg | ||||||||||
| 4.08 | Property | 1 | U-Haul Moving & Storage At Boston Ave | ||||||||||
| 4.09 | Property | 1 | U-Haul Storage of Umpqua Valley | ||||||||||
| 4.10 | Property | 1 | U-Haul Moving & Storage At S Padre Island Dr | ||||||||||
| 4.11 | Property | 1 | U-Haul Moving & Storage At Box Rd | ||||||||||
| 4.12 | Property | 1 | U-Haul Moving & Storage of Hyde Park-Milton | ||||||||||
| 4.13 | Property | 1 | U-Haul Moving & Storage At I-45 & Tidwell | ||||||||||
| 4.14 | Property | 1 | U-Haul Moving & Storage of Fairgrounds | ||||||||||
| 5.00 | Loan | 4, 5, 16, 17, 18, 27, 30, 31 | 1 | Lawrence Logistics Center | 0 | 2,180 | 0 | 0 | 4,361 | 0 | 0 | 0 | 0 |
| 6.00 | Loan | 1, 7, 12, 14, 18, 25, 30 | 1 | The Falls | 0 | Springing | 0 | 0 | Springing | 0 | 0 | 0 | 0 |
| 7.00 | Loan | 2, 5, 7, 9, 13, 22, 23, 30, 31 | 1 | One Dag | 1,566,273 | 17,024 | 1,000,000 | 5,000,000 | 187,260 | 11,235,620 | 0 | 0 | 0 |
| 8.00 | Loan | 2, 4, 7, 12, 18, 23, 27, 33 | 1 | The Pointe at Polaris | 0 | 4,909 | 0 | 0 | 40,906 | 0 | 0 | 0 | 0 |
| 9.00 | Loan | 2, 5, 7, 12, 17, 24, 26, 30, 31 | 1 | The Ritz Tower | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 10.00 | Loan | 16, 19, 24 | 1 | JTM Foods | 0 | Springing | 30,012 | 0 | Springing | 150,058 | 0 | 0 | 0 |
| 11 | Loan | 6, 7, 13, 15, 16, 19, 24, 30, 31 | 6 | Phoenix Industrial Portfolio XV | 0 | 26,894 | 645,455 | 1,000,000 | Springing | 1,000,000 | 0 | 0 | 0 |
| 11.01 | Property | 1 | Winston Salem, NC | ||||||||||
| 11.02 | Property | 1 | Belden, MS | ||||||||||
| 11.03 | Property | 1 | Dresden, TN | ||||||||||
| 11.04 | Property | 1 | Dwight, IL | ||||||||||
| 11.05 | Property | 1 | Coffeyville, KS | ||||||||||
| 11.06 | Property | 1 | Washington, NC | ||||||||||
| 12.00 | Loan | 19, 23 | 1 | Corporate Center VI | 2,244 | 2,244 | 0 | 1,000,000 | Springing | 0 | 0 | 0 | 0 |
| 13.00 | Loan | 16, 19, 28 | 1 | Amazon Tallahassee | 0 | Springing | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 14.00 | Loan | 1, 4, 7, 19, 25 | 1 | Birch Run Premium Outlets | 0 | Springing | 0 | 0 | Springing | 0 | 0 | 0 | 0 |
| 15 | Loan | 6, 12, 18, 19, 23 | 3 | The Campus Portfolio | 185,000 | Springing | 0 | 0 | Springing | 0 | 0 | 0 | 0 |
| 15.01 | Property | 1 | 200, 300, 400 and 600 Willowbrook Lane | ||||||||||
| 15.02 | Property | 1 | 100 Willowbrook Lane | ||||||||||
| 15.03 | Property | 1 | 1380 Enterprise Drive |
| A-33 |
BMO 2026-C15
Annex
A
| Loan ID Number | Loan / Prop%erty Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | Upfront Replacement / PIP Reserve ($) |
Monthly Replacement / FF&E Reserve ($) |
Replacement Reserve Caps ($) |
Upfront TI/LC Reserve ($) |
Monthly TI/LC Reserve ($) |
TI/LC Caps ($) | Upfront Debt Service Reserve ($) |
Monthly Debt Service Reserve ($) |
Debt Service Reserve Cap ($) |
| 18 | 19 | 20 | 18 | 19 | 20 | 18 | 19 | 20 | |||||
| 16.00 | Loan | 18, 19, 25 | 1 | Stop & Stor - Bay Ridge | 25,838 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 17.00 | Loan | 16, 17, 19 | 1 | BJ's Wholesale - Leased Fee | 0 | Springing | 0 | 0 | Springing | 0 | 0 | 0 | 0 |
| 18.00 | Loan | 10, 15, 19, 20 | 1 | Gateway Plaza | 50,000 | Springing | 50,000 | 250,000 | 8,975 | 450,000 | 0 | 0 | 0 |
| 19.00 | Loan | 5 | 1 | CooperTowne Center | 0 | 2,760 | 66,245 | 0 | 10,351 | 248,420 | 0 | 0 | 0 |
| 20.00 | Loan | 5, 13, 14, 31 | 1 | Fairharbor Owners, Inc. | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 21 | Loan | 3, 5, 6, 20 | 5 | The Storage Mall Portfolio | 0 | 1,859 | 66,912 | 0 | 0 | 0 | 0 | 0 | 0 |
| 21.01 | Property | 1 | The Storage Mall - Palmyra | ||||||||||
| 21.02 | Property | 1 | The Storage Mall - Ontario | ||||||||||
| 21.03 | Property | 1 | The Storage Mall - Lockport | ||||||||||
| 21.04 | Property | 1 | The Storage Mall - Evergreen | ||||||||||
| 21.05 | Property | 1 | The Storage Mall - Rush | ||||||||||
| 22.00 | Loan | 10, 23 | 1 | Bradford Plaza | 0 | 1,172 | 200,000 | 150,000 | 5,391 | 300,000 | 0 | 0 | 0 |
| 23.00 | Loan | 1, 7, 19, 23, 29 | 1 | One Commerce Plaza | 0 | 6,142 | 0 | 0 | 122,833 | 0 | 0 | 0 | 0 |
| 24.00 | Loan | 15, 20 | 1 | Centennial Center | 0 | 736 | 17,672 | 303,000 | Springing | 300,000 | 0 | 0 | 0 |
| 25 | Loan | 3, 6, 20 | 2 | Grizzly Self Storage Portfolio | 13,227 | Springing | 13,227 | 0 | 0 | 0 | 0 | 0 | 0 |
| 25.01 | Property | 1 | Grizzly Self Storage - Mesquite | ||||||||||
| 25.02 | Property | 1 | Grizzly Self Storage - DeSoto | ||||||||||
| 26.00 | Loan | 18, 19, 25 | 1 | Stop & Stor - Glendale/Middle Village | 10,150 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 27.00 | Loan | 1 | CubeSmart Self Storage | 0 | 776 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| 28.00 | Loan | 5, 13, 14, 31 | 1 | 16 N. Broadway Owners, Inc. | 178,125 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 29.00 | Loan | 5, 13, 14, 31 | 1 | 245-55 Bronx River Owners, Inc. | 2,450,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 30.00 | Loan | 19 | 1 | Hampton Inn Cambridge | 0 | 10,279 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 31.00 | Loan | 5, 13, 14, 31 | 1 | 61 Irving Place Corporation | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 32.00 | Loan | 3, 16, 18, 30 | 1 | Shoppes at Summer Trees | 0 | 200 | 0 | 0 | 2,000 | 0 | 0 | 0 | 0 |
| 33.00 | Loan | 10, 13, 33 | 1 | Highlander Hills Estates | 42,800 | 392 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 34.00 | Loan | 3, 10, 26 | 1 | Security Public Storage – Frederick | 0 | Springing | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 35.00 | Loan | 5, 13, 14, 31 | 1 | 86th Street Tenants Corp. | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 36.00 | Loan | 1 | Publix Self Storage | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| 37.00 | Loan | 10, 16, 18, 20, 30 | 1 | Sheboygan Industrial | 0 | 1,112 | 26,684 | 0 | Springing | 0 | 0 | 0 | 0 |
| 38.00 | Loan | 5, 13, 14, 31 | 1 | Interlaken Owners, Inc. | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 39.00 | Loan | 5, 13, 14, 31 | 1 | 210 E. Broadway Owners Corp. | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 40.00 | Loan | 5, 13, 14, 31 | 1 | 665-675 Apartments Corp. | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 41.00 | Loan | 5, 13, 14, 31 | 1 | 5601 Riverdale Owners Corp. | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 42.00 | Loan | 16, 19 | 1 | River Place Towers | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 43.00 | Loan | 5, 13, 14, 31 | 1 | 127 Garth Road Tenants Corp. | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 44.00 | Loan | 5, 13, 14, 31 | 1 | 2165 Matthews Avenue Owners, Inc. | 800,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 45.00 | Loan | 5, 13, 14, 31 | 1 | Beach House Owners Corp. | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 46.00 | Loan | 5, 13, 14, 31 | 1 | Bronxville Court, Inc. | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 47.00 | Loan | 5, 13, 14, 31 | 1 | 90 Schenck Owners Corp. | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 48.00 | Loan | 5, 13, 14, 31 | 1 | Crocheron Terrace Owners Corp. | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 49.00 | Loan | 5, 13, 14, 31 | 1 | Barclay Plaza Owners, Inc. | 31,250 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 50.00 | Loan | 5, 13, 14, 31 | 1 | 431 West 121 Street Housing Development Fund Corporation a/k/a 431 West 121st Street Housing Development Fund Corporation |
26,875 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 51.00 | Loan | 5, 13, 14, 31 | 1 | 425 Heights Tenants Corp. | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| A-34 |
BMO 2026-C15
Annex
A
| Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | Upfront Deferred Maintenance Reserve ($) |
Upfront Other Reserve ($) |
Monthly Other Reserve ($) |
Other Reserve Description |
| 18 | 18 | 19 | ||||||
| 1.00 | Loan | 1, 4, 7, 12, 18, 19, 23, 25, 30 | 1 | Arizona Mills | 0 | 310,940 | 0 | Gap Rent Reserve |
| 2.00 | Loan | 1, 7, 10, 12, 19, 30 | 1 | Orchard at Saddleback | 0 | 610,560 | Springing | Amortization Reserve (Springing), Outstanding TI Allowance Reserve ($520,470), Outstanding Leasing Reserve ($90,090.22) |
| 3 | Loan | 1, 5, 6, 7, 11, 19, 30 | 20 | U-Haul AREC Portfolio 22 | 0 | 0 | 0 | |
| 3.01 | Property | 1 | U-Haul Moving & Storage at Oso Blanca | |||||
| 3.02 | Property | 1 | U-Haul Moving & Storage of Casa Grande | |||||
| 3.03 | Property | 1 | U-Haul Moving & Storage of Coeur D'Alene | |||||
| 3.04 | Property | 1 | U-Haul Moving & Storage of Spring Valley | |||||
| 3.05 | Property | 1 | U-Haul Moving & Storage of North Brunswick | |||||
| 3.06 | Property | 1 | U-Haul Moving & Storage of Marlboro | |||||
| 3.07 | Property | 1 | U-Haul Moving & Storage at W Lake Mead Blvd | |||||
| 3.08 | Property | 1 | U-Haul Moving & Storage of Little River | |||||
| 3.09 | Property | 1 | U-Haul Moving & Storage of East Brunswick | |||||
| 3.10 | Property | 1 | U-Haul Moving & Storage of Forestville Rd | |||||
| 3.11 | Property | 1 | U-Haul Storage of North Miami Beach | |||||
| 3.12 | Property | 1 | U-Haul Moving & Storage of Downtown Jacksonville | |||||
| 3.13 | Property | 1 | U-Haul Moving & Storage of Haines City | |||||
| 3.14 | Property | 1 | U-Haul of North Miami Beach | |||||
| 3.15 | Property | 1 | U-Haul Moving & Storage of Cedar Rapids | |||||
| 3.16 | Property | 1 | U-Haul Moving & Storage of West Warner Robins | |||||
| 3.17 | Property | 1 | U-Haul Moving & Storage of Salisbury | |||||
| 3.18 | Property | 1 | U-Haul Moving & Storage at Hwy 13 & Portland Ave | |||||
| 3.19 | Property | 1 | U-Haul Moving & Storage at 36th St | |||||
| 3.20 | Property | 1 | U-Haul Storage of Salisbury | |||||
| 4 | Loan | 3, 5, 11, 30 | 14 | U-Haul - AREC2 Portfolio | 0 | 0 | 0 | |
| 4.01 | Property | 1 | U-Haul Moving & Storage of East Lancaster | |||||
| 4.02 | Property | 1 | U-Haul Moving & Storage of Downtown Mobile | |||||
| 4.03 | Property | 1 | U-Haul Moving & Storage of Weymouth | |||||
| 4.04 | Property | 1 | U-Haul Moving & Storage of Lake Square | |||||
| 4.05 | Property | 1 | U-Haul Moving & Storage of Downtown Pensacola | |||||
| 4.06 | Property | 1 | U-Haul Moving & Storage of Bel Air | |||||
| 4.07 | Property | 1 | U-Haul Moving & Storage of Greensburg | |||||
| 4.08 | Property | 1 | U-Haul Moving & Storage At Boston Ave | |||||
| 4.09 | Property | 1 | U-Haul Storage of Umpqua Valley | |||||
| 4.10 | Property | 1 | U-Haul Moving & Storage At S Padre Island Dr | |||||
| 4.11 | Property | 1 | U-Haul Moving & Storage At Box Rd | |||||
| 4.12 | Property | 1 | U-Haul Moving & Storage of Hyde Park-Milton | |||||
| 4.13 | Property | 1 | U-Haul Moving & Storage At I-45 & Tidwell | |||||
| 4.14 | Property | 1 | U-Haul Moving & Storage of Fairgrounds | |||||
| 5.00 | Loan | 4, 5, 16, 17, 18, 27, 30, 31 | 1 | Lawrence Logistics Center | 0 | 2,312,241 | 0 | Unfunded Obligations Reserve |
| 6.00 | Loan | 1, 7, 12, 14, 18, 25, 30 | 1 | The Falls | 0 | 7,870,147 | 0 | Outstanding Lease Obligations ($7,453,125); Gap Rent Reserve ($417,022) |
| 7.00 | Loan | 2, 5, 7, 9, 13, 22, 23, 30, 31 | 1 | One Dag | 0 | 54,945,177 | 0 | Outstanding TI Reserve ($34,174,426.06); Free Rent Reserve ($20,770,750.91) |
| 8.00 | Loan | 2, 4, 7, 12, 18, 23, 27, 33 | 1 | The Pointe at Polaris | 0 | 1,186,109 | 0 | Outstanding Leasing Expense Reserve |
| 9.00 | Loan | 2, 5, 7, 12, 17, 24, 26, 30, 31 | 1 | The Ritz Tower | 0 | 707,983 | Springing | Ground Rent Reserve (Upfront: $376,636.75; Monthly: Springing), Violations Reserve (Upfront: $224,500), Condominium Common Charge Fund (Upfront: $106,846.50; Monthly: Springing) |
| 10.00 | Loan | 16, 19, 24 | 1 | JTM Foods | 0 | 0 | 0 | |
| 11 | Loan | 6, 7, 13, 15, 16, 19, 24, 30, 31 | 6 | Phoenix Industrial Portfolio XV | 312,193 | 73,656 | 69 | Unfunded Obligations Reserve (Upfront: $73,476), Flood Insurance Reserve (Upfront: $179.83, Monthly: $69.17) |
| 11.01 | Property | 1 | Winston Salem, NC | |||||
| 11.02 | Property | 1 | Belden, MS | |||||
| 11.03 | Property | 1 | Dresden, TN | |||||
| 11.04 | Property | 1 | Dwight, IL | |||||
| 11.05 | Property | 1 | Coffeyville, KS | |||||
| 11.06 | Property | 1 | Washington, NC | |||||
| 12.00 | Loan | 19, 23 | 1 | Corporate Center VI | 0 | 98,731 | 0 | Rent Abatement Reserve |
| 13.00 | Loan | 16, 19, 28 | 1 | Amazon Tallahassee | 0 | 0 | 0 | |
| 14.00 | Loan | 1, 4, 7, 19, 25 | 1 | Birch Run Premium Outlets | 0 | 0 | 0 | |
| 15 | Loan | 6, 12, 18, 19, 23 | 3 | The Campus Portfolio | 0 | 0 | 0 | |
| 15.01 | Property | 1 | 200, 300, 400 and 600 Willowbrook Lane | |||||
| 15.02 | Property | 1 | 100 Willowbrook Lane | |||||
| 15.03 | Property | 1 | 1380 Enterprise Drive |
| A-35 |
BMO 2026-C15
Annex
A
| Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | Upfront Deferred Maintenance Reserve ($) |
Upfront Other Reserve ($) |
Monthly Other Reserve ($) |
Other Reserve Description |
| 18 | 18 | 19 | ||||||
| 16.00 | Loan | 18, 19, 25 | 1 | Stop & Stor - Bay Ridge | 0 | 0 | 0 | |
| 17.00 | Loan | 16, 17, 19 | 1 | BJ's Wholesale - Leased Fee | 0 | 0 | 0 | |
| 18.00 | Loan | 10, 15, 19, 20 | 1 | Gateway Plaza | 0 | 90,000 | 0 | Flame Broiler Rollover Reserve ($72,000) and Flame Broiler Rent Concession Reserve Fund ($18,000) |
| 19.00 | Loan | 5 | 1 | CooperTowne Center | 0 | 125,817 | 0 | Free Rent Reserve ($99,316.86), Gap Rent Reserve ($26,500.02) |
| 20.00 | Loan | 5, 13, 14, 31 | 1 | Fairharbor Owners, Inc. | 0 | 0 | 0 | |
| 21 | Loan | 3, 5, 6, 20 | 5 | The Storage Mall Portfolio | 124,213 | 0 | 0 | |
| 21.01 | Property | 1 | The Storage Mall - Palmyra | |||||
| 21.02 | Property | 1 | The Storage Mall - Ontario | |||||
| 21.03 | Property | 1 | The Storage Mall - Lockport | |||||
| 21.04 | Property | 1 | The Storage Mall - Evergreen | |||||
| 21.05 | Property | 1 | The Storage Mall - Rush | |||||
| 22.00 | Loan | 10, 23 | 1 | Bradford Plaza | 0 | 932,547 | 0 | B&N Free Rent Reserve (Upfront: $714,733); Gap Rent (Upfront: $107,514); Immediate Repairs (Upfront: $60,300); Sally’s TIA Free Rent (Upfront: $50,000) |
| 23.00 | Loan | 1, 7, 19, 23, 29 | 1 | One Commerce Plaza | 0 | 550,796 | 0 | Elevator Reserve ($375,000), Free Rent Reserve ($175,796.25) |
| 24.00 | Loan | 15, 20 | 1 | Centennial Center | 0 | 0 | 0 | |
| 25 | Loan | 3, 6, 20 | 2 | Grizzly Self Storage Portfolio | 0 | 0 | 0 | |
| 25.01 | Property | 1 | Grizzly Self Storage - Mesquite | |||||
| 25.02 | Property | 1 | Grizzly Self Storage - DeSoto | |||||
| 26.00 | Loan | 18, 19, 25 | 1 | Stop & Stor - Glendale/Middle Village | 0 | 0 | 0 | |
| 27.00 | Loan | 1 | CubeSmart Self Storage | 6,063 | 0 | 0 | ||
| 28.00 | Loan | 5, 13, 14, 31 | 1 | 16 N. Broadway Owners, Inc. | 0 | 0 | 0 | |
| 29.00 | Loan | 5, 13, 14, 31 | 1 | 245-55 Bronx River Owners, Inc. | 0 | 0 | 0 | |
| 30.00 | Loan | 19 | 1 | Hampton Inn Cambridge | 0 | 182,949 | 0 | Tax Lien Reserve ($131,124), Workers Comp Insurance Reserve ($51,825) |
| 31.00 | Loan | 5, 13, 14, 31 | 1 | 61 Irving Place Corporation | 0 | 0 | 0 | |
| 32.00 | Loan | 3, 16, 18, 30 | 1 | Shoppes at Summer Trees | 0 | 404,877 | 0 | Unfunded Obligations Reserve |
| 33.00 | Loan | 10, 13, 33 | 1 | Highlander Hills Estates | 0 | 0 | 0 | |
| 34.00 | Loan | 3, 10, 26 | 1 | Security Public Storage – Frederick | 0 | 0 | 0 | |
| 35.00 | Loan | 5, 13, 14, 31 | 1 | 86th Street Tenants Corp. | 0 | 0 | 0 | |
| 36.00 | Loan | 1 | Publix Self Storage | 0 | 0 | 0 | ||
| 37.00 | Loan | 10, 16, 18, 20, 30 | 1 | Sheboygan Industrial | 28,050 | 344,611 | 0 | Unfunded Obligations Reserve |
| 38.00 | Loan | 5, 13, 14, 31 | 1 | Interlaken Owners, Inc. | 0 | 0 | 0 | |
| 39.00 | Loan | 5, 13, 14, 31 | 1 | 210 E. Broadway Owners Corp. | 0 | 0 | 0 | |
| 40.00 | Loan | 5, 13, 14, 31 | 1 | 665-675 Apartments Corp. | 0 | 0 | 0 | |
| 41.00 | Loan | 5, 13, 14, 31 | 1 | 5601 Riverdale Owners Corp. | 0 | 106,490 | 0 | Collateral Security Agreement Re: Maintenance Arrears |
| 42.00 | Loan | 16, 19 | 1 | River Place Towers | 0 | 0 | 0 | |
| 43.00 | Loan | 5, 13, 14, 31 | 1 | 127 Garth Road Tenants Corp. | 0 | 0 | 0 | |
| 44.00 | Loan | 5, 13, 14, 31 | 1 | 2165 Matthews Avenue Owners, Inc. | 0 | 113,800 | 0 | Collateral Security Agreement Re: Maintenance Arrears |
| 45.00 | Loan | 5, 13, 14, 31 | 1 | Beach House Owners Corp. | 0 | 0 | 0 | |
| 46.00 | Loan | 5, 13, 14, 31 | 1 | Bronxville Court, Inc. | 0 | 0 | 0 | |
| 47.00 | Loan | 5, 13, 14, 31 | 1 | 90 Schenck Owners Corp. | 0 | 0 | 0 | |
| 48.00 | Loan | 5, 13, 14, 31 | 1 | Crocheron Terrace Owners Corp. | 0 | 0 | 0 | |
| 49.00 | Loan | 5, 13, 14, 31 | 1 | Barclay Plaza Owners, Inc. | 0 | 0 | 0 | |
| 50.00 | Loan | 5, 13, 14, 31 | 1 | 431 West 121 Street Housing Development Fund Corporation a/k/a 431 West 121st Street Housing Development Fund Corporation |
0 | 0 | 0 | |
| 51.00 | Loan | 5, 13, 14, 31 | 1 | 425 Heights Tenants Corp. | 0 | 0 | 0 |
| A-36 |
BMO 2026-C15
Annex
A
| Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | Other Reserve Cap ($) |
Holdback/ Earnout Amount ($) |
Holdback/ Earnout Description |
| 20 | |||||||
| 1.00 | Loan | 1, 4, 7, 12, 18, 19, 23, 25, 30 | 1 | Arizona Mills | 0 | NAP | NAP |
| 2.00 | Loan | 1, 7, 10, 12, 19, 30 | 1 | Orchard at Saddleback | 0 | NAP | NAP |
| 3 | Loan | 1, 5, 6, 7, 11, 19, 30 | 20 | U-Haul AREC Portfolio 22 | 0 | NAP | NAP |
| 3.01 | Property | 1 | U-Haul Moving & Storage at Oso Blanca | ||||
| 3.02 | Property | 1 | U-Haul Moving & Storage of Casa Grande | ||||
| 3.03 | Property | 1 | U-Haul Moving & Storage of Coeur D'Alene | ||||
| 3.04 | Property | 1 | U-Haul Moving & Storage of Spring Valley | ||||
| 3.05 | Property | 1 | U-Haul Moving & Storage of North Brunswick | ||||
| 3.06 | Property | 1 | U-Haul Moving & Storage of Marlboro | ||||
| 3.07 | Property | 1 | U-Haul Moving & Storage at W Lake Mead Blvd | ||||
| 3.08 | Property | 1 | U-Haul Moving & Storage of Little River | ||||
| 3.09 | Property | 1 | U-Haul Moving & Storage of East Brunswick | ||||
| 3.10 | Property | 1 | U-Haul Moving & Storage of Forestville Rd | ||||
| 3.11 | Property | 1 | U-Haul Storage of North Miami Beach | ||||
| 3.12 | Property | 1 | U-Haul Moving & Storage of Downtown Jacksonville | ||||
| 3.13 | Property | 1 | U-Haul Moving & Storage of Haines City | ||||
| 3.14 | Property | 1 | U-Haul of North Miami Beach | ||||
| 3.15 | Property | 1 | U-Haul Moving & Storage of Cedar Rapids | ||||
| 3.16 | Property | 1 | U-Haul Moving & Storage of West Warner Robins | ||||
| 3.17 | Property | 1 | U-Haul Moving & Storage of Salisbury | ||||
| 3.18 | Property | 1 | U-Haul Moving & Storage at Hwy 13 & Portland Ave | ||||
| 3.19 | Property | 1 | U-Haul Moving & Storage at 36th St | ||||
| 3.20 | Property | 1 | U-Haul Storage of Salisbury | ||||
| 4 | Loan | 3, 5, 11, 30 | 14 | U-Haul - AREC2 Portfolio | 0 | NAP | NAP |
| 4.01 | Property | 1 | U-Haul Moving & Storage of East Lancaster | ||||
| 4.02 | Property | 1 | U-Haul Moving & Storage of Downtown Mobile | ||||
| 4.03 | Property | 1 | U-Haul Moving & Storage of Weymouth | ||||
| 4.04 | Property | 1 | U-Haul Moving & Storage of Lake Square | ||||
| 4.05 | Property | 1 | U-Haul Moving & Storage of Downtown Pensacola | ||||
| 4.06 | Property | 1 | U-Haul Moving & Storage of Bel Air | ||||
| 4.07 | Property | 1 | U-Haul Moving & Storage of Greensburg | ||||
| 4.08 | Property | 1 | U-Haul Moving & Storage At Boston Ave | ||||
| 4.09 | Property | 1 | U-Haul Storage of Umpqua Valley | ||||
| 4.10 | Property | 1 | U-Haul Moving & Storage At S Padre Island Dr | ||||
| 4.11 | Property | 1 | U-Haul Moving & Storage At Box Rd | ||||
| 4.12 | Property | 1 | U-Haul Moving & Storage of Hyde Park-Milton | ||||
| 4.13 | Property | 1 | U-Haul Moving & Storage At I-45 & Tidwell | ||||
| 4.14 | Property | 1 | U-Haul Moving & Storage of Fairgrounds | ||||
| 5.00 | Loan | 4, 5, 16, 17, 18, 27, 30, 31 | 1 | Lawrence Logistics Center | 0 | NAP | NAP |
| 6.00 | Loan | 1, 7, 12, 14, 18, 25, 30 | 1 | The Falls | 0 | 3,000,000 | (i) Provided no event of default has occurred or is ongoing, (ii) Upon Borrower’s delivery of the fully executed Apple Lease, Lender shall make one (1) disbursement from the Apple Reserve Fund and (iii) if (x) the Apple Lease is not executed or (y) its material economic terms are modified such that the resulting rent does not achieve a minimum 13.13% Debt Yield, then the Apple Reserve Fund shall (A) be retained by Lender and (B) be disbursed to Borrower within ten (10) days following Lender’s receipt of an Officer’s Certificate certifying that executed Leases satisfy such Minimum Debt Yield, together with an updated rent roll. |
| 7.00 | Loan | 2, 5, 7, 9, 13, 22, 23, 30, 31 | 1 | One Dag | 0 | NAP | NAP |
| 8.00 | Loan | 2, 4, 7, 12, 18, 23, 27, 33 | 1 | The Pointe at Polaris | 0 | NAP | NAP |
| 9.00 | Loan | 2, 5, 7, 12, 17, 24, 26, 30, 31 | 1 | The Ritz Tower | 0 | NAP | NAP |
| 10.00 | Loan | 16, 19, 24 | 1 | JTM Foods | 0 | NAP | NAP |
| 11 | Loan | 6, 7, 13, 15, 16, 19, 24, 30, 31 | 6 | Phoenix Industrial Portfolio XV | 0 | 0 | NAP |
| 11.01 | Property | 1 | Winston Salem, NC | ||||
| 11.02 | Property | 1 | Belden, MS | ||||
| 11.03 | Property | 1 | Dresden, TN | ||||
| 11.04 | Property | 1 | Dwight, IL | ||||
| 11.05 | Property | 1 | Coffeyville, KS | ||||
| 11.06 | Property | 1 | Washington, NC | ||||
| 12.00 | Loan | 19, 23 | 1 | Corporate Center VI | 0 | NAP | NAP |
| 13.00 | Loan | 16, 19, 28 | 1 | Amazon Tallahassee | 0 | NAP | NAP |
| 14.00 | Loan | 1, 4, 7, 19, 25 | 1 | Birch Run Premium Outlets | 0 | NAP | NAP |
| 15 | Loan | 6, 12, 18, 19, 23 | 3 | The Campus Portfolio | 0 | NAP | NAP |
| 15.01 | Property | 1 | 200, 300, 400 and 600 Willowbrook Lane | ||||
| 15.02 | Property | 1 | 100 Willowbrook Lane | ||||
| 15.03 | Property | 1 | 1380 Enterprise Drive |
| A-37 |
BMO 2026-C15
Annex
A
| Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | Other Reserve Cap ($) |
Holdback/ Earnout Amount ($) |
Holdback/ Earnout Description |
| 20 | |||||||
| 16.00 | Loan | 18, 19, 25 | 1 | Stop & Stor - Bay Ridge | 0 | NAP | NAP |
| 17.00 | Loan | 16, 17, 19 | 1 | BJ's Wholesale - Leased Fee | 0 | NAP | NAP |
| 18.00 | Loan | 10, 15, 19, 20 | 1 | Gateway Plaza | 0 | NAP | NAP |
| 19.00 | Loan | 5 | 1 | CooperTowne Center | 0 | NAP | NAP |
| 20.00 | Loan | 5, 13, 14, 31 | 1 | Fairharbor Owners, Inc. | 0 | NAP | NAP |
| 21 | Loan | 3, 5, 6, 20 | 5 | The Storage Mall Portfolio | 0 | NAP | NAP |
| 21.01 | Property | 1 | The Storage Mall - Palmyra | ||||
| 21.02 | Property | 1 | The Storage Mall - Ontario | ||||
| 21.03 | Property | 1 | The Storage Mall - Lockport | ||||
| 21.04 | Property | 1 | The Storage Mall - Evergreen | ||||
| 21.05 | Property | 1 | The Storage Mall - Rush | ||||
| 22.00 | Loan | 10, 23 | 1 | Bradford Plaza | 0 | NAP | NAP |
| 23.00 | Loan | 1, 7, 19, 23, 29 | 1 | One Commerce Plaza | 0 | NAP | NAP |
| 24.00 | Loan | 15, 20 | 1 | Centennial Center | 0 | NAP | NAP |
| 25 | Loan | 3, 6, 20 | 2 | Grizzly Self Storage Portfolio | 0 | NAP | NAP |
| 25.01 | Property | 1 | Grizzly Self Storage - Mesquite | ||||
| 25.02 | Property | 1 | Grizzly Self Storage - DeSoto | ||||
| 26.00 | Loan | 18, 19, 25 | 1 | Stop & Stor - Glendale/Middle Village | 0 | NAP | NAP |
| 27.00 | Loan | 1 | CubeSmart Self Storage | 0 | NAP | NAP | |
| 28.00 | Loan | 5, 13, 14, 31 | 1 | 16 N. Broadway Owners, Inc. | 0 | NAP | NAP |
| 29.00 | Loan | 5, 13, 14, 31 | 1 | 245-55 Bronx River Owners, Inc. | 0 | NAP | NAP |
| 30.00 | Loan | 19 | 1 | Hampton Inn Cambridge | 0 | NAP | NAP |
| 31.00 | Loan | 5, 13, 14, 31 | 1 | 61 Irving Place Corporation | 0 | NAP | NAP |
| 32.00 | Loan | 3, 16, 18, 30 | 1 | Shoppes at Summer Trees | 0 | NAP | NAP |
| 33.00 | Loan | 10, 13, 33 | 1 | Highlander Hills Estates | 0 | NAP | NAP |
| 34.00 | Loan | 3, 10, 26 | 1 | Security Public Storage – Frederick | 0 | NAP | NAP |
| 35.00 | Loan | 5, 13, 14, 31 | 1 | 86th Street Tenants Corp. | 0 | NAP | NAP |
| 36.00 | Loan | 1 | Publix Self Storage | 0 | NAP | NAP | |
| 37.00 | Loan | 10, 16, 18, 20, 30 | 1 | Sheboygan Industrial | 0 | NAP | NAP |
| 38.00 | Loan | 5, 13, 14, 31 | 1 | Interlaken Owners, Inc. | 0 | NAP | NAP |
| 39.00 | Loan | 5, 13, 14, 31 | 1 | 210 E. Broadway Owners Corp. | 0 | NAP | NAP |
| 40.00 | Loan | 5, 13, 14, 31 | 1 | 665-675 Apartments Corp. | 0 | NAP | NAP |
| 41.00 | Loan | 5, 13, 14, 31 | 1 | 5601 Riverdale Owners Corp. | 0 | NAP | NAP |
| 42.00 | Loan | 16, 19 | 1 | River Place Towers | 0 | NAP | NAP |
| 43.00 | Loan | 5, 13, 14, 31 | 1 | 127 Garth Road Tenants Corp. | 0 | NAP | NAP |
| 44.00 | Loan | 5, 13, 14, 31 | 1 | 2165 Matthews Avenue Owners, Inc. | 0 | NAP | NAP |
| 45.00 | Loan | 5, 13, 14, 31 | 1 | Beach House Owners Corp. | 0 | NAP | NAP |
| 46.00 | Loan | 5, 13, 14, 31 | 1 | Bronxville Court, Inc. | 0 | NAP | NAP |
| 47.00 | Loan | 5, 13, 14, 31 | 1 | 90 Schenck Owners Corp. | 0 | NAP | NAP |
| 48.00 | Loan | 5, 13, 14, 31 | 1 | Crocheron Terrace Owners Corp. | 0 | NAP | NAP |
| 49.00 | Loan | 5, 13, 14, 31 | 1 | Barclay Plaza Owners, Inc. | 0 | NAP | NAP |
| 50.00 | Loan | 5, 13, 14, 31 | 1 | 431 West 121 Street Housing Development Fund Corporation a/k/a 431 West 121st Street Housing Development Fund Corporation |
0 | NAP | NAP |
| 51.00 | Loan | 5, 13, 14, 31 | 1 | 425 Heights Tenants Corp. | 0 | NAP | NAP |
| A-38 |
BMO 2026-C15
Annex
A
| Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | Lockbox Type |
Cash Management | Excess Cash Trap Triggered by DSCR and/or Debt Yield Test (Y/N) |
Tenant Specific Excess Cash Trap Trigger (Y/N) |
Pari Passu (Y/N) |
Pari Passu in Trust Controlling (Y/N) |
Trust Pari Passu Cut-off Date Balance ($) |
Non-Trust Pari Passu Companion Loan Cut-off Date Balance ($) |
| 26 | 26 | |||||||||||
| 1.00 | Loan | 1, 4, 7, 12, 18, 19, 23, 25, 30 | 1 | Arizona Mills | Hard | Springing | Yes | No | Yes | Yes | 72,000,000 | 63,000,000 |
| 2.00 | Loan | 1, 7, 10, 12, 19, 30 | 1 | Orchard at Saddleback | Hard | Springing | Yes | Yes | Yes | Yes | 55,312,500 | 33,187,500 |
| 3 | Loan | 1, 5, 6, 7, 11, 19, 30 | 20 | U-Haul AREC Portfolio 22 | Soft | Springing | Yes | No | Yes | No | 46,900,000 | 87,100,000 |
| 3.01 | Property | 1 | U-Haul Moving & Storage at Oso Blanca | |||||||||
| 3.02 | Property | 1 | U-Haul Moving & Storage of Casa Grande | |||||||||
| 3.03 | Property | 1 | U-Haul Moving & Storage of Coeur D'Alene | |||||||||
| 3.04 | Property | 1 | U-Haul Moving & Storage of Spring Valley | |||||||||
| 3.05 | Property | 1 | U-Haul Moving & Storage of North Brunswick | |||||||||
| 3.06 | Property | 1 | U-Haul Moving & Storage of Marlboro | |||||||||
| 3.07 | Property | 1 | U-Haul Moving & Storage at W Lake Mead Blvd | |||||||||
| 3.08 | Property | 1 | U-Haul Moving & Storage of Little River | |||||||||
| 3.09 | Property | 1 | U-Haul Moving & Storage of East Brunswick | |||||||||
| 3.10 | Property | 1 | U-Haul Moving & Storage of Forestville Rd | |||||||||
| 3.11 | Property | 1 | U-Haul Storage of North Miami Beach | |||||||||
| 3.12 | Property | 1 | U-Haul Moving & Storage of Downtown Jacksonville | |||||||||
| 3.13 | Property | 1 | U-Haul Moving & Storage of Haines City | |||||||||
| 3.14 | Property | 1 | U-Haul of North Miami Beach | |||||||||
| 3.15 | Property | 1 | U-Haul Moving & Storage of Cedar Rapids | |||||||||
| 3.16 | Property | 1 | U-Haul Moving & Storage of West Warner Robins | |||||||||
| 3.17 | Property | 1 | U-Haul Moving & Storage of Salisbury | |||||||||
| 3.18 | Property | 1 | U-Haul Moving & Storage at Hwy 13 & Portland Ave | |||||||||
| 3.19 | Property | 1 | U-Haul Moving & Storage at 36th St | |||||||||
| 3.20 | Property | 1 | U-Haul Storage of Salisbury | |||||||||
| 4 | Loan | 3, 5, 11, 30 | 14 | U-Haul - AREC2 Portfolio | Soft | Springing | Yes | No | No | NAP | NAP | NAP |
| 4.01 | Property | 1 | U-Haul Moving & Storage of East Lancaster | |||||||||
| 4.02 | Property | 1 | U-Haul Moving & Storage of Downtown Mobile | |||||||||
| 4.03 | Property | 1 | U-Haul Moving & Storage of Weymouth | |||||||||
| 4.04 | Property | 1 | U-Haul Moving & Storage of Lake Square | |||||||||
| 4.05 | Property | 1 | U-Haul Moving & Storage of Downtown Pensacola | |||||||||
| 4.06 | Property | 1 | U-Haul Moving & Storage of Bel Air | |||||||||
| 4.07 | Property | 1 | U-Haul Moving & Storage of Greensburg | |||||||||
| 4.08 | Property | 1 | U-Haul Moving & Storage At Boston Ave | |||||||||
| 4.09 | Property | 1 | U-Haul Storage of Umpqua Valley | |||||||||
| 4.10 | Property | 1 | U-Haul Moving & Storage At S Padre Island Dr | |||||||||
| 4.11 | Property | 1 | U-Haul Moving & Storage At Box Rd | |||||||||
| 4.12 | Property | 1 | U-Haul Moving & Storage of Hyde Park-Milton | |||||||||
| 4.13 | Property | 1 | U-Haul Moving & Storage At I-45 & Tidwell | |||||||||
| 4.14 | Property | 1 | U-Haul Moving & Storage of Fairgrounds | |||||||||
| 5.00 | Loan | 4, 5, 16, 17, 18, 27, 30, 31 | 1 | Lawrence Logistics Center | Hard | Springing | Yes | Yes | No | NAP | NAP | NAP |
| 6.00 | Loan | 1, 7, 12, 14, 18, 25, 30 | 1 | The Falls | Hard | Springing | Yes | No | Yes | No | 34,500,000 | 95,500,000 |
| 7.00 | Loan | 2, 5, 7, 9, 13, 22, 23, 30, 31 | 1 | One Dag | Hard | In Place | Yes | Yes | Yes | No | 30,000,000 | 145,000,000 |
| 8.00 | Loan | 2, 4, 7, 12, 18, 23, 27, 33 | 1 | The Pointe at Polaris | Hard | Springing | Yes | Yes | Yes | Yes | 25,000,000 | 15,500,000 |
| 9.00 | Loan | 2, 5, 7, 12, 17, 24, 26, 30, 31 | 1 | The Ritz Tower | None | None | No | No | Yes | Yes | 23,000,000 | 15,000,000 |
| 10.00 | Loan | 16, 19, 24 | 1 | JTM Foods | Hard | Springing | No | Yes | No | NAP | NAP | NAP |
| 11 | Loan | 6, 7, 13, 15, 16, 19, 24, 30, 31 | 6 | Phoenix Industrial Portfolio XV | Hard | Springing | Yes | Yes | Yes | No | 21,349,934 | 39,906,419 |
| 11.01 | Property | 1 | Winston Salem, NC | |||||||||
| 11.02 | Property | 1 | Belden, MS | |||||||||
| 11.03 | Property | 1 | Dresden, TN | |||||||||
| 11.04 | Property | 1 | Dwight, IL | |||||||||
| 11.05 | Property | 1 | Coffeyville, KS | |||||||||
| 11.06 | Property | 1 | Washington, NC | |||||||||
| 12.00 | Loan | 19, 23 | 1 | Corporate Center VI | Hard | Springing | Yes | Yes | No | NAP | NAP | NAP |
| 13.00 | Loan | 16, 19, 28 | 1 | Amazon Tallahassee | Hard | Springing | Yes | Yes | No | NAP | NAP | NAP |
| 14.00 | Loan | 1, 4, 7, 19, 25 | 1 | Birch Run Premium Outlets | Hard | Springing | Yes | No | Yes | No | 20,000,000 | 70,000,000 |
| 15 | Loan | 6, 12, 18, 19, 23 | 3 | The Campus Portfolio | Springing | Springing | Yes | No | No | NAP | NAP | NAP |
| 15.01 | Property | 1 | 200, 300, 400 and 600 Willowbrook Lane | |||||||||
| 15.02 | Property | 1 | 100 Willowbrook Lane | |||||||||
| 15.03 | Property | 1 | 1380 Enterprise Drive |
| A-39 |
BMO 2026-C15
Annex
A
| Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | Lockbox Type |
Cash Management | Excess Cash Trap Triggered by DSCR and/or Debt Yield Test (Y/N) |
Tenant Specific Excess Cash Trap Trigger (Y/N) |
Pari Passu (Y/N) |
Pari Passu in Trust Controlling (Y/N) |
Trust Pari Passu Cut-off Date Balance ($) |
Non-Trust Pari Passu Companion Loan Cut-off Date Balance ($) |
| 26 | 26 | |||||||||||
| 16.00 | Loan | 18, 19, 25 | 1 | Stop & Stor - Bay Ridge | Springing | Springing | Yes | No | No | NAP | NAP | NAP |
| 17.00 | Loan | 16, 17, 19 | 1 | BJ's Wholesale - Leased Fee | Springing | Springing | Yes | Yes | No | NAP | NAP | NAP |
| 18.00 | Loan | 10, 15, 19, 20 | 1 | Gateway Plaza | Hard | Springing | Yes | Yes | No | NAP | NAP | NAP |
| 19.00 | Loan | 5 | 1 | CooperTowne Center | Springing | Springing | Yes | Yes | No | NAP | NAP | NAP |
| 20.00 | Loan | 5, 13, 14, 31 | 1 | Fairharbor Owners, Inc. | None | None | No | No | No | NAP | NAP | NAP |
| 21 | Loan | 3, 5, 6, 20 | 5 | The Storage Mall Portfolio | Springing | Springing | Yes | No | No | NAP | NAP | NAP |
| 21.01 | Property | 1 | The Storage Mall - Palmyra | |||||||||
| 21.02 | Property | 1 | The Storage Mall - Ontario | |||||||||
| 21.03 | Property | 1 | The Storage Mall - Lockport | |||||||||
| 21.04 | Property | 1 | The Storage Mall - Evergreen | |||||||||
| 21.05 | Property | 1 | The Storage Mall - Rush | |||||||||
| 22.00 | Loan | 10, 23 | 1 | Bradford Plaza | Hard | Springing | Yes | Yes | No | NAP | NAP | NAP |
| 23.00 | Loan | 1, 7, 19, 23, 29 | 1 | One Commerce Plaza | Hard | In Place | Yes | Yes | Yes | No | 9,000,000 | 55,000,000 |
| 24.00 | Loan | 15, 20 | 1 | Centennial Center | Springing | Springing | Yes | Yes | No | NAP | NAP | NAP |
| 25 | Loan | 3, 6, 20 | 2 | Grizzly Self Storage Portfolio | Springing | Springing | Yes | No | No | NAP | NAP | NAP |
| 25.01 | Property | 1 | Grizzly Self Storage - Mesquite | |||||||||
| 25.02 | Property | 1 | Grizzly Self Storage - DeSoto | |||||||||
| 26.00 | Loan | 18, 19, 25 | 1 | Stop & Stor - Glendale/Middle Village | Springing | Springing | Yes | No | No | NAP | NAP | NAP |
| 27.00 | Loan | 1 | CubeSmart Self Storage | Hard | Springing | Yes | No | No | NAP | NAP | NAP | |
| 28.00 | Loan | 5, 13, 14, 31 | 1 | 16 N. Broadway Owners, Inc. | None | None | No | No | No | NAP | NAP | NAP |
| 29.00 | Loan | 5, 13, 14, 31 | 1 | 245-55 Bronx River Owners, Inc. | None | None | No | No | No | NAP | NAP | NAP |
| 30.00 | Loan | 19 | 1 | Hampton Inn Cambridge | Springing | Springing | Yes | No | No | NAP | NAP | NAP |
| 31.00 | Loan | 5, 13, 14, 31 | 1 | 61 Irving Place Corporation | None | None | No | No | No | NAP | NAP | NAP |
| 32.00 | Loan | 3, 16, 18, 30 | 1 | Shoppes at Summer Trees | Hard | Springing | Yes | Yes | No | NAP | NAP | NAP |
| 33.00 | Loan | 10, 13, 33 | 1 | Highlander Hills Estates | Springing | Springing | Yes | No | No | NAP | NAP | NAP |
| 34.00 | Loan | 3, 10, 26 | 1 | Security Public Storage – Frederick | None | None | No | No | No | NAP | NAP | NAP |
| 35.00 | Loan | 5, 13, 14, 31 | 1 | 86th Street Tenants Corp. | None | None | No | No | No | NAP | NAP | NAP |
| 36.00 | Loan | 1 | Publix Self Storage | Springing | Springing | Yes | No | No | NAP | NAP | NAP | |
| 37.00 | Loan | 10, 16, 18, 20, 30 | 1 | Sheboygan Industrial | Hard | Springing | Yes | Yes | No | NAP | NAP | NAP |
| 38.00 | Loan | 5, 13, 14, 31 | 1 | Interlaken Owners, Inc. | None | None | No | No | No | NAP | NAP | NAP |
| 39.00 | Loan | 5, 13, 14, 31 | 1 | 210 E. Broadway Owners Corp. | None | None | No | No | No | NAP | NAP | NAP |
| 40.00 | Loan | 5, 13, 14, 31 | 1 | 665-675 Apartments Corp. | None | None | No | No | No | NAP | NAP | NAP |
| 41.00 | Loan | 5, 13, 14, 31 | 1 | 5601 Riverdale Owners Corp. | None | None | No | No | No | NAP | NAP | NAP |
| 42.00 | Loan | 16, 19 | 1 | River Place Towers | Springing | Springing | Yes | No | No | NAP | NAP | NAP |
| 43.00 | Loan | 5, 13, 14, 31 | 1 | 127 Garth Road Tenants Corp. | None | None | No | No | No | NAP | NAP | NAP |
| 44.00 | Loan | 5, 13, 14, 31 | 1 | 2165 Matthews Avenue Owners, Inc. | None | None | No | No | No | NAP | NAP | NAP |
| 45.00 | Loan | 5, 13, 14, 31 | 1 | Beach House Owners Corp. | None | None | No | No | No | NAP | NAP | NAP |
| 46.00 | Loan | 5, 13, 14, 31 | 1 | Bronxville Court, Inc. | None | None | No | No | No | NAP | NAP | NAP |
| 47.00 | Loan | 5, 13, 14, 31 | 1 | 90 Schenck Owners Corp. | None | None | No | No | No | NAP | NAP | NAP |
| 48.00 | Loan | 5, 13, 14, 31 | 1 | Crocheron Terrace Owners Corp. | None | None | No | No | No | NAP | NAP | NAP |
| 49.00 | Loan | 5, 13, 14, 31 | 1 | Barclay Plaza Owners, Inc. | None | None | No | No | No | NAP | NAP | NAP |
| 50.00 | Loan | 5, 13, 14, 31 | 1 | 431 West 121 Street Housing Development Fund Corporation a/k/a 431 West 121st Street Housing Development Fund Corporation |
None | None | No | No | No | NAP | NAP | NAP |
| 51.00 | Loan | 5, 13, 14, 31 | 1 | 425 Heights Tenants Corp. | None | None | No | No | No | NAP | NAP | NAP |
| A-40 |
BMO 2026-C15
Annex
A
| Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | Non-Trust Pari Passu Companion Loan Monthly Debt Service ($) |
Total Trust and Non-Trust Pari Passu Companion Loan Monthly Debt Service ($) |
Subordinate Companion Loan Cut-off Date Balance ($) |
Subordinate Companion Loan Interest Rate |
Whole Loan Cut-off Date Balance ($) |
| 9 | 9 | ||||||||
| 1.00 | Loan | 1, 4, 7, 12, 18, 19, 23, 25, 30 | 1 | Arizona Mills | 354,346.56 | 759,314.06 | NAP | NAP | 135,000,000 |
| 2.00 | Loan | 1, 7, 10, 12, 19, 30 | 1 | Orchard at Saddleback | 191,039.00 | 509,437.34 | NAP | NAP | 88,500,000 |
| 3 | Loan | 1, 5, 6, 7, 11, 19, 30 | 20 | U-Haul AREC Portfolio 22 | 563,851.66 | 867,464.09 | NAP | NAP | 134,000,000 |
| 3.01 | Property | 1 | U-Haul Moving & Storage at Oso Blanca | ||||||
| 3.02 | Property | 1 | U-Haul Moving & Storage of Casa Grande | ||||||
| 3.03 | Property | 1 | U-Haul Moving & Storage of Coeur D'Alene | ||||||
| 3.04 | Property | 1 | U-Haul Moving & Storage of Spring Valley | ||||||
| 3.05 | Property | 1 | U-Haul Moving & Storage of North Brunswick | ||||||
| 3.06 | Property | 1 | U-Haul Moving & Storage of Marlboro | ||||||
| 3.07 | Property | 1 | U-Haul Moving & Storage at W Lake Mead Blvd | ||||||
| 3.08 | Property | 1 | U-Haul Moving & Storage of Little River | ||||||
| 3.09 | Property | 1 | U-Haul Moving & Storage of East Brunswick | ||||||
| 3.10 | Property | 1 | U-Haul Moving & Storage of Forestville Rd | ||||||
| 3.11 | Property | 1 | U-Haul Storage of North Miami Beach | ||||||
| 3.12 | Property | 1 | U-Haul Moving & Storage of Downtown Jacksonville | ||||||
| 3.13 | Property | 1 | U-Haul Moving & Storage of Haines City | ||||||
| 3.14 | Property | 1 | U-Haul of North Miami Beach | ||||||
| 3.15 | Property | 1 | U-Haul Moving & Storage of Cedar Rapids | ||||||
| 3.16 | Property | 1 | U-Haul Moving & Storage of West Warner Robins | ||||||
| 3.17 | Property | 1 | U-Haul Moving & Storage of Salisbury | ||||||
| 3.18 | Property | 1 | U-Haul Moving & Storage at Hwy 13 & Portland Ave | ||||||
| 3.19 | Property | 1 | U-Haul Moving & Storage at 36th St | ||||||
| 3.20 | Property | 1 | U-Haul Storage of Salisbury | ||||||
| 4 | Loan | 3, 5, 11, 30 | 14 | U-Haul - AREC2 Portfolio | NAP | NAP | NAP | NAP | NAP |
| 4.01 | Property | 1 | U-Haul Moving & Storage of East Lancaster | ||||||
| 4.02 | Property | 1 | U-Haul Moving & Storage of Downtown Mobile | ||||||
| 4.03 | Property | 1 | U-Haul Moving & Storage of Weymouth | ||||||
| 4.04 | Property | 1 | U-Haul Moving & Storage of Lake Square | ||||||
| 4.05 | Property | 1 | U-Haul Moving & Storage of Downtown Pensacola | ||||||
| 4.06 | Property | 1 | U-Haul Moving & Storage of Bel Air | ||||||
| 4.07 | Property | 1 | U-Haul Moving & Storage of Greensburg | ||||||
| 4.08 | Property | 1 | U-Haul Moving & Storage At Boston Ave | ||||||
| 4.09 | Property | 1 | U-Haul Storage of Umpqua Valley | ||||||
| 4.10 | Property | 1 | U-Haul Moving & Storage At S Padre Island Dr | ||||||
| 4.11 | Property | 1 | U-Haul Moving & Storage At Box Rd | ||||||
| 4.12 | Property | 1 | U-Haul Moving & Storage of Hyde Park-Milton | ||||||
| 4.13 | Property | 1 | U-Haul Moving & Storage At I-45 & Tidwell | ||||||
| 4.14 | Property | 1 | U-Haul Moving & Storage of Fairgrounds | ||||||
| 5.00 | Loan | 4, 5, 16, 17, 18, 27, 30, 31 | 1 | Lawrence Logistics Center | NAP | NAP | NAP | NAP | NAP |
| 6.00 | Loan | 1, 7, 12, 14, 18, 25, 30 | 1 | The Falls | 563,279.45 | 766,767.84 | NAP | NAP | 130,000,000 |
| 7.00 | Loan | 2, 5, 7, 9, 13, 22, 23, 30, 31 | 1 | One Dag | 943,750.89 | 1,139,009.69 | NAP | NAP | 175,000,000 |
| 8.00 | Loan | 2, 4, 7, 12, 18, 23, 27, 33 | 1 | The Pointe at Polaris | 86,944.77 | 227,178.28 | NAP | NAP | 40,500,000 |
| 9.00 | Loan | 2, 5, 7, 12, 17, 24, 26, 30, 31 | 1 | The Ritz Tower | 77,182.29 | 195,528.47 | NAP | NAP | 38,000,000 |
| 10.00 | Loan | 16, 19, 24 | 1 | JTM Foods | NAP | NAP | NAP | NAP | NAP |
| 11 | Loan | 6, 7, 13, 15, 16, 19, 24, 30, 31 | 6 | Phoenix Industrial Portfolio XV | 253,933.07 | 389,787.27 | NAP | NAP | 61,256,353 |
| 11.01 | Property | 1 | Winston Salem, NC | ||||||
| 11.02 | Property | 1 | Belden, MS | ||||||
| 11.03 | Property | 1 | Dresden, TN | ||||||
| 11.04 | Property | 1 | Dwight, IL | ||||||
| 11.05 | Property | 1 | Coffeyville, KS | ||||||
| 11.06 | Property | 1 | Washington, NC | ||||||
| 12.00 | Loan | 19, 23 | 1 | Corporate Center VI | NAP | NAP | NAP | NAP | NAP |
| 13.00 | Loan | 16, 19, 28 | 1 | Amazon Tallahassee | NAP | NAP | NAP | NAP | NAP |
| 14.00 | Loan | 1, 4, 7, 19, 25 | 1 | Birch Run Premium Outlets | 440,607.81 | 566,495.75 | NAP | NAP | 90,000,000 |
| 15 | Loan | 6, 12, 18, 19, 23 | 3 | The Campus Portfolio | NAP | NAP | NAP | NAP | NAP |
| 15.01 | Property | 1 | 200, 300, 400 and 600 Willowbrook Lane | ||||||
| 15.02 | Property | 1 | 100 Willowbrook Lane | ||||||
| 15.03 | Property | 1 | 1380 Enterprise Drive |
| A-41 |
BMO 2026-C15
Annex
A
| Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | Non-Trust Pari Passu Companion Loan Monthly Debt Service ($) |
Total Trust and Non-Trust Pari Passu Companion Loan Monthly Debt Service ($) |
Subordinate Companion Loan Cut-off Date Balance ($) |
Subordinate Companion Loan Interest Rate |
Whole Loan Cut-off Date Balance ($) |
| 9 | 9 | ||||||||
| 16.00 | Loan | 18, 19, 25 | 1 | Stop & Stor - Bay Ridge | NAP | NAP | NAP | NAP | NAP |
| 17.00 | Loan | 16, 17, 19 | 1 | BJ's Wholesale - Leased Fee | NAP | NAP | NAP | NAP | NAP |
| 18.00 | Loan | 10, 15, 19, 20 | 1 | Gateway Plaza | NAP | NAP | NAP | NAP | NAP |
| 19.00 | Loan | 5 | 1 | CooperTowne Center | NAP | NAP | NAP | NAP | NAP |
| 20.00 | Loan | 5, 13, 14, 31 | 1 | Fairharbor Owners, Inc. | NAP | NAP | 0 | Greater of (A) 5.00% or (B) Prime Rate | 12,690,999 |
| 21 | Loan | 3, 5, 6, 20 | 5 | The Storage Mall Portfolio | NAP | NAP | NAP | NAP | NAP |
| 21.01 | Property | 1 | The Storage Mall - Palmyra | ||||||
| 21.02 | Property | 1 | The Storage Mall - Ontario | ||||||
| 21.03 | Property | 1 | The Storage Mall - Lockport | ||||||
| 21.04 | Property | 1 | The Storage Mall - Evergreen | ||||||
| 21.05 | Property | 1 | The Storage Mall - Rush | ||||||
| 22.00 | Loan | 10, 23 | 1 | Bradford Plaza | NAP | NAP | NAP | NAP | NAP |
| 23.00 | Loan | 1, 7, 19, 23, 29 | 1 | One Commerce Plaza | 375,613.24 | 437,077.22 | NAP | NAP | 64,000,000 |
| 24.00 | Loan | 15, 20 | 1 | Centennial Center | NAP | NAP | NAP | NAP | NAP |
| 25 | Loan | 3, 6, 20 | 2 | Grizzly Self Storage Portfolio | NAP | NAP | NAP | NAP | NAP |
| 25.01 | Property | 1 | Grizzly Self Storage - Mesquite | ||||||
| 25.02 | Property | 1 | Grizzly Self Storage - DeSoto | ||||||
| 26.00 | Loan | 18, 19, 25 | 1 | Stop & Stor - Glendale/Middle Village | NAP | NAP | NAP | NAP | NAP |
| 27.00 | Loan | 1 | CubeSmart Self Storage | NAP | NAP | NAP | NAP | NAP | |
| 28.00 | Loan | 5, 13, 14, 31 | 1 | 16 N. Broadway Owners, Inc. | NAP | NAP | 0 | Greater of (A) 5.00% or (B) Prime Rate | 7,400,000 |
| 29.00 | Loan | 5, 13, 14, 31 | 1 | 245-55 Bronx River Owners, Inc. | NAP | NAP | NAP | NAP | NAP |
| 30.00 | Loan | 19 | 1 | Hampton Inn Cambridge | NAP | NAP | NAP | NAP | NAP |
| 31.00 | Loan | 5, 13, 14, 31 | 1 | 61 Irving Place Corporation | NAP | NAP | 0 | Greater of (A) 4.95% or (B) Prime Rate | 7,000,000 |
| 32.00 | Loan | 3, 16, 18, 30 | 1 | Shoppes at Summer Trees | NAP | NAP | NAP | NAP | NAP |
| 33.00 | Loan | 10, 13, 33 | 1 | Highlander Hills Estates | NAP | NAP | NAP | NAP | NAP |
| 34.00 | Loan | 3, 10, 26 | 1 | Security Public Storage – Frederick | NAP | NAP | NAP | NAP | NAP |
| 35.00 | Loan | 5, 13, 14, 31 | 1 | 86th Street Tenants Corp. | NAP | NAP | 0 | Greater of (A) 4.75% or (B) Prime Rate | 6,150,000 |
| 36.00 | Loan | 1 | Publix Self Storage | NAP | NAP | NAP | NAP | NAP | |
| 37.00 | Loan | 10, 16, 18, 20, 30 | 1 | Sheboygan Industrial | NAP | NAP | NAP | NAP | NAP |
| 38.00 | Loan | 5, 13, 14, 31 | 1 | Interlaken Owners, Inc. | NAP | NAP | 0 | Greater of (A) 4.95% or (B) Prime Rate | 4,992,395 |
| 39.00 | Loan | 5, 13, 14, 31 | 1 | 210 E. Broadway Owners Corp. | NAP | NAP | 0 | Greater of (A) 5.00% or (B) Prime Rate | 4,800,000 |
| 40.00 | Loan | 5, 13, 14, 31 | 1 | 665-675 Apartments Corp. | NAP | NAP | 0 | Greater of (A) 5.00% or (B) Prime Rate | 4,621,957 |
| 41.00 | Loan | 5, 13, 14, 31 | 1 | 5601 Riverdale Owners Corp. | NAP | NAP | 0 | Greater of (A) 5.00% or (B) Prime Rate | 4,498,904 |
| 42.00 | Loan | 16, 19 | 1 | River Place Towers | NAP | NAP | NAP | NAP | NAP |
| 43.00 | Loan | 5, 13, 14, 31 | 1 | 127 Garth Road Tenants Corp. | NAP | NAP | 0 | Greater of (A) 5.00% or (B) Prime Rate | 3,497,787 |
| 44.00 | Loan | 5, 13, 14, 31 | 1 | 2165 Matthews Avenue Owners, Inc. | NAP | NAP | 0 | Greater of (A) 4.95% or (B) Prime Rate | 3,197,758 |
| 45.00 | Loan | 5, 13, 14, 31 | 1 | Beach House Owners Corp. | NAP | NAP | 0 | Greater of (A) 4.95% or (B) Prime Rate | 3,100,000 |
| 46.00 | Loan | 5, 13, 14, 31 | 1 | Bronxville Court, Inc. | NAP | NAP | 0 | Greater of (A) 4.95% or (B) Prime Rate | 2,998,009 |
| 47.00 | Loan | 5, 13, 14, 31 | 1 | 90 Schenck Owners Corp. | NAP | NAP | 0 | Greater of (A) 5.00% or (B) Prime Rate | 1,950,000 |
| 48.00 | Loan | 5, 13, 14, 31 | 1 | Crocheron Terrace Owners Corp. | NAP | NAP | 0 | Greater of (A) 5.00% or (B) Prime Rate+0.25% | 1,948,693 |
| 49.00 | Loan | 5, 13, 14, 31 | 1 | Barclay Plaza Owners, Inc. | NAP | NAP | NAP | NAP | NAP |
| 50.00 | Loan | 5, 13, 14, 31 | 1 | 431 West 121 Street Housing Development Fund Corporation a/k/a 431 West 121st Street Housing Development Fund Corporation |
NAP | NAP | 0 | Greater of (A) 4.95% or (B) Prime Rate | 1,747,317 |
| 51.00 | Loan | 5, 13, 14, 31 | 1 | 425 Heights Tenants Corp. | NAP | NAP | 0 | Greater of (A) 5.00% or (B) Prime Rate | 1,852,593 |
| A-42 |
BMO 2026-C15
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 ($) |
| 9 | 13 | 9 | ||||||||||
| 1.00 | Loan | 1, 4, 7, 12, 18, 19, 23, 25, 30 | 1 | Arizona Mills | 759,314.06 | 40.2% | 2.98 | 21.2% | NAP | NAP | NAP | NAP |
| 2.00 | Loan | 1, 7, 10, 12, 19, 30 | 1 | Orchard at Saddleback | 509,437.34 | 61.5% | 1.24 | 8.8% | NAP | NAP | NAP | NAP |
| 3 | Loan | 1, 5, 6, 7, 11, 19, 30 | 20 | U-Haul AREC Portfolio 22 | 867,464.09 | 57.0% | 1.33 | 10.4% | NAP | NAP | NAP | NAP |
| 3.01 | Property | 1 | U-Haul Moving & Storage at Oso Blanca | |||||||||
| 3.02 | Property | 1 | U-Haul Moving & Storage of Casa Grande | |||||||||
| 3.03 | Property | 1 | U-Haul Moving & Storage of Coeur D'Alene | |||||||||
| 3.04 | Property | 1 | U-Haul Moving & Storage of Spring Valley | |||||||||
| 3.05 | Property | 1 | U-Haul Moving & Storage of North Brunswick | |||||||||
| 3.06 | Property | 1 | U-Haul Moving & Storage of Marlboro | |||||||||
| 3.07 | Property | 1 | U-Haul Moving & Storage at W Lake Mead Blvd | |||||||||
| 3.08 | Property | 1 | U-Haul Moving & Storage of Little River | |||||||||
| 3.09 | Property | 1 | U-Haul Moving & Storage of East Brunswick | |||||||||
| 3.10 | Property | 1 | U-Haul Moving & Storage of Forestville Rd | |||||||||
| 3.11 | Property | 1 | U-Haul Storage of North Miami Beach | |||||||||
| 3.12 | Property | 1 | U-Haul Moving & Storage of Downtown Jacksonville | |||||||||
| 3.13 | Property | 1 | U-Haul Moving & Storage of Haines City | |||||||||
| 3.14 | Property | 1 | U-Haul of North Miami Beach | |||||||||
| 3.15 | Property | 1 | U-Haul Moving & Storage of Cedar Rapids | |||||||||
| 3.16 | Property | 1 | U-Haul Moving & Storage of West Warner Robins | |||||||||
| 3.17 | Property | 1 | U-Haul Moving & Storage of Salisbury | |||||||||
| 3.18 | Property | 1 | U-Haul Moving & Storage at Hwy 13 & Portland Ave | |||||||||
| 3.19 | Property | 1 | U-Haul Moving & Storage at 36th St | |||||||||
| 3.20 | Property | 1 | U-Haul Storage of Salisbury | |||||||||
| 4 | Loan | 3, 5, 11, 30 | 14 | U-Haul - AREC2 Portfolio | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
| 4.01 | Property | 1 | U-Haul Moving & Storage of East Lancaster | |||||||||
| 4.02 | Property | 1 | U-Haul Moving & Storage of Downtown Mobile | |||||||||
| 4.03 | Property | 1 | U-Haul Moving & Storage of Weymouth | |||||||||
| 4.04 | Property | 1 | U-Haul Moving & Storage of Lake Square | |||||||||
| 4.05 | Property | 1 | U-Haul Moving & Storage of Downtown Pensacola | |||||||||
| 4.06 | Property | 1 | U-Haul Moving & Storage of Bel Air | |||||||||
| 4.07 | Property | 1 | U-Haul Moving & Storage of Greensburg | |||||||||
| 4.08 | Property | 1 | U-Haul Moving & Storage At Boston Ave | |||||||||
| 4.09 | Property | 1 | U-Haul Storage of Umpqua Valley | |||||||||
| 4.10 | Property | 1 | U-Haul Moving & Storage At S Padre Island Dr | |||||||||
| 4.11 | Property | 1 | U-Haul Moving & Storage At Box Rd | |||||||||
| 4.12 | Property | 1 | U-Haul Moving & Storage of Hyde Park-Milton | |||||||||
| 4.13 | Property | 1 | U-Haul Moving & Storage At I-45 & Tidwell | |||||||||
| 4.14 | Property | 1 | U-Haul Moving & Storage of Fairgrounds | |||||||||
| 5.00 | Loan | 4, 5, 16, 17, 18, 27, 30, 31 | 1 | Lawrence Logistics Center | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
| 6.00 | Loan | 1, 7, 12, 14, 18, 25, 30 | 1 | The Falls | 766,767.84 | 62.1% | 1.83 | 13.6% | NAP | NAP | NAP | NAP |
| 7.00 | Loan | 2, 5, 7, 9, 13, 22, 23, 30, 31 | 1 | One Dag | 1,139,009.69 | 60.5% | 1.59 | 13.6% | 40,000,000 | 10.81500% | 215,000,000 | 1,504,516.63 |
| 8.00 | Loan | 2, 4, 7, 12, 18, 23, 27, 33 | 1 | The Pointe at Polaris | 227,178.28 | 65.6% | 1.80 | 13.5% | NAP | NAP | NAP | NAP |
| 9.00 | Loan | 2, 5, 7, 12, 17, 24, 26, 30, 31 | 1 | The Ritz Tower | 195,528.47 | 24.8% | 3.47 | 21.5% | NAP | NAP | NAP | NAP |
| 10.00 | Loan | 16, 19, 24 | 1 | JTM Foods | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
| 11 | Loan | 6, 7, 13, 15, 16, 19, 24, 30, 31 | 6 | Phoenix Industrial Portfolio XV | 389,787.27 | 48.6% | 1.53 | 12.9% | NAP | NAP | NAP | NAP |
| 11.01 | Property | 1 | Winston Salem, NC | |||||||||
| 11.02 | Property | 1 | Belden, MS | |||||||||
| 11.03 | Property | 1 | Dresden, TN | |||||||||
| 11.04 | Property | 1 | Dwight, IL | |||||||||
| 11.05 | Property | 1 | Coffeyville, KS | |||||||||
| 11.06 | Property | 1 | Washington, NC | |||||||||
| 12.00 | Loan | 19, 23 | 1 | Corporate Center VI | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
| 13.00 | Loan | 16, 19, 28 | 1 | Amazon Tallahassee | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
| 14.00 | Loan | 1, 4, 7, 19, 25 | 1 | Birch Run Premium Outlets | 566,495.75 | 56.7% | 1.92 | 15.3% | NAP | NAP | NAP | NAP |
| 15 | Loan | 6, 12, 18, 19, 23 | 3 | The Campus Portfolio | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
| 15.01 | Property | 1 | 200, 300, 400 and 600 Willowbrook Lane | |||||||||
| 15.02 | Property | 1 | 100 Willowbrook Lane | |||||||||
| 15.03 | Property | 1 | 1380 Enterprise Drive |
| A-43 |
BMO 2026-C15
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 ($) |
| 9 | 13 | 9 | ||||||||||
| 16.00 | Loan | 18, 19, 25 | 1 | Stop & Stor - Bay Ridge | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
| 17.00 | Loan | 16, 17, 19 | 1 | BJ's Wholesale - Leased Fee | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
| 18.00 | Loan | 10, 15, 19, 20 | 1 | Gateway Plaza | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
| 19.00 | Loan | 5 | 1 | CooperTowne Center | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
| 20.00 | Loan | 5, 13, 14, 31 | 1 | Fairharbor Owners, Inc. | 79,403.08 | 16.1% | 4.59 | 35.0% | NAP | NAP | NAP | NAP |
| 21 | Loan | 3, 5, 6, 20 | 5 | The Storage Mall Portfolio | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
| 21.01 | Property | 1 | The Storage Mall - Palmyra | |||||||||
| 21.02 | Property | 1 | The Storage Mall - Ontario | |||||||||
| 21.03 | Property | 1 | The Storage Mall - Lockport | |||||||||
| 21.04 | Property | 1 | The Storage Mall - Evergreen | |||||||||
| 21.05 | Property | 1 | The Storage Mall - Rush | |||||||||
| 22.00 | Loan | 10, 23 | 1 | Bradford Plaza | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
| 23.00 | Loan | 1, 7, 19, 23, 29 | 1 | One Commerce Plaza | 437,077.22 | 68.1% | 1.44 | 13.1% | NAP | NAP | NAP | NAP |
| 24.00 | Loan | 15, 20 | 1 | Centennial Center | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
| 25 | Loan | 3, 6, 20 | 2 | Grizzly Self Storage Portfolio | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
| 25.01 | Property | 1 | Grizzly Self Storage - Mesquite | |||||||||
| 25.02 | Property | 1 | Grizzly Self Storage - DeSoto | |||||||||
| 26.00 | Loan | 18, 19, 25 | 1 | Stop & Stor - Glendale/Middle Village | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
| 27.00 | Loan | 1 | CubeSmart Self Storage | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 28.00 | Loan | 5, 13, 14, 31 | 1 | 16 N. Broadway Owners, Inc. | 40,336.41 | 21.1% | 4.51 | 30.2% | NAP | NAP | NAP | NAP |
| 29.00 | Loan | 5, 13, 14, 31 | 1 | 245-55 Bronx River Owners, Inc. | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
| 30.00 | Loan | 19 | 1 | Hampton Inn Cambridge | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
| 31.00 | Loan | 5, 13, 14, 31 | 1 | 61 Irving Place Corporation | 37,133.69 | 11.0% | 4.53 | 29.0% | NAP | NAP | NAP | NAP |
| 32.00 | Loan | 3, 16, 18, 30 | 1 | Shoppes at Summer Trees | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
| 33.00 | Loan | 10, 13, 33 | 1 | Highlander Hills Estates | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
| 34.00 | Loan | 3, 10, 26 | 1 | Security Public Storage – Frederick | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
| 35.00 | Loan | 5, 13, 14, 31 | 1 | 86th Street Tenants Corp. | 31,789.22 | 6.2% | 11.20 | 69.9% | NAP | NAP | NAP | NAP |
| 36.00 | Loan | 1 | Publix Self Storage | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 37.00 | Loan | 10, 16, 18, 20, 30 | 1 | Sheboygan Industrial | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
| 38.00 | Loan | 5, 13, 14, 31 | 1 | Interlaken Owners, Inc. | 30,852.17 | 2.4% | 34.24 | 256.5% | NAP | NAP | NAP | NAP |
| 39.00 | Loan | 5, 13, 14, 31 | 1 | 210 E. Broadway Owners Corp. | 24,977.15 | 13.4% | 4.47 | 28.3% | NAP | NAP | NAP | NAP |
| 40.00 | Loan | 5, 13, 14, 31 | 1 | 665-675 Apartments Corp. | 28,734.76 | 16.6% | 4.53 | 34.4% | NAP | NAP | NAP | NAP |
| 41.00 | Loan | 5, 13, 14, 31 | 1 | 5601 Riverdale Owners Corp. | 25,957.09 | 13.0% | 5.55 | 39.4% | NAP | NAP | NAP | NAP |
| 42.00 | Loan | 16, 19 | 1 | River Place Towers | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
| 43.00 | Loan | 5, 13, 14, 31 | 1 | 127 Garth Road Tenants Corp. | 21,675.71 | 16.1% | 6.17 | 46.3% | NAP | NAP | NAP | NAP |
| 44.00 | Loan | 5, 13, 14, 31 | 1 | 2165 Matthews Avenue Owners, Inc. | 18,321.07 | 28.8% | 3.25 | 23.0% | NAP | NAP | NAP | NAP |
| 45.00 | Loan | 5, 13, 14, 31 | 1 | Beach House Owners Corp. | 21,840.54 | 7.6% | 7.68 | 65.9% | NAP | NAP | NAP | NAP |
| 46.00 | Loan | 5, 13, 14, 31 | 1 | Bronxville Court, Inc. | 18,082.26 | 14.1% | 5.18 | 38.0% | NAP | NAP | NAP | NAP |
| 47.00 | Loan | 5, 13, 14, 31 | 1 | 90 Schenck Owners Corp. | 10,174.80 | 11.0% | 6.63 | 42.1% | NAP | NAP | NAP | NAP |
| 48.00 | Loan | 5, 13, 14, 31 | 1 | Crocheron Terrace Owners Corp. | 11,978.97 | 12.8% | 5.36 | 40.1% | NAP | NAP | NAP | NAP |
| 49.00 | Loan | 5, 13, 14, 31 | 1 | Barclay Plaza Owners, Inc. | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
| 50.00 | Loan | 5, 13, 14, 31 | 1 | 431 West 121 Street Housing Development Fund Corporation a/k/a 431 West 121st Street Housing Development Fund Corporation |
10,515.70 | 13.1% | 5.47 | 40.2% | NAP | NAP | NAP | NAP |
| 51.00 | Loan | 5, 13, 14, 31 | 1 | 425 Heights Tenants Corp. | 13,584.95 | 4.4% | 10.03 | 89.0% | NAP | NAP | NAP | NAP |
| A-44 |
BMO 2026-C15
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 |
| 13 | 13 | 13 | |||||||
| 1.00 | Loan | 1, 4, 7, 12, 18, 19, 23, 25, 30 | 1 | Arizona Mills | NAP | NAP | NAP | No | NAP |
| 2.00 | Loan | 1, 7, 10, 12, 19, 30 | 1 | Orchard at Saddleback | NAP | NAP | NAP | No | NAP |
| 3 | Loan | 1, 5, 6, 7, 11, 19, 30 | 20 | U-Haul AREC Portfolio 22 | NAP | NAP | NAP | No | NAP |
| 3.01 | Property | 1 | U-Haul Moving & Storage at Oso Blanca | ||||||
| 3.02 | Property | 1 | U-Haul Moving & Storage of Casa Grande | ||||||
| 3.03 | Property | 1 | U-Haul Moving & Storage of Coeur D'Alene | ||||||
| 3.04 | Property | 1 | U-Haul Moving & Storage of Spring Valley | ||||||
| 3.05 | Property | 1 | U-Haul Moving & Storage of North Brunswick | ||||||
| 3.06 | Property | 1 | U-Haul Moving & Storage of Marlboro | ||||||
| 3.07 | Property | 1 | U-Haul Moving & Storage at W Lake Mead Blvd | ||||||
| 3.08 | Property | 1 | U-Haul Moving & Storage of Little River | ||||||
| 3.09 | Property | 1 | U-Haul Moving & Storage of East Brunswick | ||||||
| 3.10 | Property | 1 | U-Haul Moving & Storage of Forestville Rd | ||||||
| 3.11 | Property | 1 | U-Haul Storage of North Miami Beach | ||||||
| 3.12 | Property | 1 | U-Haul Moving & Storage of Downtown Jacksonville | ||||||
| 3.13 | Property | 1 | U-Haul Moving & Storage of Haines City | ||||||
| 3.14 | Property | 1 | U-Haul of North Miami Beach | ||||||
| 3.15 | Property | 1 | U-Haul Moving & Storage of Cedar Rapids | ||||||
| 3.16 | Property | 1 | U-Haul Moving & Storage of West Warner Robins | ||||||
| 3.17 | Property | 1 | U-Haul Moving & Storage of Salisbury | ||||||
| 3.18 | Property | 1 | U-Haul Moving & Storage at Hwy 13 & Portland Ave | ||||||
| 3.19 | Property | 1 | U-Haul Moving & Storage at 36th St | ||||||
| 3.20 | Property | 1 | U-Haul Storage of Salisbury | ||||||
| 4 | Loan | 3, 5, 11, 30 | 14 | U-Haul - AREC2 Portfolio | NAP | NAP | NAP | No | NAP |
| 4.01 | Property | 1 | U-Haul Moving & Storage of East Lancaster | ||||||
| 4.02 | Property | 1 | U-Haul Moving & Storage of Downtown Mobile | ||||||
| 4.03 | Property | 1 | U-Haul Moving & Storage of Weymouth | ||||||
| 4.04 | Property | 1 | U-Haul Moving & Storage of Lake Square | ||||||
| 4.05 | Property | 1 | U-Haul Moving & Storage of Downtown Pensacola | ||||||
| 4.06 | Property | 1 | U-Haul Moving & Storage of Bel Air | ||||||
| 4.07 | Property | 1 | U-Haul Moving & Storage of Greensburg | ||||||
| 4.08 | Property | 1 | U-Haul Moving & Storage At Boston Ave | ||||||
| 4.09 | Property | 1 | U-Haul Storage of Umpqua Valley | ||||||
| 4.10 | Property | 1 | U-Haul Moving & Storage At S Padre Island Dr | ||||||
| 4.11 | Property | 1 | U-Haul Moving & Storage At Box Rd | ||||||
| 4.12 | Property | 1 | U-Haul Moving & Storage of Hyde Park-Milton | ||||||
| 4.13 | Property | 1 | U-Haul Moving & Storage At I-45 & Tidwell | ||||||
| 4.14 | Property | 1 | U-Haul Moving & Storage of Fairgrounds | ||||||
| 5.00 | Loan | 4, 5, 16, 17, 18, 27, 30, 31 | 1 | Lawrence Logistics Center | NAP | NAP | NAP | No | NAP |
| 6.00 | Loan | 1, 7, 12, 14, 18, 25, 30 | 1 | The Falls | NAP | NAP | NAP | No | NAP |
| 7.00 | Loan | 2, 5, 7, 9, 13, 22, 23, 30, 31 | 1 | One Dag | 74.3% | 1.2 | 11.1% | No | NAP |
| 8.00 | Loan | 2, 4, 7, 12, 18, 23, 27, 33 | 1 | The Pointe at Polaris | NAP | NAP | NAP | No | NAP |
| 9.00 | Loan | 2, 5, 7, 12, 17, 24, 26, 30, 31 | 1 | The Ritz Tower | NAP | NAP | NAP | No | NAP |
| 10.00 | Loan | 16, 19, 24 | 1 | JTM Foods | NAP | NAP | NAP | Yes | Future Mezzanine Loan |
| 11 | Loan | 6, 7, 13, 15, 16, 19, 24, 30, 31 | 6 | Phoenix Industrial Portfolio XV | NAP | NAP | NAP | Yes | Mezzanine |
| 11.01 | Property | 1 | Winston Salem, NC | ||||||
| 11.02 | Property | 1 | Belden, MS | ||||||
| 11.03 | Property | 1 | Dresden, TN | ||||||
| 11.04 | Property | 1 | Dwight, IL | ||||||
| 11.05 | Property | 1 | Coffeyville, KS | ||||||
| 11.06 | Property | 1 | Washington, NC | ||||||
| 12.00 | Loan | 19, 23 | 1 | Corporate Center VI | NAP | NAP | NAP | No | NAP |
| 13.00 | Loan | 16, 19, 28 | 1 | Amazon Tallahassee | NAP | NAP | NAP | No | NAP |
| 14.00 | Loan | 1, 4, 7, 19, 25 | 1 | Birch Run Premium Outlets | NAP | NAP | NAP | No | NAP |
| 15 | Loan | 6, 12, 18, 19, 23 | 3 | The Campus Portfolio | NAP | NAP | NAP | No | NAP |
| 15.01 | Property | 1 | 200, 300, 400 and 600 Willowbrook Lane | ||||||
| 15.02 | Property | 1 | 100 Willowbrook Lane | ||||||
| 15.03 | Property | 1 | 1380 Enterprise Drive |
| A-45 |
BMO 2026-C15
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 |
| 13 | 13 | 13 | |||||||
| 16.00 | Loan | 18, 19, 25 | 1 | Stop & Stor - Bay Ridge | NAP | NAP | NAP | No | NAP |
| 17.00 | Loan | 16, 17, 19 | 1 | BJ's Wholesale - Leased Fee | NAP | NAP | NAP | No | NAP |
| 18.00 | Loan | 10, 15, 19, 20 | 1 | Gateway Plaza | NAP | NAP | NAP | No | NAP |
| 19.00 | Loan | 5 | 1 | CooperTowne Center | NAP | NAP | NAP | No | NAP |
| 20.00 | Loan | 5, 13, 14, 31 | 1 | Fairharbor Owners, Inc. | NAP | NAP | NAP | Yes | Unsecured allowed but requires Lender Consent if >$500,000 |
| 21 | Loan | 3, 5, 6, 20 | 5 | The Storage Mall Portfolio | NAP | NAP | NAP | No | NAP |
| 21.01 | Property | 1 | The Storage Mall - Palmyra | ||||||
| 21.02 | Property | 1 | The Storage Mall - Ontario | ||||||
| 21.03 | Property | 1 | The Storage Mall - Lockport | ||||||
| 21.04 | Property | 1 | The Storage Mall - Evergreen | ||||||
| 21.05 | Property | 1 | The Storage Mall - Rush | ||||||
| 22.00 | Loan | 10, 23 | 1 | Bradford Plaza | NAP | NAP | NAP | No | NAP |
| 23.00 | Loan | 1, 7, 19, 23, 29 | 1 | One Commerce Plaza | NAP | NAP | NAP | No | NAP |
| 24.00 | Loan | 15, 20 | 1 | Centennial Center | NAP | NAP | NAP | No | NAP |
| 25 | Loan | 3, 6, 20 | 2 | Grizzly Self Storage Portfolio | NAP | NAP | NAP | No | NAP |
| 25.01 | Property | 1 | Grizzly Self Storage - Mesquite | ||||||
| 25.02 | Property | 1 | Grizzly Self Storage - DeSoto | ||||||
| 26.00 | Loan | 18, 19, 25 | 1 | Stop & Stor - Glendale/Middle Village | NAP | NAP | NAP | No | NAP |
| 27.00 | Loan | 1 | CubeSmart Self Storage | NAP | NAP | NAP | No | NAP | |
| 28.00 | Loan | 5, 13, 14, 31 | 1 | 16 N. Broadway Owners, Inc. | NAP | NAP | NAP | Yes | Unsecured allowed but requires Lender Consent if >$50,000 |
| 29.00 | Loan | 5, 13, 14, 31 | 1 | 245-55 Bronx River Owners, Inc. | NAP | NAP | NAP | Yes | Unsecured allowed but requires Lender Consent if >$400,000 |
| 30.00 | Loan | 19 | 1 | Hampton Inn Cambridge | NAP | NAP | NAP | No | NAP |
| 31.00 | Loan | 5, 13, 14, 31 | 1 | 61 Irving Place Corporation | NAP | NAP | NAP | Yes | Unsecured allowed but requires Lender Consent if >$250,000 |
| 32.00 | Loan | 3, 16, 18, 30 | 1 | Shoppes at Summer Trees | NAP | NAP | NAP | No | NAP |
| 33.00 | Loan | 10, 13, 33 | 1 | Highlander Hills Estates | NAP | NAP | NAP | Yes | Future Subordinate Debt |
| 34.00 | Loan | 3, 10, 26 | 1 | Security Public Storage – Frederick | NAP | NAP | NAP | No | NAP |
| 35.00 | Loan | 5, 13, 14, 31 | 1 | 86th Street Tenants Corp. | NAP | NAP | NAP | Yes | Unsecured allowed but requires Lender Consent if >$500,000 |
| 36.00 | Loan | 1 | Publix Self Storage | NAP | NAP | NAP | No | NAP | |
| 37.00 | Loan | 10, 16, 18, 20, 30 | 1 | Sheboygan Industrial | NAP | NAP | NAP | No | NAP |
| 38.00 | Loan | 5, 13, 14, 31 | 1 | Interlaken Owners, Inc. | NAP | NAP | NAP | Yes | Unsecured allowed but requires Lender Consent if >$50,000 |
| 39.00 | Loan | 5, 13, 14, 31 | 1 | 210 E. Broadway Owners Corp. | NAP | NAP | NAP | Yes | Unsecured allowed but requires Lender Consent if >$50,000 |
| 40.00 | Loan | 5, 13, 14, 31 | 1 | 665-675 Apartments Corp. | NAP | NAP | NAP | Yes | Unsecured allowed but requires Lender Consent if >$250,000 |
| 41.00 | Loan | 5, 13, 14, 31 | 1 | 5601 Riverdale Owners Corp. | NAP | NAP | NAP | Yes | Unsecured allowed but requires Lender Consent if >$250,000 |
| 42.00 | Loan | 16, 19 | 1 | River Place Towers | NAP | NAP | NAP | No | NAP |
| 43.00 | Loan | 5, 13, 14, 31 | 1 | 127 Garth Road Tenants Corp. | NAP | NAP | NAP | Yes | Unsecured allowed but requires Lender Consent if >$250,000 |
| 44.00 | Loan | 5, 13, 14, 31 | 1 | 2165 Matthews Avenue Owners, Inc. | NAP | NAP | NAP | Yes | Unsecured allowed but requires Lender Consent if >$100,000 |
| 45.00 | Loan | 5, 13, 14, 31 | 1 | Beach House Owners Corp. | NAP | NAP | NAP | Yes | Unsecured allowed but requires Lender Consent if >$50,000 |
| 46.00 | Loan | 5, 13, 14, 31 | 1 | Bronxville Court, Inc. | NAP | NAP | NAP | Yes | Unsecured allowed but requires Lender Consent if >$50,000 |
| 47.00 | Loan | 5, 13, 14, 31 | 1 | 90 Schenck Owners Corp. | NAP | NAP | NAP | Yes | Unsecured allowed but requires Lender Consent if >$500,000 |
| 48.00 | Loan | 5, 13, 14, 31 | 1 | Crocheron Terrace Owners Corp. | NAP | NAP | NAP | Yes | Unsecured allowed but requires Lender Consent if >$50,000 |
| 49.00 | Loan | 5, 13, 14, 31 | 1 | Barclay Plaza Owners, Inc. | NAP | NAP | NAP | Yes | Unsecured allowed but requires Lender Consent if >$50,000 |
| 50.00 | Loan | 5, 13, 14, 31 | 1 | 431 West 121 Street Housing Development Fund Corporation a/k/a 431 West 121st Street Housing Development Fund Corporation |
NAP | NAP | NAP | Yes | Unsecured allowed but requires Lender Consent if >$250,000 |
| 51.00 | Loan | 5, 13, 14, 31 | 1 | 425 Heights Tenants Corp. | NAP | NAP | NAP | Yes | Unsecured allowed but requires Lender Consent if >$50,000 |
| A-46 |
BMO 2026-C15
Annex
A
| Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | Sponsor |
| 1.00 | Loan | 1, 4, 7, 12, 18, 19, 23, 25, 30 | 1 | Arizona Mills | Simon Property Group, L.P. |
| 2.00 | Loan | 1, 7, 10, 12, 19, 30 | 1 | Orchard at Saddleback | Schottenstein Property Group |
| 3 | Loan | 1, 5, 6, 7, 11, 19, 30 | 20 | U-Haul AREC Portfolio 22 | U-Haul Holding Company |
| 3.01 | Property | 1 | U-Haul Moving & Storage at Oso Blanca | ||
| 3.02 | Property | 1 | U-Haul Moving & Storage of Casa Grande | ||
| 3.03 | Property | 1 | U-Haul Moving & Storage of Coeur D'Alene | ||
| 3.04 | Property | 1 | U-Haul Moving & Storage of Spring Valley | ||
| 3.05 | Property | 1 | U-Haul Moving & Storage of North Brunswick | ||
| 3.06 | Property | 1 | U-Haul Moving & Storage of Marlboro | ||
| 3.07 | Property | 1 | U-Haul Moving & Storage at W Lake Mead Blvd | ||
| 3.08 | Property | 1 | U-Haul Moving & Storage of Little River | ||
| 3.09 | Property | 1 | U-Haul Moving & Storage of East Brunswick | ||
| 3.10 | Property | 1 | U-Haul Moving & Storage of Forestville Rd | ||
| 3.11 | Property | 1 | U-Haul Storage of North Miami Beach | ||
| 3.12 | Property | 1 | U-Haul Moving & Storage of Downtown Jacksonville | ||
| 3.13 | Property | 1 | U-Haul Moving & Storage of Haines City | ||
| 3.14 | Property | 1 | U-Haul of North Miami Beach | ||
| 3.15 | Property | 1 | U-Haul Moving & Storage of Cedar Rapids | ||
| 3.16 | Property | 1 | U-Haul Moving & Storage of West Warner Robins | ||
| 3.17 | Property | 1 | U-Haul Moving & Storage of Salisbury | ||
| 3.18 | Property | 1 | U-Haul Moving & Storage at Hwy 13 & Portland Ave | ||
| 3.19 | Property | 1 | U-Haul Moving & Storage at 36th St | ||
| 3.20 | Property | 1 | U-Haul Storage of Salisbury | ||
| 4 | Loan | 3, 5, 11, 30 | 14 | U-Haul - AREC2 Portfolio | U-Haul Holding Company |
| 4.01 | Property | 1 | U-Haul Moving & Storage of East Lancaster | ||
| 4.02 | Property | 1 | U-Haul Moving & Storage of Downtown Mobile | ||
| 4.03 | Property | 1 | U-Haul Moving & Storage of Weymouth | ||
| 4.04 | Property | 1 | U-Haul Moving & Storage of Lake Square | ||
| 4.05 | Property | 1 | U-Haul Moving & Storage of Downtown Pensacola | ||
| 4.06 | Property | 1 | U-Haul Moving & Storage of Bel Air | ||
| 4.07 | Property | 1 | U-Haul Moving & Storage of Greensburg | ||
| 4.08 | Property | 1 | U-Haul Moving & Storage At Boston Ave | ||
| 4.09 | Property | 1 | U-Haul Storage of Umpqua Valley | ||
| 4.10 | Property | 1 | U-Haul Moving & Storage At S Padre Island Dr | ||
| 4.11 | Property | 1 | U-Haul Moving & Storage At Box Rd | ||
| 4.12 | Property | 1 | U-Haul Moving & Storage of Hyde Park-Milton | ||
| 4.13 | Property | 1 | U-Haul Moving & Storage At I-45 & Tidwell | ||
| 4.14 | Property | 1 | U-Haul Moving & Storage of Fairgrounds | ||
| 5.00 | Loan | 4, 5, 16, 17, 18, 27, 30, 31 | 1 | Lawrence Logistics Center | Alcamo Capital LLC |
| 6.00 | Loan | 1, 7, 12, 14, 18, 25, 30 | 1 | The Falls | Simon Property Group, L.P. and GMPTS Limited Partnership |
| 7.00 | Loan | 2, 5, 7, 9, 13, 22, 23, 30, 31 | 1 | One Dag | 601W Companies LLC |
| 8.00 | Loan | 2, 4, 7, 12, 18, 23, 27, 33 | 1 | The Pointe at Polaris | Vijaya Borra |
| 9.00 | Loan | 2, 5, 7, 12, 17, 24, 26, 30, 31 | 1 | The Ritz Tower | NAP |
| 10.00 | Loan | 16, 19, 24 | 1 | JTM Foods | AG Net Lease Realty Fund V REIT LLC and AG Net Lease Realty Fund V Investments (H-1), L.P. |
| 11 | Loan | 6, 7, 13, 15, 16, 19, 24, 30, 31 | 6 | Phoenix Industrial Portfolio XV | Phoenix Investors |
| 11.01 | Property | 1 | Winston Salem, NC | ||
| 11.02 | Property | 1 | Belden, MS | ||
| 11.03 | Property | 1 | Dresden, TN | ||
| 11.04 | Property | 1 | Dwight, IL | ||
| 11.05 | Property | 1 | Coffeyville, KS | ||
| 11.06 | Property | 1 | Washington, NC | ||
| 12.00 | Loan | 19, 23 | 1 | Corporate Center VI | JMA Robinson Investors, LLC |
| 13.00 | Loan | 16, 19, 28 | 1 | Amazon Tallahassee | Secure Properties LLC |
| 14.00 | Loan | 1, 4, 7, 19, 25 | 1 | Birch Run Premium Outlets | Simon Property Group, L.P. |
| 15 | Loan | 6, 12, 18, 19, 23 | 3 | The Campus Portfolio | Fredrick B. Goebert |
| 15.01 | Property | 1 | 200, 300, 400 and 600 Willowbrook Lane | ||
| 15.02 | Property | 1 | 100 Willowbrook Lane | ||
| 15.03 | Property | 1 | 1380 Enterprise Drive |
| A-47 |
BMO 2026-C15
Annex
A
| Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | Sponsor |
| 16.00 | Loan | 18, 19, 25 | 1 | Stop & Stor - Bay Ridge | Neil Simon |
| 17.00 | Loan | 16, 17, 19 | 1 | BJ's Wholesale - Leased Fee | Giuseppi Forgione, Richard Birdoff, Jonathan Kalafer and Joshua Kalafer |
| 18.00 | Loan | 10, 15, 19, 20 | 1 | Gateway Plaza | David H. Paynter |
| 19.00 | Loan | 5 | 1 | CooperTowne Center | RCB Properties L.P. |
| 20.00 | Loan | 5, 13, 14, 31 | 1 | Fairharbor Owners, Inc. | NAP |
| 21 | Loan | 3, 5, 6, 20 | 5 | The Storage Mall Portfolio | Patrick M. Bailey |
| 21.01 | Property | 1 | The Storage Mall - Palmyra | ||
| 21.02 | Property | 1 | The Storage Mall - Ontario | ||
| 21.03 | Property | 1 | The Storage Mall - Lockport | ||
| 21.04 | Property | 1 | The Storage Mall - Evergreen | ||
| 21.05 | Property | 1 | The Storage Mall - Rush | ||
| 22.00 | Loan | 10, 23 | 1 | Bradford Plaza | Mark Hutchinson |
| 23.00 | Loan | 1, 7, 19, 23, 29 | 1 | One Commerce Plaza | Leah Weiss, Yoel Weiss, Yoel Weiss, as Trustee of the LW Trust, U/T/A dated as of October 15, 2009 and Leah Weiss, as Trustee of the SW Trust U/T/A dated as of October 15, 2009 |
| 24.00 | Loan | 15, 20 | 1 | Centennial Center | Mark Vakili |
| 25 | Loan | 3, 6, 20 | 2 | Grizzly Self Storage Portfolio | Roberto R. Alvarez |
| 25.01 | Property | 1 | Grizzly Self Storage - Mesquite | ||
| 25.02 | Property | 1 | Grizzly Self Storage - DeSoto | ||
| 26.00 | Loan | 18, 19, 25 | 1 | Stop & Stor - Glendale/Middle Village | Neil Simon |
| 27.00 | Loan | 1 | CubeSmart Self Storage | Francis E. Gay | |
| 28.00 | Loan | 5, 13, 14, 31 | 1 | 16 N. Broadway Owners, Inc. | NAP |
| 29.00 | Loan | 5, 13, 14, 31 | 1 | 245-55 Bronx River Owners, Inc. | NAP |
| 30.00 | Loan | 19 | 1 | Hampton Inn Cambridge | Balwinder S. Multani, Rajvinder Kaur and Ankit Bhardwaj |
| 31.00 | Loan | 5, 13, 14, 31 | 1 | 61 Irving Place Corporation | NAP |
| 32.00 | Loan | 3, 16, 18, 30 | 1 | Shoppes at Summer Trees | VeeCor Property Management LLC |
| 33.00 | Loan | 10, 13, 33 | 1 | Highlander Hills Estates | The Broadway Company |
| 34.00 | Loan | 3, 10, 26 | 1 | Security Public Storage – Frederick | Michael B. Eisler |
| 35.00 | Loan | 5, 13, 14, 31 | 1 | 86th Street Tenants Corp. | NAP |
| 36.00 | Loan | 1 | Publix Self Storage | Craig Smith and Diane Black-Smith | |
| 37.00 | Loan | 10, 16, 18, 20, 30 | 1 | Sheboygan Industrial | David M. Marks, Anthony Crivello and The Irrevocable Children's Trust No. 2 dated July 22, 1991 |
| 38.00 | Loan | 5, 13, 14, 31 | 1 | Interlaken Owners, Inc. | NAP |
| 39.00 | Loan | 5, 13, 14, 31 | 1 | 210 E. Broadway Owners Corp. | NAP |
| 40.00 | Loan | 5, 13, 14, 31 | 1 | 665-675 Apartments Corp. | NAP |
| 41.00 | Loan | 5, 13, 14, 31 | 1 | 5601 Riverdale Owners Corp. | NAP |
| 42.00 | Loan | 16, 19 | 1 | River Place Towers | Mark R. Reardon |
| 43.00 | Loan | 5, 13, 14, 31 | 1 | 127 Garth Road Tenants Corp. | NAP |
| 44.00 | Loan | 5, 13, 14, 31 | 1 | 2165 Matthews Avenue Owners, Inc. | NAP |
| 45.00 | Loan | 5, 13, 14, 31 | 1 | Beach House Owners Corp. | NAP |
| 46.00 | Loan | 5, 13, 14, 31 | 1 | Bronxville Court, Inc. | NAP |
| 47.00 | Loan | 5, 13, 14, 31 | 1 | 90 Schenck Owners Corp. | NAP |
| 48.00 | Loan | 5, 13, 14, 31 | 1 | Crocheron Terrace Owners Corp. | NAP |
| 49.00 | Loan | 5, 13, 14, 31 | 1 | Barclay Plaza Owners, Inc. | NAP |
| 50.00 | Loan | 5, 13, 14, 31 | 1 | 431 West 121 Street Housing Development Fund Corporation a/k/a 431 West 121st Street Housing Development Fund Corporation |
NAP |
| 51.00 | Loan | 5, 13, 14, 31 | 1 | 425 Heights Tenants Corp. | NAP |
| A-48 |
BMO 2026-C15
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) |
| 24 | ||||||
| 1.00 | Loan | 1, 4, 7, 12, 18, 19, 23, 25, 30 | 1 | Arizona Mills | Simon Property Group, L.P. | No |
| 2.00 | Loan | 1, 7, 10, 12, 19, 30 | 1 | Orchard at Saddleback | Schottenstein Realty LLC | No |
| 3 | Loan | 1, 5, 6, 7, 11, 19, 30 | 20 | U-Haul AREC Portfolio 22 | U-Haul Holding Company | No |
| 3.01 | Property | 1 | U-Haul Moving & Storage at Oso Blanca | |||
| 3.02 | Property | 1 | U-Haul Moving & Storage of Casa Grande | |||
| 3.03 | Property | 1 | U-Haul Moving & Storage of Coeur D'Alene | |||
| 3.04 | Property | 1 | U-Haul Moving & Storage of Spring Valley | |||
| 3.05 | Property | 1 | U-Haul Moving & Storage of North Brunswick | |||
| 3.06 | Property | 1 | U-Haul Moving & Storage of Marlboro | |||
| 3.07 | Property | 1 | U-Haul Moving & Storage at W Lake Mead Blvd | |||
| 3.08 | Property | 1 | U-Haul Moving & Storage of Little River | |||
| 3.09 | Property | 1 | U-Haul Moving & Storage of East Brunswick | |||
| 3.10 | Property | 1 | U-Haul Moving & Storage of Forestville Rd | |||
| 3.11 | Property | 1 | U-Haul Storage of North Miami Beach | |||
| 3.12 | Property | 1 | U-Haul Moving & Storage of Downtown Jacksonville | |||
| 3.13 | Property | 1 | U-Haul Moving & Storage of Haines City | |||
| 3.14 | Property | 1 | U-Haul of North Miami Beach | |||
| 3.15 | Property | 1 | U-Haul Moving & Storage of Cedar Rapids | |||
| 3.16 | Property | 1 | U-Haul Moving & Storage of West Warner Robins | |||
| 3.17 | Property | 1 | U-Haul Moving & Storage of Salisbury | |||
| 3.18 | Property | 1 | U-Haul Moving & Storage at Hwy 13 & Portland Ave | |||
| 3.19 | Property | 1 | U-Haul Moving & Storage at 36th St | |||
| 3.20 | Property | 1 | U-Haul Storage of Salisbury | |||
| 4 | Loan | 3, 5, 11, 30 | 14 | U-Haul - AREC2 Portfolio | U-Haul Holding Company | No |
| 4.01 | Property | 1 | U-Haul Moving & Storage of East Lancaster | |||
| 4.02 | Property | 1 | U-Haul Moving & Storage of Downtown Mobile | |||
| 4.03 | Property | 1 | U-Haul Moving & Storage of Weymouth | |||
| 4.04 | Property | 1 | U-Haul Moving & Storage of Lake Square | |||
| 4.05 | Property | 1 | U-Haul Moving & Storage of Downtown Pensacola | |||
| 4.06 | Property | 1 | U-Haul Moving & Storage of Bel Air | |||
| 4.07 | Property | 1 | U-Haul Moving & Storage of Greensburg | |||
| 4.08 | Property | 1 | U-Haul Moving & Storage At Boston Ave | |||
| 4.09 | Property | 1 | U-Haul Storage of Umpqua Valley | |||
| 4.10 | Property | 1 | U-Haul Moving & Storage At S Padre Island Dr | |||
| 4.11 | Property | 1 | U-Haul Moving & Storage At Box Rd | |||
| 4.12 | Property | 1 | U-Haul Moving & Storage of Hyde Park-Milton | |||
| 4.13 | Property | 1 | U-Haul Moving & Storage At I-45 & Tidwell | |||
| 4.14 | Property | 1 | U-Haul Moving & Storage of Fairgrounds | |||
| 5.00 | Loan | 4, 5, 16, 17, 18, 27, 30, 31 | 1 | Lawrence Logistics Center | Lara J. Coraci Basile and Vincent V. Basile | No |
| 6.00 | Loan | 1, 7, 12, 14, 18, 25, 30 | 1 | The Falls | SIMON PROPERTY GROUP, L.P. | No |
| 7.00 | Loan | 2, 5, 7, 9, 13, 22, 23, 30, 31 | 1 | One Dag | Mark Karasick and Michael Silberberg | No |
| 8.00 | Loan | 2, 4, 7, 12, 18, 23, 27, 33 | 1 | The Pointe at Polaris | Vijaya Borra | No |
| 9.00 | Loan | 2, 5, 7, 12, 17, 24, 26, 30, 31 | 1 | The Ritz Tower | NAP | No |
| 10.00 | Loan | 16, 19, 24 | 1 | JTM Foods | AG Net Lease Realty Fund V REIT LLC and AG Net Lease Realty Fund V Investments (H-1), L.P. | No |
| 11 | Loan | 6, 7, 13, 15, 16, 19, 24, 30, 31 | 6 | Phoenix Industrial Portfolio XV | Phoenix Fund Symbol LLC | No |
| 11.01 | Property | 1 | Winston Salem, NC | |||
| 11.02 | Property | 1 | Belden, MS | |||
| 11.03 | Property | 1 | Dresden, TN | |||
| 11.04 | Property | 1 | Dwight, IL | |||
| 11.05 | Property | 1 | Coffeyville, KS | |||
| 11.06 | Property | 1 | Washington, NC | |||
| 12.00 | Loan | 19, 23 | 1 | Corporate Center VI | JMA Robinson Investors, LLC and Arthur Chapman | No |
| 13.00 | Loan | 16, 19, 28 | 1 | Amazon Tallahassee | UGDC, LLC | Yes |
| 14.00 | Loan | 1, 4, 7, 19, 25 | 1 | Birch Run Premium Outlets | Simon Property Group, L.P. | No |
| 15 | Loan | 6, 12, 18, 19, 23 | 3 | The Campus Portfolio | Fredrick B. Goebert | No |
| 15.01 | Property | 1 | 200, 300, 400 and 600 Willowbrook Lane | |||
| 15.02 | Property | 1 | 100 Willowbrook Lane | |||
| 15.03 | Property | 1 | 1380 Enterprise Drive |
| A-49 |
BMO 2026-C15
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) |
| 24 | ||||||
| 16.00 | Loan | 18, 19, 25 | 1 | Stop & Stor - Bay Ridge | Neil Simon | No |
| 17.00 | Loan | 16, 17, 19 | 1 | BJ's Wholesale - Leased Fee | Giuseppi Forgione, Richard Birdoff, Jonathan Kalafer and Joshua Kalafer | No |
| 18.00 | Loan | 10, 15, 19, 20 | 1 | Gateway Plaza | David H. Paynter | No |
| 19.00 | Loan | 5 | 1 | CooperTowne Center | RCB Properties L.P. | No |
| 20.00 | Loan | 5, 13, 14, 31 | 1 | Fairharbor Owners, Inc. | NAP | No |
| 21 | Loan | 3, 5, 6, 20 | 5 | The Storage Mall Portfolio | Patrick M. Bailey | No |
| 21.01 | Property | 1 | The Storage Mall - Palmyra | |||
| 21.02 | Property | 1 | The Storage Mall - Ontario | |||
| 21.03 | Property | 1 | The Storage Mall - Lockport | |||
| 21.04 | Property | 1 | The Storage Mall - Evergreen | |||
| 21.05 | Property | 1 | The Storage Mall - Rush | |||
| 22.00 | Loan | 10, 23 | 1 | Bradford Plaza | Mark Hutchinson | No |
| 23.00 | Loan | 1, 7, 19, 23, 29 | 1 | One Commerce Plaza | Leah Weiss, Yoel Weiss, Yoel Weiss, as Trustee of the LW Trust, U/T/A dated as of October 15, 2009 and Leah Weiss, as Trustee of the SW Trust U/T/A dated as of October 15, 2009 |
No |
| 24.00 | Loan | 15, 20 | 1 | Centennial Center | Mark Vakili | No |
| 25 | Loan | 3, 6, 20 | 2 | Grizzly Self Storage Portfolio | Roberto R. Alvarez and Roberto R. Alvarez, Trustee of The Alvarez Family Trust | No |
| 25.01 | Property | 1 | Grizzly Self Storage - Mesquite | |||
| 25.02 | Property | 1 | Grizzly Self Storage - DeSoto | |||
| 26.00 | Loan | 18, 19, 25 | 1 | Stop & Stor - Glendale/Middle Village | Neil Simon | No |
| 27.00 | Loan | 1 | CubeSmart Self Storage | Francis E. Gay | No | |
| 28.00 | Loan | 5, 13, 14, 31 | 1 | 16 N. Broadway Owners, Inc. | NAP | No |
| 29.00 | Loan | 5, 13, 14, 31 | 1 | 245-55 Bronx River Owners, Inc. | NAP | No |
| 30.00 | Loan | 19 | 1 | Hampton Inn Cambridge | Balwinder S. Multani, Rajvinder Kaur and Ankit Bhardwaj | No |
| 31.00 | Loan | 5, 13, 14, 31 | 1 | 61 Irving Place Corporation | NAP | No |
| 32.00 | Loan | 3, 16, 18, 30 | 1 | Shoppes at Summer Trees | Lara J. Coraci Basile and Vincent V. Basile | No |
| 33.00 | Loan | 10, 13, 33 | 1 | Highlander Hills Estates | Jason S. Weissman and Tana Weissman | No |
| 34.00 | Loan | 3, 10, 26 | 1 | Security Public Storage – Frederick | 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 and 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 |
No |
| 35.00 | Loan | 5, 13, 14, 31 | 1 | 86th Street Tenants Corp. | NAP | No |
| 36.00 | Loan | 1 | Publix Self Storage | Craig Smith and Diane Black-Smith | No | |
| 37.00 | Loan | 10, 16, 18, 20, 30 | 1 | Sheboygan Industrial | The Irrevocable Children's Trust No. 2 dated July 22, 1991 | No |
| 38.00 | Loan | 5, 13, 14, 31 | 1 | Interlaken Owners, Inc. | NAP | No |
| 39.00 | Loan | 5, 13, 14, 31 | 1 | 210 E. Broadway Owners Corp. | NAP | No |
| 40.00 | Loan | 5, 13, 14, 31 | 1 | 665-675 Apartments Corp. | NAP | No |
| 41.00 | Loan | 5, 13, 14, 31 | 1 | 5601 Riverdale Owners Corp. | NAP | No |
| 42.00 | Loan | 16, 19 | 1 | River Place Towers | Mark R. Reardon | No |
| 43.00 | Loan | 5, 13, 14, 31 | 1 | 127 Garth Road Tenants Corp. | NAP | No |
| 44.00 | Loan | 5, 13, 14, 31 | 1 | 2165 Matthews Avenue Owners, Inc. | NAP | No |
| 45.00 | Loan | 5, 13, 14, 31 | 1 | Beach House Owners Corp. | NAP | No |
| 46.00 | Loan | 5, 13, 14, 31 | 1 | Bronxville Court, Inc. | NAP | No |
| 47.00 | Loan | 5, 13, 14, 31 | 1 | 90 Schenck Owners Corp. | NAP | No |
| 48.00 | Loan | 5, 13, 14, 31 | 1 | Crocheron Terrace Owners Corp. | NAP | No |
| 49.00 | Loan | 5, 13, 14, 31 | 1 | Barclay Plaza Owners, Inc. | NAP | No |
| 50.00 | Loan | 5, 13, 14, 31 | 1 | 431 West 121 Street Housing Development Fund Corporation a/k/a 431 West 121st Street Housing Development Fund Corporation |
NAP | No |
| 51.00 | Loan | 5, 13, 14, 31 | 1 | 425 Heights Tenants Corp. | NAP | No |
| A-50 |
BMO 2026-C15
Annex
A
| Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | Tenants-in-common (Y/N) |
Loan Purpose | Property Located Within a Qualified Opportunity Zone (Y/N) |
Sources: Loan Amount ($) |
Sources: Principal's New Cash Contribution ($) |
Sources: Subordinate Debt ($) |
Sources: Other Sources ($) |
Sources: Total Sources ($) |
| 33 | 29 | |||||||||||
| 1.00 | Loan | 1, 4, 7, 12, 18, 19, 23, 25, 30 | 1 | Arizona Mills | No | Refinance | No | 135,000,000 | 0 | 0 | 0 | 135,000,000 |
| 2.00 | Loan | 1, 7, 10, 12, 19, 30 | 1 | Orchard at Saddleback | No | Refinance | No | 88,500,000 | 0 | 0 | 0 | 88,500,000 |
| 3 | Loan | 1, 5, 6, 7, 11, 19, 30 | 20 | U-Haul AREC Portfolio 22 | No | Recapitalization | 134,000,000 | 0 | 0 | 0 | 134,000,000 | |
| 3.01 | Property | 1 | U-Haul Moving & Storage at Oso Blanca | No | ||||||||
| 3.02 | Property | 1 | U-Haul Moving & Storage of Casa Grande | No | ||||||||
| 3.03 | Property | 1 | U-Haul Moving & Storage of Coeur D'Alene | No | ||||||||
| 3.04 | Property | 1 | U-Haul Moving & Storage of Spring Valley | No | ||||||||
| 3.05 | Property | 1 | U-Haul Moving & Storage of North Brunswick | No | ||||||||
| 3.06 | Property | 1 | U-Haul Moving & Storage of Marlboro | No | ||||||||
| 3.07 | Property | 1 | U-Haul Moving & Storage at W Lake Mead Blvd | No | ||||||||
| 3.08 | Property | 1 | U-Haul Moving & Storage of Little River | No | ||||||||
| 3.09 | Property | 1 | U-Haul Moving & Storage of East Brunswick | No | ||||||||
| 3.10 | Property | 1 | U-Haul Moving & Storage of Forestville Rd | No | ||||||||
| 3.11 | Property | 1 | U-Haul Storage of North Miami Beach | No | ||||||||
| 3.12 | Property | 1 | U-Haul Moving & Storage of Downtown Jacksonville | No | ||||||||
| 3.13 | Property | 1 | U-Haul Moving & Storage of Haines City | No | ||||||||
| 3.14 | Property | 1 | U-Haul of North Miami Beach | No | ||||||||
| 3.15 | Property | 1 | U-Haul Moving & Storage of Cedar Rapids | No | ||||||||
| 3.16 | Property | 1 | U-Haul Moving & Storage of West Warner Robins | No | ||||||||
| 3.17 | Property | 1 | U-Haul Moving & Storage of Salisbury | No | ||||||||
| 3.18 | Property | 1 | U-Haul Moving & Storage at Hwy 13 & Portland Ave | No | ||||||||
| 3.19 | Property | 1 | U-Haul Moving & Storage at 36th St | No | ||||||||
| 3.20 | Property | 1 | U-Haul Storage of Salisbury | No | ||||||||
| 4 | Loan | 3, 5, 11, 30 | 14 | U-Haul - AREC2 Portfolio | No | Recapitalization | 45,000,000 | 0 | 0 | 0 | 45,000,000 | |
| 4.01 | Property | 1 | U-Haul Moving & Storage of East Lancaster | No | ||||||||
| 4.02 | Property | 1 | U-Haul Moving & Storage of Downtown Mobile | No | ||||||||
| 4.03 | Property | 1 | U-Haul Moving & Storage of Weymouth | No | ||||||||
| 4.04 | Property | 1 | U-Haul Moving & Storage of Lake Square | No | ||||||||
| 4.05 | Property | 1 | U-Haul Moving & Storage of Downtown Pensacola | No | ||||||||
| 4.06 | Property | 1 | U-Haul Moving & Storage of Bel Air | No | ||||||||
| 4.07 | Property | 1 | U-Haul Moving & Storage of Greensburg | No | ||||||||
| 4.08 | Property | 1 | U-Haul Moving & Storage At Boston Ave | No | ||||||||
| 4.09 | Property | 1 | U-Haul Storage of Umpqua Valley | No | ||||||||
| 4.10 | Property | 1 | U-Haul Moving & Storage At S Padre Island Dr | No | ||||||||
| 4.11 | Property | 1 | U-Haul Moving & Storage At Box Rd | No | ||||||||
| 4.12 | Property | 1 | U-Haul Moving & Storage of Hyde Park-Milton | No | ||||||||
| 4.13 | Property | 1 | U-Haul Moving & Storage At I-45 & Tidwell | No | ||||||||
| 4.14 | Property | 1 | U-Haul Moving & Storage of Fairgrounds | No | ||||||||
| 5.00 | Loan | 4, 5, 16, 17, 18, 27, 30, 31 | 1 | Lawrence Logistics Center | No | Refinance | No | 35,000,000 | 0 | 0 | 0 | 35,000,000 |
| 6.00 | Loan | 1, 7, 12, 14, 18, 25, 30 | 1 | The Falls | No | Refinance | No | 130,000,000 | 32,019,300 | 0 | 0 | 162,019,300 |
| 7.00 | Loan | 2, 5, 7, 9, 13, 22, 23, 30, 31 | 1 | One Dag | No | Acquisition | No | 175,000,000 | 97,915,283 | 40,000,000 | 0 | 312,915,283 |
| 8.00 | Loan | 2, 4, 7, 12, 18, 23, 27, 33 | 1 | The Pointe at Polaris | Yes | Acquisition | No | 40,500,000 | 22,349,922 | 0 | 0 | 62,849,922 |
| 9.00 | Loan | 2, 5, 7, 12, 17, 24, 26, 30, 31 | 1 | The Ritz Tower | No | Refinance | No | 38,000,000 | 0 | 0 | 0 | 38,000,000 |
| 10.00 | Loan | 16, 19, 24 | 1 | JTM Foods | No | Acquisition | No | 22,210,000 | 12,302,931 | 0 | 0 | 34,512,931 |
| 11 | Loan | 6, 7, 13, 15, 16, 19, 24, 30, 31 | 6 | Phoenix Industrial Portfolio XV | No | Refinance | 61,400,000 | 0 | 0 | 0 | 61,400,000 | |
| 11.01 | Property | 1 | Winston Salem, NC | No | ||||||||
| 11.02 | Property | 1 | Belden, MS | No | ||||||||
| 11.03 | Property | 1 | Dresden, TN | No | ||||||||
| 11.04 | Property | 1 | Dwight, IL | No | ||||||||
| 11.05 | Property | 1 | Coffeyville, KS | No | ||||||||
| 11.06 | Property | 1 | Washington, NC | No | ||||||||
| 12.00 | Loan | 19, 23 | 1 | Corporate Center VI | No | Refinance | No | 20,500,000 | 0 | 0 | 0 | 20,500,000 |
| 13.00 | Loan | 16, 19, 28 | 1 | Amazon Tallahassee | No | Acquisition | No | 20,445,000 | 18,020,214 | 0 | 0 | 38,465,214 |
| 14.00 | Loan | 1, 4, 7, 19, 25 | 1 | Birch Run Premium Outlets | No | Refinance | No | 90,000,000 | 34,432,592 | 0 | 0 | 124,432,592 |
| 15 | Loan | 6, 12, 18, 19, 23 | 3 | The Campus Portfolio | No | Refinance | 19,250,000 | 2,935,561 | 0 | 0 | 22,185,561 | |
| 15.01 | Property | 1 | 200, 300, 400 and 600 Willowbrook Lane | No | ||||||||
| 15.02 | Property | 1 | 100 Willowbrook Lane | No | ||||||||
| 15.03 | Property | 1 | 1380 Enterprise Drive | No |
| A-51 |
BMO 2026-C15
Annex
A
| Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | Tenants-in-common (Y/N) |
Loan Purpose | Property Located Within a Qualified Opportunity Zone (Y/N) |
Sources: Loan Amount ($) |
Sources: Principal's New Cash Contribution ($) |
Sources: Subordinate Debt ($) |
Sources: Other Sources ($) |
Sources: Total Sources ($) |
| 33 | 29 | |||||||||||
| 16.00 | Loan | 18, 19, 25 | 1 | Stop & Stor - Bay Ridge | No | Refinance | No | |||||
| 17.00 | Loan | 16, 17, 19 | 1 | BJ's Wholesale - Leased Fee | No | Refinance | No | |||||
| 18.00 | Loan | 10, 15, 19, 20 | 1 | Gateway Plaza | No | Refinance | No | |||||
| 19.00 | Loan | 5 | 1 | CooperTowne Center | No | Refinance | No | |||||
| 20.00 | Loan | 5, 13, 14, 31 | 1 | Fairharbor Owners, Inc. | No | Refinance | No | |||||
| 21 | Loan | 3, 5, 6, 20 | 5 | The Storage Mall Portfolio | No | Refinance | ||||||
| 21.01 | Property | 1 | The Storage Mall - Palmyra | No | ||||||||
| 21.02 | Property | 1 | The Storage Mall - Ontario | No | ||||||||
| 21.03 | Property | 1 | The Storage Mall - Lockport | No | ||||||||
| 21.04 | Property | 1 | The Storage Mall - Evergreen | No | ||||||||
| 21.05 | Property | 1 | The Storage Mall - Rush | No | ||||||||
| 22.00 | Loan | 10, 23 | 1 | Bradford Plaza | No | Refinance | No | |||||
| 23.00 | Loan | 1, 7, 19, 23, 29 | 1 | One Commerce Plaza | No | Refinance | Yes | |||||
| 24.00 | Loan | 15, 20 | 1 | Centennial Center | No | Refinance | No | |||||
| 25 | Loan | 3, 6, 20 | 2 | Grizzly Self Storage Portfolio | No | Refinance | ||||||
| 25.01 | Property | 1 | Grizzly Self Storage - Mesquite | No | ||||||||
| 25.02 | Property | 1 | Grizzly Self Storage - DeSoto | No | ||||||||
| 26.00 | Loan | 18, 19, 25 | 1 | Stop & Stor - Glendale/Middle Village | No | Refinance | No | |||||
| 27.00 | Loan | 1 | CubeSmart Self Storage | No | Refinance | No | ||||||
| 28.00 | Loan | 5, 13, 14, 31 | 1 | 16 N. Broadway Owners, Inc. | No | Refinance | No | |||||
| 29.00 | Loan | 5, 13, 14, 31 | 1 | 245-55 Bronx River Owners, Inc. | No | Refinance | No | |||||
| 30.00 | Loan | 19 | 1 | Hampton Inn Cambridge | No | Refinance | No | |||||
| 31.00 | Loan | 5, 13, 14, 31 | 1 | 61 Irving Place Corporation | No | Refinance | No | |||||
| 32.00 | Loan | 3, 16, 18, 30 | 1 | Shoppes at Summer Trees | No | Recapitalization | No | |||||
| 33.00 | Loan | 10, 13, 33 | 1 | Highlander Hills Estates | Yes | Acquisition | No | |||||
| 34.00 | Loan | 3, 10, 26 | 1 | Security Public Storage – Frederick | No | Refinance | No | |||||
| 35.00 | Loan | 5, 13, 14, 31 | 1 | 86th Street Tenants Corp. | No | Refinance | No | |||||
| 36.00 | Loan | 1 | Publix Self Storage | No | Refinance | No | ||||||
| 37.00 | Loan | 10, 16, 18, 20, 30 | 1 | Sheboygan Industrial | No | Refinance | No | |||||
| 38.00 | Loan | 5, 13, 14, 31 | 1 | Interlaken Owners, Inc. | No | Refinance | No | |||||
| 39.00 | Loan | 5, 13, 14, 31 | 1 | 210 E. Broadway Owners Corp. | No | Refinance | No | |||||
| 40.00 | Loan | 5, 13, 14, 31 | 1 | 665-675 Apartments Corp. | No | Refinance | No | |||||
| 41.00 | Loan | 5, 13, 14, 31 | 1 | 5601 Riverdale Owners Corp. | No | Refinance | No | |||||
| 42.00 | Loan | 16, 19 | 1 | River Place Towers | No | Acquisition | No | |||||
| 43.00 | Loan | 5, 13, 14, 31 | 1 | 127 Garth Road Tenants Corp. | No | Refinance | No | |||||
| 44.00 | Loan | 5, 13, 14, 31 | 1 | 2165 Matthews Avenue Owners, Inc. | No | Refinance | No | |||||
| 45.00 | Loan | 5, 13, 14, 31 | 1 | Beach House Owners Corp. | No | Refinance | No | |||||
| 46.00 | Loan | 5, 13, 14, 31 | 1 | Bronxville Court, Inc. | No | Refinance | No | |||||
| 47.00 | Loan | 5, 13, 14, 31 | 1 | 90 Schenck Owners Corp. | No | Refinance | No | |||||
| 48.00 | Loan | 5, 13, 14, 31 | 1 | Crocheron Terrace Owners Corp. | No | Refinance | No | |||||
| 49.00 | Loan | 5, 13, 14, 31 | 1 | Barclay Plaza Owners, Inc. | No | Refinance | No | |||||
| 50.00 | Loan | 5, 13, 14, 31 | 1 | 431 West 121 Street Housing Development Fund Corporation a/k/a 431 West 121st Street Housing Development Fund Corporation |
No | Refinance | No | |||||
| 51.00 | Loan | 5, 13, 14, 31 | 1 | 425 Heights Tenants Corp. | No | Refinance | No |
| A-52 |
BMO 2026-C15
Annex
A
| Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | Uses: Loan Payoff ($) |
Uses: Purchase Price ($) |
Uses: Closing Costs ($) |
Uses: Reserves ($) |
Uses: Principal Equity Distribution ($) |
Uses: Other Uses ($) |
Uses: Total Uses ($) |
Franchise Agreement Expiration | Underwritten ADR ($) |
| 1.00 | Loan | 1, 4, 7, 12, 18, 19, 23, 25, 30 | 1 | Arizona Mills | 89,378,737 | 0 | 848,361 | 310,940 | 44,461,962 | 0 | 135,000,000 | NAP | NAP |
| 2.00 | Loan | 1, 7, 10, 12, 19, 30 | 1 | Orchard at Saddleback | 80,401,490 | 0 | 1,775,181 | 995,560 | 5,327,769 | 0 | 88,500,000 | NAP | NAP |
| 3 | Loan | 1, 5, 6, 7, 11, 19, 30 | 20 | U-Haul AREC Portfolio 22 | 0 | 0 | 2,018,305 | 53,407 | 131,928,288 | 0 | 134,000,000 | NAP | NAP |
| 3.01 | Property | 1 | U-Haul Moving & Storage at Oso Blanca | NAP | NAP | ||||||||
| 3.02 | Property | 1 | U-Haul Moving & Storage of Casa Grande | NAP | NAP | ||||||||
| 3.03 | Property | 1 | U-Haul Moving & Storage of Coeur D'Alene | NAP | NAP | ||||||||
| 3.04 | Property | 1 | U-Haul Moving & Storage of Spring Valley | NAP | NAP | ||||||||
| 3.05 | Property | 1 | U-Haul Moving & Storage of North Brunswick | NAP | NAP | ||||||||
| 3.06 | Property | 1 | U-Haul Moving & Storage of Marlboro | NAP | NAP | ||||||||
| 3.07 | Property | 1 | U-Haul Moving & Storage at W Lake Mead Blvd | NAP | NAP | ||||||||
| 3.08 | Property | 1 | U-Haul Moving & Storage of Little River | NAP | NAP | ||||||||
| 3.09 | Property | 1 | U-Haul Moving & Storage of East Brunswick | NAP | NAP | ||||||||
| 3.10 | Property | 1 | U-Haul Moving & Storage of Forestville Rd | NAP | NAP | ||||||||
| 3.11 | Property | 1 | U-Haul Storage of North Miami Beach | NAP | NAP | ||||||||
| 3.12 | Property | 1 | U-Haul Moving & Storage of Downtown Jacksonville | NAP | NAP | ||||||||
| 3.13 | Property | 1 | U-Haul Moving & Storage of Haines City | NAP | NAP | ||||||||
| 3.14 | Property | 1 | U-Haul of North Miami Beach | NAP | NAP | ||||||||
| 3.15 | Property | 1 | U-Haul Moving & Storage of Cedar Rapids | NAP | NAP | ||||||||
| 3.16 | Property | 1 | U-Haul Moving & Storage of West Warner Robins | NAP | NAP | ||||||||
| 3.17 | Property | 1 | U-Haul Moving & Storage of Salisbury | NAP | NAP | ||||||||
| 3.18 | Property | 1 | U-Haul Moving & Storage at Hwy 13 & Portland Ave | NAP | NAP | ||||||||
| 3.19 | Property | 1 | U-Haul Moving & Storage at 36th St | NAP | NAP | ||||||||
| 3.20 | Property | 1 | U-Haul Storage of Salisbury | NAP | NAP | ||||||||
| 4 | Loan | 3, 5, 11, 30 | 14 | U-Haul - AREC2 Portfolio | 43,966,287 | 0 | 1,033,713 | 0 | 0 | 0 | 45,000,000 | NAP | NAP |
| 4.01 | Property | 1 | U-Haul Moving & Storage of East Lancaster | NAP | NAP | ||||||||
| 4.02 | Property | 1 | U-Haul Moving & Storage of Downtown Mobile | NAP | NAP | ||||||||
| 4.03 | Property | 1 | U-Haul Moving & Storage of Weymouth | NAP | NAP | ||||||||
| 4.04 | Property | 1 | U-Haul Moving & Storage of Lake Square | NAP | NAP | ||||||||
| 4.05 | Property | 1 | U-Haul Moving & Storage of Downtown Pensacola | NAP | NAP | ||||||||
| 4.06 | Property | 1 | U-Haul Moving & Storage of Bel Air | NAP | NAP | ||||||||
| 4.07 | Property | 1 | U-Haul Moving & Storage of Greensburg | NAP | NAP | ||||||||
| 4.08 | Property | 1 | U-Haul Moving & Storage At Boston Ave | NAP | NAP | ||||||||
| 4.09 | Property | 1 | U-Haul Storage of Umpqua Valley | NAP | NAP | ||||||||
| 4.10 | Property | 1 | U-Haul Moving & Storage At S Padre Island Dr | NAP | NAP | ||||||||
| 4.11 | Property | 1 | U-Haul Moving & Storage At Box Rd | NAP | NAP | ||||||||
| 4.12 | Property | 1 | U-Haul Moving & Storage of Hyde Park-Milton | NAP | NAP | ||||||||
| 4.13 | Property | 1 | U-Haul Moving & Storage At I-45 & Tidwell | NAP | NAP | ||||||||
| 4.14 | Property | 1 | U-Haul Moving & Storage of Fairgrounds | NAP | NAP | ||||||||
| 5.00 | Loan | 4, 5, 16, 17, 18, 27, 30, 31 | 1 | Lawrence Logistics Center | 28,031,667 | 0 | 781,159 | 2,441,123 | 3,746,050 | 0 | 35,000,000 | NAP | NAP |
| 6.00 | Loan | 1, 7, 12, 14, 18, 25, 30 | 1 | The Falls | 150,455,270 | 0 | 693,883 | 10,870,147 | 0 | 0 | 162,019,300 | NAP | NAP |
| 7.00 | Loan | 2, 5, 7, 9, 13, 22, 23, 30, 31 | 1 | One Dag | 0 | 212,790,012 | 7,410,704 | 92,714,567 | 0 | 0 | 312,915,283 | NAP | NAP |
| 8.00 | Loan | 2, 4, 7, 12, 18, 23, 27, 33 | 1 | The Pointe at Polaris | 0 | 60,200,000 | 1,192,018 | 1,457,904 | 0 | 0 | 62,849,922 | NAP | NAP |
| 9.00 | Loan | 2, 5, 7, 12, 17, 24, 26, 30, 31 | 1 | The Ritz Tower | 32,025,520 | 0 | 939,779 | 707,983 | 4,326,718 | 0 | 38,000,000 | NAP | NAP |
| 10.00 | Loan | 16, 19, 24 | 1 | JTM Foods | 0 | 34,179,333 | 333,598 | 0 | 0 | 0 | 34,512,931 | NAP | NAP |
| 11 | Loan | 6, 7, 13, 15, 16, 19, 24, 30, 31 | 6 | Phoenix Industrial Portfolio XV | 53,948,607 | 0 | 889,222 | 1,781,562 | 4,780,609 | 0 | 61,400,000 | NAP | NAP |
| 11.01 | Property | 1 | Winston Salem, NC | NAP | NAP | ||||||||
| 11.02 | Property | 1 | Belden, MS | NAP | NAP | ||||||||
| 11.03 | Property | 1 | Dresden, TN | NAP | NAP | ||||||||
| 11.04 | Property | 1 | Dwight, IL | NAP | NAP | ||||||||
| 11.05 | Property | 1 | Coffeyville, KS | NAP | NAP | ||||||||
| 11.06 | Property | 1 | Washington, NC | NAP | NAP | ||||||||
| 12.00 | Loan | 19, 23 | 1 | Corporate Center VI | 17,459,534 | 0 | 647,411 | 1,224,795 | 1,168,261 | 0 | 20,500,000 | NAP | NAP |
| 13.00 | Loan | 16, 19, 28 | 1 | Amazon Tallahassee | 0 | 36,718,899 | 1,746,315 | 0 | 0 | 0 | 38,465,214 | NAP | NAP |
| 14.00 | Loan | 1, 4, 7, 19, 25 | 1 | Birch Run Premium Outlets | 123,448,650 | 0 | 983,941 | 0 | 0 | 0 | 124,432,592 | NAP | NAP |
| 15 | Loan | 6, 12, 18, 19, 23 | 3 | The Campus Portfolio | 21,236,031 | 0 | 726,403 | 223,126 | 0 | 0 | 22,185,561 | NAP | NAP |
| 15.01 | Property | 1 | 200, 300, 400 and 600 Willowbrook Lane | NAP | NAP | ||||||||
| 15.02 | Property | 1 | 100 Willowbrook Lane | NAP | NAP | ||||||||
| 15.03 | Property | 1 | 1380 Enterprise Drive | NAP | NAP |
| A-53 |
BMO 2026-C15
Annex
A
| Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | Uses: Loan Payoff ($) |
Uses: Purchase Price ($) |
Uses: Closing Costs ($) |
Uses: Reserves ($) |
Uses: Principal Equity Distribution ($) |
Uses: Other Uses ($) |
Uses: Total Uses ($) |
Franchise Agreement Expiration | Underwritten ADR ($) |
| 16.00 | Loan | 18, 19, 25 | 1 | Stop & Stor - Bay Ridge | NAP | NAP | |||||||
| 17.00 | Loan | 16, 17, 19 | 1 | BJ's Wholesale - Leased Fee | NAP | NAP | |||||||
| 18.00 | Loan | 10, 15, 19, 20 | 1 | Gateway Plaza | NAP | NAP | |||||||
| 19.00 | Loan | 5 | 1 | CooperTowne Center | NAP | NAP | |||||||
| 20.00 | Loan | 5, 13, 14, 31 | 1 | Fairharbor Owners, Inc. | NAP | NAP | |||||||
| 21 | Loan | 3, 5, 6, 20 | 5 | The Storage Mall Portfolio | NAP | NAP | |||||||
| 21.01 | Property | 1 | The Storage Mall - Palmyra | NAP | NAP | ||||||||
| 21.02 | Property | 1 | The Storage Mall - Ontario | NAP | NAP | ||||||||
| 21.03 | Property | 1 | The Storage Mall - Lockport | NAP | NAP | ||||||||
| 21.04 | Property | 1 | The Storage Mall - Evergreen | NAP | NAP | ||||||||
| 21.05 | Property | 1 | The Storage Mall - Rush | NAP | NAP | ||||||||
| 22.00 | Loan | 10, 23 | 1 | Bradford Plaza | NAP | NAP | |||||||
| 23.00 | Loan | 1, 7, 19, 23, 29 | 1 | One Commerce Plaza | NAP | NAP | |||||||
| 24.00 | Loan | 15, 20 | 1 | Centennial Center | NAP | NAP | |||||||
| 25 | Loan | 3, 6, 20 | 2 | Grizzly Self Storage Portfolio | NAP | NAP | |||||||
| 25.01 | Property | 1 | Grizzly Self Storage - Mesquite | NAP | NAP | ||||||||
| 25.02 | Property | 1 | Grizzly Self Storage - DeSoto | NAP | NAP | ||||||||
| 26.00 | Loan | 18, 19, 25 | 1 | Stop & Stor - Glendale/Middle Village | NAP | NAP | |||||||
| 27.00 | Loan | 1 | CubeSmart Self Storage | NAP | NAP | ||||||||
| 28.00 | Loan | 5, 13, 14, 31 | 1 | 16 N. Broadway Owners, Inc. | NAP | NAP | |||||||
| 29.00 | Loan | 5, 13, 14, 31 | 1 | 245-55 Bronx River Owners, Inc. | NAP | NAP | |||||||
| 30.00 | Loan | 19 | 1 | Hampton Inn Cambridge | 5/31/2036 | 131.94 | |||||||
| 31.00 | Loan | 5, 13, 14, 31 | 1 | 61 Irving Place Corporation | NAP | NAP | |||||||
| 32.00 | Loan | 3, 16, 18, 30 | 1 | Shoppes at Summer Trees | NAP | NAP | |||||||
| 33.00 | Loan | 10, 13, 33 | 1 | Highlander Hills Estates | NAP | NAP | |||||||
| 34.00 | Loan | 3, 10, 26 | 1 | Security Public Storage – Frederick | NAP | NAP | |||||||
| 35.00 | Loan | 5, 13, 14, 31 | 1 | 86th Street Tenants Corp. | NAP | NAP | |||||||
| 36.00 | Loan | 1 | Publix Self Storage | NAP | NAP | ||||||||
| 37.00 | Loan | 10, 16, 18, 20, 30 | 1 | Sheboygan Industrial | NAP | NAP | |||||||
| 38.00 | Loan | 5, 13, 14, 31 | 1 | Interlaken Owners, Inc. | NAP | NAP | |||||||
| 39.00 | Loan | 5, 13, 14, 31 | 1 | 210 E. Broadway Owners Corp. | NAP | NAP | |||||||
| 40.00 | Loan | 5, 13, 14, 31 | 1 | 665-675 Apartments Corp. | NAP | NAP | |||||||
| 41.00 | Loan | 5, 13, 14, 31 | 1 | 5601 Riverdale Owners Corp. | NAP | NAP | |||||||
| 42.00 | Loan | 16, 19 | 1 | River Place Towers | NAP | NAP | |||||||
| 43.00 | Loan | 5, 13, 14, 31 | 1 | 127 Garth Road Tenants Corp. | NAP | NAP | |||||||
| 44.00 | Loan | 5, 13, 14, 31 | 1 | 2165 Matthews Avenue Owners, Inc. | NAP | NAP | |||||||
| 45.00 | Loan | 5, 13, 14, 31 | 1 | Beach House Owners Corp. | NAP | NAP | |||||||
| 46.00 | Loan | 5, 13, 14, 31 | 1 | Bronxville Court, Inc. | NAP | NAP | |||||||
| 47.00 | Loan | 5, 13, 14, 31 | 1 | 90 Schenck Owners Corp. | NAP | NAP | |||||||
| 48.00 | Loan | 5, 13, 14, 31 | 1 | Crocheron Terrace Owners Corp. | NAP | NAP | |||||||
| 49.00 | Loan | 5, 13, 14, 31 | 1 | Barclay Plaza Owners, Inc. | NAP | NAP | |||||||
| 50.00 | Loan | 5, 13, 14, 31 | 1 | 431 West 121 Street Housing Development Fund Corporation a/k/a 431 West 121st Street Housing Development Fund Corporation |
NAP | NAP | |||||||
| 51.00 | Loan | 5, 13, 14, 31 | 1 | 425 Heights Tenants Corp. | NAP | NAP |
| A-54 |
BMO 2026-C15
Annex
A
| Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | Underwritten RevPAR ($) |
Underwritten Hotel Occupancy (%) |
Most Recent ADR ($) |
Most Recent RevPAR ($) |
Most Recent Hotel Occupancy (%) |
Second Most Recent ADR ($) |
Second Most Recent RevPAR ($) |
Second Most Recent Hotel Occupancy (%) |
Third Most Recent ADR ($) |
| 1.00 | Loan | 1, 4, 7, 12, 18, 19, 23, 25, 30 | 1 | Arizona Mills | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
| 2.00 | Loan | 1, 7, 10, 12, 19, 30 | 1 | Orchard at Saddleback | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
| 3 | Loan | 1, 5, 6, 7, 11, 19, 30 | 20 | U-Haul AREC Portfolio 22 | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
| 3.01 | Property | 1 | U-Haul Moving & Storage at Oso Blanca | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 3.02 | Property | 1 | U-Haul Moving & Storage of Casa Grande | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 3.03 | Property | 1 | U-Haul Moving & Storage of Coeur D'Alene | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 3.04 | Property | 1 | U-Haul Moving & Storage of Spring Valley | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 3.05 | Property | 1 | U-Haul Moving & Storage of North Brunswick | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 3.06 | Property | 1 | U-Haul Moving & Storage of Marlboro | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 3.07 | Property | 1 | U-Haul Moving & Storage at W Lake Mead Blvd | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 3.08 | Property | 1 | U-Haul Moving & Storage of Little River | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 3.09 | Property | 1 | U-Haul Moving & Storage of East Brunswick | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 3.10 | Property | 1 | U-Haul Moving & Storage of Forestville Rd | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 3.11 | Property | 1 | U-Haul Storage of North Miami Beach | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 3.12 | Property | 1 | U-Haul Moving & Storage of Downtown Jacksonville | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 3.13 | Property | 1 | U-Haul Moving & Storage of Haines City | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 3.14 | Property | 1 | U-Haul of North Miami Beach | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 3.15 | Property | 1 | U-Haul Moving & Storage of Cedar Rapids | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 3.16 | Property | 1 | U-Haul Moving & Storage of West Warner Robins | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 3.17 | Property | 1 | U-Haul Moving & Storage of Salisbury | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 3.18 | Property | 1 | U-Haul Moving & Storage at Hwy 13 & Portland Ave | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 3.19 | Property | 1 | U-Haul Moving & Storage at 36th St | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 3.20 | Property | 1 | U-Haul Storage of Salisbury | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 4 | Loan | 3, 5, 11, 30 | 14 | U-Haul - AREC2 Portfolio | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
| 4.01 | Property | 1 | U-Haul Moving & Storage of East Lancaster | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 4.02 | Property | 1 | U-Haul Moving & Storage of Downtown Mobile | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 4.03 | Property | 1 | U-Haul Moving & Storage of Weymouth | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 4.04 | Property | 1 | U-Haul Moving & Storage of Lake Square | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 4.05 | Property | 1 | U-Haul Moving & Storage of Downtown Pensacola | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 4.06 | Property | 1 | U-Haul Moving & Storage of Bel Air | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 4.07 | Property | 1 | U-Haul Moving & Storage of Greensburg | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 4.08 | Property | 1 | U-Haul Moving & Storage At Boston Ave | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 4.09 | Property | 1 | U-Haul Storage of Umpqua Valley | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 4.10 | Property | 1 | U-Haul Moving & Storage At S Padre Island Dr | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 4.11 | Property | 1 | U-Haul Moving & Storage At Box Rd | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 4.12 | Property | 1 | U-Haul Moving & Storage of Hyde Park-Milton | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 4.13 | Property | 1 | U-Haul Moving & Storage At I-45 & Tidwell | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 4.14 | Property | 1 | U-Haul Moving & Storage of Fairgrounds | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 5.00 | Loan | 4, 5, 16, 17, 18, 27, 30, 31 | 1 | Lawrence Logistics Center | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
| 6.00 | Loan | 1, 7, 12, 14, 18, 25, 30 | 1 | The Falls | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
| 7.00 | Loan | 2, 5, 7, 9, 13, 22, 23, 30, 31 | 1 | One Dag | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
| 8.00 | Loan | 2, 4, 7, 12, 18, 23, 27, 33 | 1 | The Pointe at Polaris | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
| 9.00 | Loan | 2, 5, 7, 12, 17, 24, 26, 30, 31 | 1 | The Ritz Tower | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
| 10.00 | Loan | 16, 19, 24 | 1 | JTM Foods | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
| 11 | Loan | 6, 7, 13, 15, 16, 19, 24, 30, 31 | 6 | Phoenix Industrial Portfolio XV | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
| 11.01 | Property | 1 | Winston Salem, NC | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 11.02 | Property | 1 | Belden, MS | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 11.03 | Property | 1 | Dresden, TN | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 11.04 | Property | 1 | Dwight, IL | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 11.05 | Property | 1 | Coffeyville, KS | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 11.06 | Property | 1 | Washington, NC | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 12.00 | Loan | 19, 23 | 1 | Corporate Center VI | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
| 13.00 | Loan | 16, 19, 28 | 1 | Amazon Tallahassee | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
| 14.00 | Loan | 1, 4, 7, 19, 25 | 1 | Birch Run Premium Outlets | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
| 15 | Loan | 6, 12, 18, 19, 23 | 3 | The Campus Portfolio | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
| 15.01 | Property | 1 | 200, 300, 400 and 600 Willowbrook Lane | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 15.02 | Property | 1 | 100 Willowbrook Lane | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 15.03 | Property | 1 | 1380 Enterprise Drive | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
| A-55 |
BMO 2026-C15
Annex
A
| Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | Underwritten RevPAR ($) |
Underwritten Hotel Occupancy (%) |
Most Recent ADR ($) |
Most Recent RevPAR ($) |
Most Recent Hotel Occupancy (%) |
Second Most Recent ADR ($) |
Second Most Recent RevPAR ($) |
Second Most Recent Hotel Occupancy (%) |
Third Most Recent ADR ($) |
| 16.00 | Loan | 18, 19, 25 | 1 | Stop & Stor - Bay Ridge | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
| 17.00 | Loan | 16, 17, 19 | 1 | BJ's Wholesale - Leased Fee | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
| 18.00 | Loan | 10, 15, 19, 20 | 1 | Gateway Plaza | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
| 19.00 | Loan | 5 | 1 | CooperTowne Center | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
| 20.00 | Loan | 5, 13, 14, 31 | 1 | Fairharbor Owners, Inc. | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
| 21 | Loan | 3, 5, 6, 20 | 5 | The Storage Mall Portfolio | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
| 21.01 | Property | 1 | The Storage Mall - Palmyra | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 21.02 | Property | 1 | The Storage Mall - Ontario | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 21.03 | Property | 1 | The Storage Mall - Lockport | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 21.04 | Property | 1 | The Storage Mall - Evergreen | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 21.05 | Property | 1 | The Storage Mall - Rush | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 22.00 | Loan | 10, 23 | 1 | Bradford Plaza | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
| 23.00 | Loan | 1, 7, 19, 23, 29 | 1 | One Commerce Plaza | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
| 24.00 | Loan | 15, 20 | 1 | Centennial Center | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
| 25 | Loan | 3, 6, 20 | 2 | Grizzly Self Storage Portfolio | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
| 25.01 | Property | 1 | Grizzly Self Storage - Mesquite | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 25.02 | Property | 1 | Grizzly Self Storage - DeSoto | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 26.00 | Loan | 18, 19, 25 | 1 | Stop & Stor - Glendale/Middle Village | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
| 27.00 | Loan | 1 | CubeSmart Self Storage | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 28.00 | Loan | 5, 13, 14, 31 | 1 | 16 N. Broadway Owners, Inc. | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
| 29.00 | Loan | 5, 13, 14, 31 | 1 | 245-55 Bronx River Owners, Inc. | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
| 30.00 | Loan | 19 | 1 | Hampton Inn Cambridge | 95.88 | 72.7% | 131.94 | 95.88 | 72.7% | 128.83 | 92.97 | 72.2% | 122.35 |
| 31.00 | Loan | 5, 13, 14, 31 | 1 | 61 Irving Place Corporation | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
| 32.00 | Loan | 3, 16, 18, 30 | 1 | Shoppes at Summer Trees | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
| 33.00 | Loan | 10, 13, 33 | 1 | Highlander Hills Estates | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
| 34.00 | Loan | 3, 10, 26 | 1 | Security Public Storage – Frederick | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
| 35.00 | Loan | 5, 13, 14, 31 | 1 | 86th Street Tenants Corp. | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
| 36.00 | Loan | 1 | Publix Self Storage | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 37.00 | Loan | 10, 16, 18, 20, 30 | 1 | Sheboygan Industrial | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
| 38.00 | Loan | 5, 13, 14, 31 | 1 | Interlaken Owners, Inc. | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
| 39.00 | Loan | 5, 13, 14, 31 | 1 | 210 E. Broadway Owners Corp. | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
| 40.00 | Loan | 5, 13, 14, 31 | 1 | 665-675 Apartments Corp. | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
| 41.00 | Loan | 5, 13, 14, 31 | 1 | 5601 Riverdale Owners Corp. | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
| 42.00 | Loan | 16, 19 | 1 | River Place Towers | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
| 43.00 | Loan | 5, 13, 14, 31 | 1 | 127 Garth Road Tenants Corp. | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
| 44.00 | Loan | 5, 13, 14, 31 | 1 | 2165 Matthews Avenue Owners, Inc. | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
| 45.00 | Loan | 5, 13, 14, 31 | 1 | Beach House Owners Corp. | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
| 46.00 | Loan | 5, 13, 14, 31 | 1 | Bronxville Court, Inc. | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
| 47.00 | Loan | 5, 13, 14, 31 | 1 | 90 Schenck Owners Corp. | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
| 48.00 | Loan | 5, 13, 14, 31 | 1 | Crocheron Terrace Owners Corp. | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
| 49.00 | Loan | 5, 13, 14, 31 | 1 | Barclay Plaza Owners, Inc. | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
| 50.00 | Loan | 5, 13, 14, 31 | 1 | 431 West 121 Street Housing Development Fund Corporation a/k/a 431 West 121st Street Housing Development Fund Corporation |
NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
| 51.00 | Loan | 5, 13, 14, 31 | 1 | 425 Heights Tenants Corp. | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
| A-56 |
BMO 2026-C15
Annex
A
| Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | Third Most Recent RevPAR ($) |
Third Most Recent Hotel Occupancy (%) |
Coop - Committed Secondary Debt | Coop - Rental Value | Coop - LTV as Rental | Coop - Unsold Percent | Coop - Sponsor Units | Coop - Investor Units | Coop - Coop Units |
| 1.00 | Loan | 1, 4, 7, 12, 18, 19, 23, 25, 30 | 1 | Arizona Mills | NAP | NAP | |||||||
| 2.00 | Loan | 1, 7, 10, 12, 19, 30 | 1 | Orchard at Saddleback | NAP | NAP | |||||||
| 3 | Loan | 1, 5, 6, 7, 11, 19, 30 | 20 | U-Haul AREC Portfolio 22 | NAP | NAP | |||||||
| 3.01 | Property | 1 | U-Haul Moving & Storage at Oso Blanca | NAP | NAP | ||||||||
| 3.02 | Property | 1 | U-Haul Moving & Storage of Casa Grande | NAP | NAP | ||||||||
| 3.03 | Property | 1 | U-Haul Moving & Storage of Coeur D'Alene | NAP | NAP | ||||||||
| 3.04 | Property | 1 | U-Haul Moving & Storage of Spring Valley | NAP | NAP | ||||||||
| 3.05 | Property | 1 | U-Haul Moving & Storage of North Brunswick | NAP | NAP | ||||||||
| 3.06 | Property | 1 | U-Haul Moving & Storage of Marlboro | NAP | NAP | ||||||||
| 3.07 | Property | 1 | U-Haul Moving & Storage at W Lake Mead Blvd | NAP | NAP | ||||||||
| 3.08 | Property | 1 | U-Haul Moving & Storage of Little River | NAP | NAP | ||||||||
| 3.09 | Property | 1 | U-Haul Moving & Storage of East Brunswick | NAP | NAP | ||||||||
| 3.10 | Property | 1 | U-Haul Moving & Storage of Forestville Rd | NAP | NAP | ||||||||
| 3.11 | Property | 1 | U-Haul Storage of North Miami Beach | NAP | NAP | ||||||||
| 3.12 | Property | 1 | U-Haul Moving & Storage of Downtown Jacksonville | NAP | NAP | ||||||||
| 3.13 | Property | 1 | U-Haul Moving & Storage of Haines City | NAP | NAP | ||||||||
| 3.14 | Property | 1 | U-Haul of North Miami Beach | NAP | NAP | ||||||||
| 3.15 | Property | 1 | U-Haul Moving & Storage of Cedar Rapids | NAP | NAP | ||||||||
| 3.16 | Property | 1 | U-Haul Moving & Storage of West Warner Robins | NAP | NAP | ||||||||
| 3.17 | Property | 1 | U-Haul Moving & Storage of Salisbury | NAP | NAP | ||||||||
| 3.18 | Property | 1 | U-Haul Moving & Storage at Hwy 13 & Portland Ave | NAP | NAP | ||||||||
| 3.19 | Property | 1 | U-Haul Moving & Storage at 36th St | NAP | NAP | ||||||||
| 3.20 | Property | 1 | U-Haul Storage of Salisbury | NAP | NAP | ||||||||
| 4 | Loan | 3, 5, 11, 30 | 14 | U-Haul - AREC2 Portfolio | NAP | NAP | |||||||
| 4.01 | Property | 1 | U-Haul Moving & Storage of East Lancaster | NAP | NAP | ||||||||
| 4.02 | Property | 1 | U-Haul Moving & Storage of Downtown Mobile | NAP | NAP | ||||||||
| 4.03 | Property | 1 | U-Haul Moving & Storage of Weymouth | NAP | NAP | ||||||||
| 4.04 | Property | 1 | U-Haul Moving & Storage of Lake Square | NAP | NAP | ||||||||
| 4.05 | Property | 1 | U-Haul Moving & Storage of Downtown Pensacola | NAP | NAP | ||||||||
| 4.06 | Property | 1 | U-Haul Moving & Storage of Bel Air | NAP | NAP | ||||||||
| 4.07 | Property | 1 | U-Haul Moving & Storage of Greensburg | NAP | NAP | ||||||||
| 4.08 | Property | 1 | U-Haul Moving & Storage At Boston Ave | NAP | NAP | ||||||||
| 4.09 | Property | 1 | U-Haul Storage of Umpqua Valley | NAP | NAP | ||||||||
| 4.10 | Property | 1 | U-Haul Moving & Storage At S Padre Island Dr | NAP | NAP | ||||||||
| 4.11 | Property | 1 | U-Haul Moving & Storage At Box Rd | NAP | NAP | ||||||||
| 4.12 | Property | 1 | U-Haul Moving & Storage of Hyde Park-Milton | NAP | NAP | ||||||||
| 4.13 | Property | 1 | U-Haul Moving & Storage At I-45 & Tidwell | NAP | NAP | ||||||||
| 4.14 | Property | 1 | U-Haul Moving & Storage of Fairgrounds | NAP | NAP | ||||||||
| 5.00 | Loan | 4, 5, 16, 17, 18, 27, 30, 31 | 1 | Lawrence Logistics Center | NAP | NAP | |||||||
| 6.00 | Loan | 1, 7, 12, 14, 18, 25, 30 | 1 | The Falls | NAP | NAP | |||||||
| 7.00 | Loan | 2, 5, 7, 9, 13, 22, 23, 30, 31 | 1 | One Dag | NAP | NAP | |||||||
| 8.00 | Loan | 2, 4, 7, 12, 18, 23, 27, 33 | 1 | The Pointe at Polaris | NAP | NAP | |||||||
| 9.00 | Loan | 2, 5, 7, 12, 17, 24, 26, 30, 31 | 1 | The Ritz Tower | NAP | NAP | 0.0% | 0 | 0 | 0 | |||
| 10.00 | Loan | 16, 19, 24 | 1 | JTM Foods | NAP | NAP | |||||||
| 11 | Loan | 6, 7, 13, 15, 16, 19, 24, 30, 31 | 6 | Phoenix Industrial Portfolio XV | NAP | NAP | |||||||
| 11.01 | Property | 1 | Winston Salem, NC | NAP | NAP | ||||||||
| 11.02 | Property | 1 | Belden, MS | NAP | NAP | ||||||||
| 11.03 | Property | 1 | Dresden, TN | NAP | NAP | ||||||||
| 11.04 | Property | 1 | Dwight, IL | NAP | NAP | ||||||||
| 11.05 | Property | 1 | Coffeyville, KS | NAP | NAP | ||||||||
| 11.06 | Property | 1 | Washington, NC | NAP | NAP | ||||||||
| 12.00 | Loan | 19, 23 | 1 | Corporate Center VI | NAP | NAP | |||||||
| 13.00 | Loan | 16, 19, 28 | 1 | Amazon Tallahassee | NAP | NAP | |||||||
| 14.00 | Loan | 1, 4, 7, 19, 25 | 1 | Birch Run Premium Outlets | NAP | NAP | |||||||
| 15 | Loan | 6, 12, 18, 19, 23 | 3 | The Campus Portfolio | NAP | NAP | |||||||
| 15.01 | Property | 1 | 200, 300, 400 and 600 Willowbrook Lane | NAP | NAP | ||||||||
| 15.02 | Property | 1 | 100 Willowbrook Lane | NAP | NAP | ||||||||
| 15.03 | Property | 1 | 1380 Enterprise Drive | NAP | NAP |
| A-57 |
BMO 2026-C15
Annex
A
| Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | Third Most Recent RevPAR ($) |
Third Most Recent Hotel Occupancy (%) |
Coop - Committed Secondary Debt | Coop - Rental Value | Coop - LTV as Rental | Coop - Unsold Percent | Coop - Sponsor Units | Coop - Investor Units | Coop - Coop Units |
| 16.00 | Loan | 18, 19, 25 | 1 | Stop & Stor - Bay Ridge | NAP | NAP | |||||||
| 17.00 | Loan | 16, 17, 19 | 1 | BJ's Wholesale - Leased Fee | NAP | NAP | |||||||
| 18.00 | Loan | 10, 15, 19, 20 | 1 | Gateway Plaza | NAP | NAP | |||||||
| 19.00 | Loan | 5 | 1 | CooperTowne Center | NAP | NAP | |||||||
| 20.00 | Loan | 5, 13, 14, 31 | 1 | Fairharbor Owners, Inc. | NAP | NAP | 500,000 | 70,000,000 | 17.4% | 0.0% | 0 | 0 | 0 |
| 21 | Loan | 3, 5, 6, 20 | 5 | The Storage Mall Portfolio | NAP | NAP | |||||||
| 21.01 | Property | 1 | The Storage Mall - Palmyra | NAP | NAP | ||||||||
| 21.02 | Property | 1 | The Storage Mall - Ontario | NAP | NAP | ||||||||
| 21.03 | Property | 1 | The Storage Mall - Lockport | NAP | NAP | ||||||||
| 21.04 | Property | 1 | The Storage Mall - Evergreen | NAP | NAP | ||||||||
| 21.05 | Property | 1 | The Storage Mall - Rush | NAP | NAP | ||||||||
| 22.00 | Loan | 10, 23 | 1 | Bradford Plaza | NAP | NAP | |||||||
| 23.00 | Loan | 1, 7, 19, 23, 29 | 1 | One Commerce Plaza | NAP | NAP | |||||||
| 24.00 | Loan | 15, 20 | 1 | Centennial Center | NAP | NAP | |||||||
| 25 | Loan | 3, 6, 20 | 2 | Grizzly Self Storage Portfolio | NAP | NAP | |||||||
| 25.01 | Property | 1 | Grizzly Self Storage - Mesquite | NAP | NAP | ||||||||
| 25.02 | Property | 1 | Grizzly Self Storage - DeSoto | NAP | NAP | ||||||||
| 26.00 | Loan | 18, 19, 25 | 1 | Stop & Stor - Glendale/Middle Village | NAP | NAP | |||||||
| 27.00 | Loan | 1 | CubeSmart Self Storage | NAP | NAP | ||||||||
| 28.00 | Loan | 5, 13, 14, 31 | 1 | 16 N. Broadway Owners, Inc. | NAP | NAP | 500,000 | 36,000,000 | 19.2% | 13.4% | 10 | 6 | 0 |
| 29.00 | Loan | 5, 13, 14, 31 | 1 | 245-55 Bronx River Owners, Inc. | NAP | NAP | NAP | 15,500,000 | 42.8% | 27.1% | 26 | 0 | 0 |
| 30.00 | Loan | 19 | 1 | Hampton Inn Cambridge | 73.55 | 60.1% | |||||||
| 31.00 | Loan | 5, 13, 14, 31 | 1 | 61 Irving Place Corporation | NAP | NAP | 1,000,000 | 38,500,000 | 15.6% | 0.0% | 0 | 0 | 0 |
| 32.00 | Loan | 3, 16, 18, 30 | 1 | Shoppes at Summer Trees | NAP | NAP | |||||||
| 33.00 | Loan | 10, 13, 33 | 1 | Highlander Hills Estates | NAP | NAP | |||||||
| 34.00 | Loan | 3, 10, 26 | 1 | Security Public Storage – Frederick | NAP | NAP | |||||||
| 35.00 | Loan | 5, 13, 14, 31 | 1 | 86th Street Tenants Corp. | NAP | NAP | 750,000 | 74,300,000 | 7.3% | 0.0% | 0 | 0 | 0 |
| 36.00 | Loan | 1 | Publix Self Storage | NAP | NAP | ||||||||
| 37.00 | Loan | 10, 16, 18, 20, 30 | 1 | Sheboygan Industrial | NAP | NAP | |||||||
| 38.00 | Loan | 5, 13, 14, 31 | 1 | Interlaken Owners, Inc. | NAP | NAP | 500,000 | 195,000,000 | 2.3% | 0.0% | 0 | 0 | 0 |
| 39.00 | Loan | 5, 13, 14, 31 | 1 | 210 E. Broadway Owners Corp. | NAP | NAP | 500,000 | 21,400,000 | 20.1% | 2.8% | 2 | 0 | 0 |
| 40.00 | Loan | 5, 13, 14, 31 | 1 | 665-675 Apartments Corp. | NAP | NAP | 500,000 | 27,000,000 | 15.3% | 0.0% | 0 | 0 | 0 |
| 41.00 | Loan | 5, 13, 14, 31 | 1 | 5601 Riverdale Owners Corp. | NAP | NAP | 500,000 | 29,000,000 | 13.8% | 4.4% | 5 | 0 | 0 |
| 42.00 | Loan | 16, 19 | 1 | River Place Towers | NAP | NAP | |||||||
| 43.00 | Loan | 5, 13, 14, 31 | 1 | 127 Garth Road Tenants Corp. | NAP | NAP | 500,000 | 24,700,000 | 12.1% | 0.0% | 0 | 0 | 0 |
| 44.00 | Loan | 5, 13, 14, 31 | 1 | 2165 Matthews Avenue Owners, Inc. | NAP | NAP | 200,000 | 11,900,000 | 25.2% | 23.0% | 14 | 0 | 0 |
| 45.00 | Loan | 5, 13, 14, 31 | 1 | Beach House Owners Corp. | NAP | NAP | 500,000 | 33,600,000 | 7.7% | 6.1% | 5 | 0 | 1 |
| 46.00 | Loan | 5, 13, 14, 31 | 1 | Bronxville Court, Inc. | NAP | NAP | 500,000 | 17,300,000 | 14.4% | 3.7% | 0 | 2 | 0 |
| 47.00 | Loan | 5, 13, 14, 31 | 1 | 90 Schenck Owners Corp. | NAP | NAP | 200,000 | 13,000,000 | 13.5% | 0.0% | 0 | 0 | 0 |
| 48.00 | Loan | 5, 13, 14, 31 | 1 | Crocheron Terrace Owners Corp. | NAP | NAP | 250,000 | 14,700,000 | 11.6% | 2.1% | 1 | 0 | 0 |
| 49.00 | Loan | 5, 13, 14, 31 | 1 | Barclay Plaza Owners, Inc. | NAP | NAP | NAP | 15,500,000 | 10.6% | 4.2% | 0 | 0 | 2 |
| 50.00 | Loan | 5, 13, 14, 31 | 1 | 431 West 121 Street Housing Development Fund Corporation a/k/a 431 West 121st Street Housing Development Fund Corporation |
NAP | NAP | 250,000 | 11,500,000 | 13.0% | 0.0% | 0 | 0 | 0 |
| 51.00 | Loan | 5, 13, 14, 31 | 1 | 425 Heights Tenants Corp. | NAP | NAP | 500,000 | 27,200,000 | 5.0% | 0.0% | 0 | 0 | 0 |
| A-58 |
BMO 2026-C15
Annex
A
| Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | Coop - Sponsor/Investor Carry |
| 1.00 | Loan | 1, 4, 7, 12, 18, 19, 23, 25, 30 | 1 | Arizona Mills | |
| 2.00 | Loan | 1, 7, 10, 12, 19, 30 | 1 | Orchard at Saddleback | |
| 3 | Loan | 1, 5, 6, 7, 11, 19, 30 | 20 | U-Haul AREC Portfolio 22 | |
| 3.01 | Property | 1 | U-Haul Moving & Storage at Oso Blanca | ||
| 3.02 | Property | 1 | U-Haul Moving & Storage of Casa Grande | ||
| 3.03 | Property | 1 | U-Haul Moving & Storage of Coeur D'Alene | ||
| 3.04 | Property | 1 | U-Haul Moving & Storage of Spring Valley | ||
| 3.05 | Property | 1 | U-Haul Moving & Storage of North Brunswick | ||
| 3.06 | Property | 1 | U-Haul Moving & Storage of Marlboro | ||
| 3.07 | Property | 1 | U-Haul Moving & Storage at W Lake Mead Blvd | ||
| 3.08 | Property | 1 | U-Haul Moving & Storage of Little River | ||
| 3.09 | Property | 1 | U-Haul Moving & Storage of East Brunswick | ||
| 3.10 | Property | 1 | U-Haul Moving & Storage of Forestville Rd | ||
| 3.11 | Property | 1 | U-Haul Storage of North Miami Beach | ||
| 3.12 | Property | 1 | U-Haul Moving & Storage of Downtown Jacksonville | ||
| 3.13 | Property | 1 | U-Haul Moving & Storage of Haines City | ||
| 3.14 | Property | 1 | U-Haul of North Miami Beach | ||
| 3.15 | Property | 1 | U-Haul Moving & Storage of Cedar Rapids | ||
| 3.16 | Property | 1 | U-Haul Moving & Storage of West Warner Robins | ||
| 3.17 | Property | 1 | U-Haul Moving & Storage of Salisbury | ||
| 3.18 | Property | 1 | U-Haul Moving & Storage at Hwy 13 & Portland Ave | ||
| 3.19 | Property | 1 | U-Haul Moving & Storage at 36th St | ||
| 3.20 | Property | 1 | U-Haul Storage of Salisbury | ||
| 4 | Loan | 3, 5, 11, 30 | 14 | U-Haul - AREC2 Portfolio | |
| 4.01 | Property | 1 | U-Haul Moving & Storage of East Lancaster | ||
| 4.02 | Property | 1 | U-Haul Moving & Storage of Downtown Mobile | ||
| 4.03 | Property | 1 | U-Haul Moving & Storage of Weymouth | ||
| 4.04 | Property | 1 | U-Haul Moving & Storage of Lake Square | ||
| 4.05 | Property | 1 | U-Haul Moving & Storage of Downtown Pensacola | ||
| 4.06 | Property | 1 | U-Haul Moving & Storage of Bel Air | ||
| 4.07 | Property | 1 | U-Haul Moving & Storage of Greensburg | ||
| 4.08 | Property | 1 | U-Haul Moving & Storage At Boston Ave | ||
| 4.09 | Property | 1 | U-Haul Storage of Umpqua Valley | ||
| 4.10 | Property | 1 | U-Haul Moving & Storage At S Padre Island Dr | ||
| 4.11 | Property | 1 | U-Haul Moving & Storage At Box Rd | ||
| 4.12 | Property | 1 | U-Haul Moving & Storage of Hyde Park-Milton | ||
| 4.13 | Property | 1 | U-Haul Moving & Storage At I-45 & Tidwell | ||
| 4.14 | Property | 1 | U-Haul Moving & Storage of Fairgrounds | ||
| 5.00 | Loan | 4, 5, 16, 17, 18, 27, 30, 31 | 1 | Lawrence Logistics Center | |
| 6.00 | Loan | 1, 7, 12, 14, 18, 25, 30 | 1 | The Falls | |
| 7.00 | Loan | 2, 5, 7, 9, 13, 22, 23, 30, 31 | 1 | One Dag | |
| 8.00 | Loan | 2, 4, 7, 12, 18, 23, 27, 33 | 1 | The Pointe at Polaris | |
| 9.00 | Loan | 2, 5, 7, 12, 17, 24, 26, 30, 31 | 1 | The Ritz Tower | 0 |
| 10.00 | Loan | 16, 19, 24 | 1 | JTM Foods | |
| 11 | Loan | 6, 7, 13, 15, 16, 19, 24, 30, 31 | 6 | Phoenix Industrial Portfolio XV | |
| 11.01 | Property | 1 | Winston Salem, NC | ||
| 11.02 | Property | 1 | Belden, MS | ||
| 11.03 | Property | 1 | Dresden, TN | ||
| 11.04 | Property | 1 | Dwight, IL | ||
| 11.05 | Property | 1 | Coffeyville, KS | ||
| 11.06 | Property | 1 | Washington, NC | ||
| 12.00 | Loan | 19, 23 | 1 | Corporate Center VI | |
| 13.00 | Loan | 16, 19, 28 | 1 | Amazon Tallahassee | |
| 14.00 | Loan | 1, 4, 7, 19, 25 | 1 | Birch Run Premium Outlets | |
| 15 | Loan | 6, 12, 18, 19, 23 | 3 | The Campus Portfolio | |
| 15.01 | Property | 1 | 200, 300, 400 and 600 Willowbrook Lane | ||
| 15.02 | Property | 1 | 100 Willowbrook Lane | ||
| 15.03 | Property | 1 | 1380 Enterprise Drive |
| A-59 |
BMO 2026-C15
Annex
A
| Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | Coop - Sponsor/Investor Carry |
| 16.00 | Loan | 18, 19, 25 | 1 | Stop & Stor - Bay Ridge | |
| 17.00 | Loan | 16, 17, 19 | 1 | BJ's Wholesale - Leased Fee | |
| 18.00 | Loan | 10, 15, 19, 20 | 1 | Gateway Plaza | |
| 19.00 | Loan | 5 | 1 | CooperTowne Center | |
| 20.00 | Loan | 5, 13, 14, 31 | 1 | Fairharbor Owners, Inc. | NAP |
| 21 | Loan | 3, 5, 6, 20 | 5 | The Storage Mall Portfolio | |
| 21.01 | Property | 1 | The Storage Mall - Palmyra | ||
| 21.02 | Property | 1 | The Storage Mall - Ontario | ||
| 21.03 | Property | 1 | The Storage Mall - Lockport | ||
| 21.04 | Property | 1 | The Storage Mall - Evergreen | ||
| 21.05 | Property | 1 | The Storage Mall - Rush | ||
| 22.00 | Loan | 10, 23 | 1 | Bradford Plaza | |
| 23.00 | Loan | 1, 7, 19, 23, 29 | 1 | One Commerce Plaza | |
| 24.00 | Loan | 15, 20 | 1 | Centennial Center | |
| 25 | Loan | 3, 6, 20 | 2 | Grizzly Self Storage Portfolio | |
| 25.01 | Property | 1 | Grizzly Self Storage - Mesquite | ||
| 25.02 | Property | 1 | Grizzly Self Storage - DeSoto | ||
| 26.00 | Loan | 18, 19, 25 | 1 | Stop & Stor - Glendale/Middle Village | |
| 27.00 | Loan | 1 | CubeSmart Self Storage | ||
| 28.00 | Loan | 5, 13, 14, 31 | 1 | 16 N. Broadway Owners, Inc. | 80,829.48 for 10 units; NAV for 6 units |
| 29.00 | Loan | 5, 13, 14, 31 | 1 | 245-55 Bronx River Owners, Inc. | 75,351 |
| 30.00 | Loan | 19 | 1 | Hampton Inn Cambridge | |
| 31.00 | Loan | 5, 13, 14, 31 | 1 | 61 Irving Place Corporation | NAP |
| 32.00 | Loan | 3, 16, 18, 30 | 1 | Shoppes at Summer Trees | |
| 33.00 | Loan | 10, 13, 33 | 1 | Highlander Hills Estates | |
| 34.00 | Loan | 3, 10, 26 | 1 | Security Public Storage – Frederick | |
| 35.00 | Loan | 5, 13, 14, 31 | 1 | 86th Street Tenants Corp. | NAP |
| 36.00 | Loan | 1 | Publix Self Storage | ||
| 37.00 | Loan | 10, 16, 18, 20, 30 | 1 | Sheboygan Industrial | |
| 38.00 | Loan | 5, 13, 14, 31 | 1 | Interlaken Owners, Inc. | NAP |
| 39.00 | Loan | 5, 13, 14, 31 | 1 | 210 E. Broadway Owners Corp. | 17,457 |
| 40.00 | Loan | 5, 13, 14, 31 | 1 | 665-675 Apartments Corp. | NAP |
| 41.00 | Loan | 5, 13, 14, 31 | 1 | 5601 Riverdale Owners Corp. | -14,193 |
| 42.00 | Loan | 16, 19 | 1 | River Place Towers | |
| 43.00 | Loan | 5, 13, 14, 31 | 1 | 127 Garth Road Tenants Corp. | NAP |
| 44.00 | Loan | 5, 13, 14, 31 | 1 | 2165 Matthews Avenue Owners, Inc. | 177,756 |
| 45.00 | Loan | 5, 13, 14, 31 | 1 | Beach House Owners Corp. | -3,328 |
| 46.00 | Loan | 5, 13, 14, 31 | 1 | Bronxville Court, Inc. | 15,077 |
| 47.00 | Loan | 5, 13, 14, 31 | 1 | 90 Schenck Owners Corp. | NAP |
| 48.00 | Loan | 5, 13, 14, 31 | 1 | Crocheron Terrace Owners Corp. | 4,344 |
| 49.00 | Loan | 5, 13, 14, 31 | 1 | Barclay Plaza Owners, Inc. | NAP |
| 50.00 | Loan | 5, 13, 14, 31 | 1 | 431 West 121 Street Housing Development Fund Corporation a/k/a 431 West 121st Street Housing Development Fund Corporation |
NAP |
| 51.00 | Loan | 5, 13, 14, 31 | 1 | 425 Heights Tenants Corp. | NAP |
| A-60 |
| Footnotes to Annex A | |
| (1) | “BMO”
denotes Bank of Montreal as Mortgage Loan Seller, “UBS AG” denotes UBS AG New York Branch as Mortgage Loan Seller, “NWL”
denotes NWL Company, LLC. as Mortgage Loan Seller, “CREFI” denotes Citi Real Estate Funding Inc. as Mortgage Loan Seller,
“KeyBank” denotes KeyBank National Association as Mortgage Loan Seller, “NCB” denotes National Cooperative
Bank, N.A. as Mortgage Loan Seller, “GACC” denotes German American Capital Corporation as Mortgage Loan Seller, “SGFC”
denotes Societe Generale Financial Corporation as Mortgage Loan Seller, “JPMCB” denotes JPMorgan Chase Bank, National
Association as Mortgage Loan Seller, “SMC” denotes Starwood Mortgage Capital LLC as Mortgage Loan Seller, “WFB”
denotes Wells Fargo Bank, National Association as Mortgage Loan Seller, and “Natixis” denotes Natixis Real Estate Capital
LLC as Mortgage Loan Seller. With respect to Loan No. 1, Arizona Mills, the mortgage loan is part of a whole loan that was co-originated by BMO and CREFI. With respect to Loan No. 2, Orchard at Saddleback, the mortgage loan is part of a whole loan that was co-originated by Natixis and Morgan Stanley Mortgage Capital Holdings LLC. With respect to Loan No. 3, U-Haul AREC Portfolio 22, the mortgage loan is part of a whole loan that was co-originated by WFB and Bank of America, National Association. With respect to Loan No. 6, The Falls, the mortgage loan is part of a whole loan that was co-originated by GACC and JPMCB. With respect to Loan No. 14, Birch Run Premium Outlets, the mortgage loan is part of a whole loan that was co-originated by BMO and Natixis. With respect to Loan No. 23, One Commerce Plaza, the mortgage loan is part of a whole loan that was co-originated by SMC and BMO. |
| (2) | With respect to Loan No.
7, One Dag, the mortgaged property comprises approximately (i) 768,142 square feet of office space, (ii) 41,826 square feet of retail
space, and (iii) 7,168 square feet of storage space. Additionally, the mortgaged property has an on-site below grade parking garage
containing 227 parking spaces that is excluded from the Appraised Value. With respect to Loan No. 8, The Pointe at Polaris, the mortgaged property is comprised of 212,366 square feet of office space (approximately 86.5% of total NRA and 83.7% of underwritten base rent) and 33,071 square feet of street-level retail space (approximately 13.5% of total NRA and 16.3% of underwritten base rent). The mortgaged property is also part of a larger complex that includes 473 multifamily units, which do not serve as collateral for mortgage loan. With respect to Loan No. 9, The Ritz Tower, the Mortgaged Property is a multifamily cooperative building comprised of 100 residential units totaling 157,326 square feet. With respect to Loan No. 9, The Ritz Tower, the Mortgaged Property is a residential condominium unit (operated as a residential cooperative located in a condominium building which has a separately owned commercial condominium at the base of the building which is not part of the collateral |
| (3) | Certain of the mortgage
loans include parcels ground leased to tenants in the calculation of the total square footage and the occupancy of the mortgaged
property. With respect to Loan No. 4, U-Haul - AREC2 Portfolio, the mortgage loan is collateralized by 14 self-storage properties, totaling 4,412 total units including (i) 1,949 climate-controlled units, (ii) 233 heated/climate-controlled units and (iii) 69 recreational vehicle units. With respect to Loan No. 21, The Storage Mall Portfolio, the current occupancy of 81.7% as of May 7, 2026, was calculated on a per unit basis. When calculating current occupancy on a square foot basis, the mortgaged properties have 37,445 square feet of vacant space as of May 7, 2026, resulting in an 80.3% occupancy rate. With respect to Loan No. 25, Grizzly Self Storage Portfolio, the current occupancy of 81.5% as of April 27, 2026, was calculated on a square foot basis. When calculating current occupancy on a per unit basis, the mortgaged properties have 371 vacant units as of April 27, 2026, resulting in 72.6% occupancy. |
| A-61 |
With respect to Loan No. 32, Shoppes at Summer Trees, the Largest Tenant, Aldi (Leased Fee), ground leases its approximately 22,100 square foot parcel (approximately 64.8% of net rentable area) from the borrower, and the total square footage and occupancy of the mortgaged property include the Aldi ground-leased parcel. With respect to Loan No. 34, Security Public Storage – Frederick, Current Occupancy of 81.5% as of February 28, 2026, was calculated on a square foot basis. When calculating Current Occupancy on a per unit basis, the mortgaged property has 98 vacant units as of February 28, 2026, resulting in an 85.3% occupancy. | |
| (4) | In certain cases, mortgaged
properties may have tenants that have executed leases that were included in the underwriting but that have not yet commenced paying
rent and/or are not in occupancy. For tenants that are one of the top 5 tenants (by net rentable area leased) for the 15 largest mortgage loans, certain of such tenants have not taken possession or commenced paying rent or sublease a material portion of their property. See “Description of the Mortgage Pool—Tenant Issues—Rights to Sublease” and “--Tenants Not Yet in Occupancy or in a Free Rent Period, Leases Under Negotiation and LOIs” in the preliminary prospectus. With respect to Loan No. 1, Arizona Mills, current occupancy is based on the underwritten rent roll dated as of June 2, 2026. Excluding temporary tenants, the current occupancy is 89.3%. With respect to Loan 5, Lawrence Logistics Center, the second largest tenant, iApparel Brands LLC, leasing approximately 43% of the net rentable square footage at the related Mortgaged Property, has executed its lease and taken occupancy of its space, but has not yet commenced paying rent. iApparel Brands LLC is anticipated to commence paying rent on its space in September 2026. At origination, the borrower deposited $509,257.63 with the lender, representing 100% of the outstanding gap rent for iAparrel Brands LLC. There can be no assurance that iApparel Brands LLC will commence paying rent as anticipated or at all. With respect to Loan No. 8, The Pointe at Polaris, the Third Largest Tenant, MS Consulting, is currently building out its space and is expected to take occupancy on January 1, 2027. With respect to Loan No. 14, Birch Run Premium Outlets, occupancy and appraised value / per sf include square footage from temporary tenants and are based on the net rentable area (“NRA”) totaling 593,930 square feet. Occupancy excluding temporary tenants is 73.5%. |
| (5) | With
respect to all mortgage loans, with the exceptions of the mortgage loans listed identified in “Description
of the Mortgage Pool—Certain Calculations and Definitions” in the preliminary prospectus,
the Cut-off Date LTV Ratio (%) and the LTV Ratio at Maturity / ARD (%) are based on the Appraised
Value ($) even though, for certain mortgage loans, the appraisal provided “as-stabilized”
values based on certain criteria being met.
|
| A-62 |
|
pending
leases totaling 64,782 square feet (approximately 7.9% of the net rentable area) based on the assumed
terms provided by the borrower. Two of the previously pending renewal leases, related to The Kingdom
of Sweden and The Republic of Chile (approximately 4.1% of net rentable area), have been executed
and delivered subsequent to the origination date. The “As Is” appraised value as of April
1, 2026, is $225,000,000, which results in Cut-off Date LTV and Maturity Date LTV of 77.8% and 73.5%,
respectively. With respect to Loan No. 19, CooperTowne Center, the Appraised Value of $23,800,000 represents the
“as stabilized” value, which reflects deductions for free rent. At origination, approximately
$99,317 was reserved for free or gap rent for the tenants Planet Fitness and Dollar Tree, and $26,500.02
was reserved for free or gap rent owed to the tenant known as Cold Stone Creamery/Wetzel’s
Pretzels. This would result in the Cut-off Date LTV being 23.0%. The “As Is”
appraised value is $20,900,000, which results in a Cut-off Date LTV Ratio of 62.2% and a Maturity
Date LTV Ratio of 53.7%. | |
| (6) | For mortgage loans secured
by multiple mortgaged properties, each mortgage loan’s Original Balance ($), Cut-off Date Balance ($) and Maturity / ARD Balance
($) are allocated to the respective mortgaged property based on the mortgage loan’s documentation, or if no such allocation
is provided in the mortgage loan documentation, the mortgage loan seller’s determination of the appropriate allocation. ● Loan No. 3, U-Haul AREC Portfolio 22 ● Loan No. 11, Phoenix Industrial Portfolio XV ● Loan No. 15, The Campus Portfolio ● Loan No. 21, The Storage Mall Portfolio ● Loan No. 25, Grizzly Self Storage Portfolio |
| (7) | The Original Balance ($),
Cut-off Date Balance ($), and Maturity / ARD Balance ($) represent only the mortgage loan included in the issuing entity. The Underwritten
NOI DSCR (x), Underwritten NCF DSCR (x), Cut-off Date LTV Ratio (%), LTV Ratio at Maturity / ARD (%), Underwritten NOI Debt Yield
(%), Underwritten NCF Debt Yield (%) and Loan per Unit ($) are calculated based on the mortgage loan included in the issuing entity
and the related pari passu companion loans in the aggregate but exclude any subordinate companion loan(s). For more information
regarding the mortgage loans secured by the mortgaged properties identified under the column heading in this Annex A-1, see the charts
titled “Whole Loan Summary” and “Whole Loan Controlling Notes and Non-Controlling Notes” in “Description
of the Mortgage Pool—The Whole Loans” in the preliminary prospectus. ● Loan No. 1, Arizona Mills ● Loan No. 2, Orchard at Saddleback ● Loan No. 3, U-Haul AREC Portfolio 22 ● Loan No. 6, The Falls ● Loan No. 7, One Dag ● Loan No. 8, The Pointe at Polaris ● Loan No. 9, Ritz Tower ● Loan No. 11, Phoenix Industrial Portfolio XV ● Loan No. 14, Birch Run Premium Outlets ● Loan No. 23, One Commerce Plaza |
| (8) | The Administrative Fee Rate % includes the Servicing Fee, the Operating Advisor Fee, the Certificate Administrator/Trustee Fee, the Asset Representations Reviewer Fee and the CREFC® Intellectual Property Royalty License Fee applicable to each mortgage loan. |
| (9) | For the mortgage loans with an interest-only period that accrues interest on an Actual/360 basis, the Monthly Debt Service (IO) ($) was calculated as 1/12th of the product of (i) the Original Balance ($), (ii) the Interest Rate % and |
| A-63 |
| (iii) 365/360. With respect to Loan No. 7, One Dag, monthly payments for the mortgage loan are interest only for the initial 60 months of the loan term, followed by a planned amortization schedule thereafter calculated based on a 360-month schedule and the sum of the One Dag whole loan and the One Dag mezzanine loan with all amortization allocated to the mortgage loan. The existing mezzanine loan is interest only for the entirety of the loan term. | |
| (10) | With respect to Loan No.
2, Orchard at Saddleback, a grace period of three days for default is permitted up to three times during the term of the mortgage
loan, no more than once in any twelve month period. With respect to Loan No. 18, Gateway Plaza, a Grace Period – Default (Days) of five days is permitted provided that such Grace Period – Default (Days) does not apply to the amount due on the maturity date. With respect to Loan No. 22, Bradford Plaza, for the first late monthly payment in any 366-calendar day period, the mortgage loan documents provide for a two-business day grace period. With respect to Loan No. 33, Highlander Hills Estates, a Grace Period – Default (Days) of three days is permitted provided that such Grace Period – Default (Days) does not apply to the amount due on the maturity date. With respect to Loan No. 34, Security Public Storage – Frederick, a Grace Period – Late Fee (Days) of five days is permitted twice during the term of the mortgage loan. With respect to Loan No. 37, Sheboygan Industrial, a Grace Period - Late Fee (Days) of five days is permitted; provided that such Grace Period - Late Fee (Days) does not apply to the amount due on the maturity date. |
| (11) | With respect to Loan No.
3, the U-Haul AREC Portfolio 22 whole loan is structured with an ARD of August 6, 2036, and a final maturity date of August 6, 2051.
Prior to the ARD, the U-Haul AREC Portfolio 22 whole loan will accrue interest at a rate equal to 6.0500% (the “Initial Interest
Rate”). From and after the ARD until the outstanding principal balance of the U-Haul AREC Portfolio 22 whole loan and all accrued
interest has been paid in full, or until the final maturity date on August 6, 2051, the U-Haul AREC Portfolio 22 whole loan will
bear interest at a rate per annum equal to 3.0000% plus the greater of (a) the initial interest rate of 6.0500% and (b) the
10-year treasury swap rate plus 1.4300% (the “Extension Rate”), and all excess cash flow from the U-Haul AREC Portfolio
22 Properties will be collected by the lender and applied as follows: first, to pay interest at the Initial Interest Rate, second,
to reduce the principal balance of the U-Haul AREC Portfolio 22 whole loan until the entire outstanding principal balance is paid
in full, and third, to pay any additional interest on the U-Haul AREC Portfolio 22 whole loan that has accrued at the Extension Rate
and has been deferred until repayment of the U-Haul AREC Portfolio 22 whole loan. With respect to Loan No. 4, U-Haul - AREC2 Portfolio, the mortgage loan is structured with an ARD of August 6, 2036, and a final maturity date of August 6, 2051. The mortgage loan has a 10-year term to the ARD and amortizes based on a 25-year schedule for such 10-year term. From and after the anticipated repayment date, the mortgage loan will bear interest at a rate per annum the extension term interest rate equal to 3.0% in excess of the greater of (a) the initial term interest rate of 6.04600% and (b) the 10-year treasury swap rate plus 1.42%. On the ARD and on each payment date thereafter up to and including the related maturity date, the borrower is required to deposit with the lender all excess cash flow for the preceding month and the lender is required to apply such amounts as follows: (i) first, to interest in an amount equal to the interest that would have accrued on the outstanding principal balance of the Loan (without adjustment for Accrued Interest, as defined below) at the initial term interest rate, (ii) second, to the reduction of the principal balance of the Note until the entire outstanding principal balance of the Note is paid in full, and (iii) third, to the payment of Accrued Interest on the note until all Accrued Interest on the note is paid in full. Interest accrued at the Extension Term Interest Rate and not paid pursuant to the preceding sentence shall be added to the outstanding principal balance of the Loan on the first day following such payment date and shall accrue interest at the Extension Term Interest Rate to the extent permitted by law (such accrued interest referred to as, “Accrued Interest”). |
| (12) | The “L” component
of the prepayment provision represents lockout payments. The “D” component of the prepayment provision represents defeasance payments. The “YM” component of the prepayment provision represents yield maintenance payments. The “YM0.5” component of the prepayment provision represents the greater of (i) yield maintenance or (ii) 0.5% of the outstanding principal balance of the mortgage loan at the time of prepayment. |
| A-64 |
|
The
“YM1” component of the prepayment provision represents the greater of (i) yield
maintenance or (ii) 1% of the outstanding principal balance of the mortgage loan at the time
of prepayment.
With
respect to Loan No. 1, Arizona Mills, defeasance of the Arizona Mills whole loan is permitted
at any time after the earlier to occur of (a) the end of the two-year period commencing on
the closing date of the securitization of the last promissory note representing a portion
of the Arizona Mills whole loan to be securitized (“REMIC Prohibition Period”),
and (b) July 1, 2029 (the “Permitted Prepayment Date”). If the Permitted Prepayment
Date has occurred but the expiration of the REMIC Prohibition Period has not occurred, the
borrower is permitted to prepay with the simultaneous payment of yield maintenance. The assumed
lockout period of 25 payments is based on the expected BMO 2026-C15 securitization trust
closing date in August 2026. The actual lockout period may be longer. | |
With respect to Loan No. 15, The Campus Portfolio, the borrower has the right at any time, other than the period commencing 60 days before a securitization and ending 60 days after such securitization, to sell the 100 Willowbrook mortgaged property and to obtain the release of such mortgaged property, provided that, among other things, (i) no event of default is occurring under the mortgage loan documents, (ii) the borrower pays a release price equal to the greater of (a) 85% of the net sales proceeds derived from the sale of the mortgaged property and (b) 115% of the allocated loan amount of such mortgaged property, plus any applicable yield maintenance |
| A-65 |
| premium, (iii) after giving effect to the release of the applicable mortgaged property, the debt service coverage ratio for the remaining mortgaged properties (based on the trailing twelve month period) is no less than the greater of (a) 2.35x and (b) the debt service coverage ratio immediately preceding the release, (iv) after giving effect to the release of the applicable mortgaged property the loan-to-value ratio for the remaining mortgaged properties is no more than 50%, (v) after giving effect to the release of the applicable mortgaged property, the debt yield for the remaining mortgaged properties is no less than the greater of (a) 15.34% and (b) the debt yield immediately preceding the release and (vi) all necessary REMIC requirements are satisfied. | |
| (13) | Refers to (a) debt secured
by the mortgaged property, (b) mezzanine debt and (c) preferred equity. See “Description of the Mortgage Pool—Additional
Indebtedness—Existing Mezzanine Debt,” “—Preferred Equity and Preferred Return Arrangements”
and “Certain Legal Aspects of the Mortgage Loans” in the preliminary prospectus for information related to mortgage
loans with subordinate, mezzanine or other additional debt or preferred equity that permit subordinate, mezzanine or other additional
debt in the future. With respect to Loan No. 7, One Dag, the existing mezzanine loan, originated by JPMCB, was sold to a third-party lender. With respect to Loan No. 11, Phoenix Industrial Portfolio XV, the borrowers are permitted a one-time right to incur a future mezzanine loan, subject to the satisfaction of the requirements set forth in the whole loan documents, including, without limitation: (i) no event of default under the whole loan documents is continuing, (ii) the aggregate loan-to-value ratio based on the whole loan and the mezzanine loan is no greater than 48.7%, (iii) the combined debt service coverage ratio based on the whole loan and the mezzanine loan is no less than 1.53x, (iv) the combined debt yield based on the whole loan and the mezzanine loan is no less than 11.7%, (v) the execution of an intercreditor agreement acceptable to the lender and satisfactory to the rating agencies and (vi) receipt of a rating agency confirmation. With respect to Loan No. 33, Highlander Hills Estates, the borrower is permitted to obtain a subordinate loan in an amount of up to $500,000 from the New Jersey Infrastructure Bank for the purpose of funding any costs that would arise from connecting the mortgaged property to the local municipal water system. With respect to the residential cooperative mortgage loans sold to the trust by National Cooperative Bank, N.A., the information contained in the columns entitled “Subordinate Companion Loan Cut-off Date Balance ($)”, and “Subordinate Companion Loan Interest Rate", also includes relevant information regarding the subordinate lines of credit corresponding to such loans, although those subordinate lines of credit are not considered Companion Loans. See the chart column entitled "Other Secured Debt—Additional Debt Financing For mortgage loans Secured by Residential Cooperatives Sold to the Depositor by National Cooperative Bank, N.A.”; in this preliminary prospectus. |
| (14) | The Underwritten NOI DSCR
(x), Underwritten NCF DSCR (x), Whole Loan Underwritten NCF DSCR (x) and Total Debt Underwritten NCF DSCR (x) for all partial interest-only
mortgage loans were calculated based on the first 12 principal and interest payments after the origination date during the term of
the mortgage loan. With respect to Loan No. 6, The Falls, the underwritten net rentable area reflects space included in a pending expansion lease for Apple. At origination, the related borrower deposited $3,000,000 in an Apple Lease Reserve, which will be released upon the execution of the expansion lease, or otherwise upon satisfaction of certain performance tests pursuant to The Falls mortgage loan documents. With respect to the residential cooperative mortgage loans sold to the trust by National Cooperative Bank, for purposes of determining the debt service coverage ratio and debt yield for a residential cooperative mortgage loan, the Underwritten NOI DSCR (x) and the Underwritten NCF DSCR (x) for a residential cooperative property is the projected net cash flow reflected in an appraisal of such residential cooperative property |
| (15) | In
certain cases, Underwritten TI / LC ($) is inclusive of certain credits for upfront reserves taken at closing. With respect to Loan No. 11, Phoenix Industrial Portfolio XV, a $1,000,000 escrow for future tenant improvements and leasing commissions was underwritten as a credit, amortized over the 10-year loan term. With respect to Loan No. 18, Gateway Plaza, an approximate $25,000 credit to tenant improvements and leasing commissions has been underwritten, reflecting 1/10th of the TI/LC deposit at origination. With respect to Loan No. 24, Centennial Center, a $259,890 escrow for future tenant improvements and leasing commissions was underwritten as a credit, amortized over the ten-year loan term. |
| A-66 |
| (16) | With respect to some mortgage
loans, historical financial information may not be available as a result of acquisition financing and/or recent construction. With respect to Loan No. 5, Lawrence Logistics Center, the mortgaged property was constructed in 2025 and, as a result, full historical operating and financial information is not available. With respect to Loan No. 10, JTM Foods, historical financial information is not available as the mortgaged property is leased to a single tenant under a triple-net lease. With respect to Loan No. 11, Phoenix Industrial Portfolio XV, historical financial information prior to the most recent period is not shown as the mortgaged properties were acquired between September 2020 and November 2025. With respect to Loan No. 13, Amazon Tallahassee, Third Most Recent financial information is not available as the property was constructed in 2023. With respect to Loan No. 17, BJ's Wholesale - Leased Fee, historical financial information is not shown as the mortgaged property was built in 2025 and the ground lease commencement occurred in March 2025. With respect to Loan No. 32, Shoppes at Summer Trees, the mortgaged property was constructed in 2025 and, as a result, historical operating and financial information is not available. With respect to Loan No. 37, Sheboygan Industrial, the mortgaged property is 100% leased to a single tenant, Torginol, LLC, which took occupancy in 2026 under a lease dated March 25, 2026, and, as a result, historical operating and financial information is not available. With respect to Loan No. 42, River Place Towers, historical financial information is not available because the mortgaged property was acquired in 2025. |
| (17) | With respect to Loan No.
5, Lawrence Logistics Center, the mortgaged property consists of the borrower’s leasehold interest under a ground lease with
40 Enterprise LLC, an affiliate of the borrower, as ground lessor. The Mortgage encumbers both the borrower’s leasehold interest
and the ground lessor’s fee interest in the mortgaged property. The ground lease has a current expiration date of September
30, 2072, subject to four, 10-year renewal options resulting in a fully-extended expiration date of September 30, 2112, and provides
for annual ground rent of $72,096. With respect to Loan No. 9, The Ritz Tower, a portion of the property is subject to a long-term ground lease originally dated 1956, most recently amended in 2017, with a current expiration date of May 31, 2086. The ground lease features an extension right for an additional 99 years that can be exercised by either the tenant or the landlord. The ground lessees are (i) the borrower, which is a residential cooperative that owns a residential condominium unit in the related building, and (ii) the owner of the commercial condominium unit in such building, jointly and severally. The commercial retail owner is responsible for approximately 80% of the ground lease obligations (and 100% of incremental ground rent increases occurring after the third amendment to the ground lease), with the residential cooperative being responsible for the remaining ground lease obligations. The ground lease covers 17% of the total land, spanning a portion of the area of the ground floor retail to the 4th floor terrace, with none of the residential coops being situated on the leased land. Ground rent increases annually by the consumer price index and resents every ten years, with the next reset in 2028. The ground rent is calculated as 17% of the product of (i) the fair market vacant land value multiplied by the six-month average yield of the 10-year U.S. Treasury With respect to Loan No. 17, BJ's Wholesale - Leased Fee, BJ’s Wholesale Club, Inc. (“BJ’s Wholesale”) executed a 25-year triple net ground lease that commenced in March 2025 and has a lease expiration of March 31, 2050, with no early termination options. The initial rental rate of $13.00 per square foot (based on the square feet of the improvements) increases approximately 7.0% every five years. |
| (18) | With respect to Loan No. 1, Arizona Mills, the borrower was required to deposit $1,035,000 for outstanding tenant improvements, leasing commissions, and free or abated rent outstanding as of the origination of the Arizona Mills whole loan, related to the tenant Cavender’s Boot City. The borrower had the option to provide a guaranty of such amount from the non-recourse carveout guarantor or a letter of credit in lieu of making a cash deposit. As of the origination date, the borrower elected to provide a reserve guaranty for the portion of such reserve relating to tenant improvements and leasing commissions ($1,035,000) in lieu of making a cash deposit. |
| A-67 |
With respect to Loan No. 5, Lawrence Logistics Center, at origination the borrower deposited $2,312,240.59 into an unfunded obligations reserve for amounts attributable to free rent, gap rent and other rent concessions and for unpaid tenant improvement costs, leasing commissions and landlord’s work under the leases. With respect to Loan No. 6, The Falls, the underwritten net rentable area reflects a pending expansion lease for Apple. At origination, the related borrower deposited $3,000,000 in an Apple Lease Reserve, which will be released upon the execution of the expansion lease, or otherwise upon satisfaction of certain performance tests pursuant to The Falls mortgage loan documents. With respect to Loan No. 8, The Pointe at Polaris, the upfront deposit of $1,186,109 for outstanding approved leasing expenses includes $906,920 for the Third Largest Tenant, MS Consultants, and $279,189 for the Fifth Largest Tenant, Community Insurance Company dba Elevance Health. With respect to Loan No. 15, The Campus Portfolio, the borrower made an initial deposit of $185,000 at origination into the replacement reserve, which is the amount reasonably estimated by the lender to be necessary to repair the roof at the 1380 Enterprise property and is only permitted to be used for the roof repairs at the 1380 Enterprise property. With respect to Loan No. 16, Stop & Stor – Bay Ridge, the borrower deposited $25,838 at origination into a replacement reserve. If at any time the replacement reserve fund falls below $25,838 the borrower must deposit within thirty days, an amount that will bring the reserve back to its original balance of $25,838. With respect to Loan No. 26, Stop & Stor – Glendale/Middle Village, the borrower deposited $10,150 at origination into a replacement reserve. If at any time the replacement reserve fund falls below $10,150 the borrower must deposit within thirty days, an amount that will bring the reserve back to its original balance of $10,150. With respect to Loan No. 32, Shoppes at Summer Trees, at origination the borrower deposited approximately $404,876 into an unfunded obligations reserve for amounts attributable to free rent, gap rent and other rent concessions and for unpaid tenant improvement costs, leasing commissions and landlord’s work under the leases. With respect to Loan No. 37, Sheboygan Industrial, at origination the borrower deposited approximately $344,611 into an unfunded obligations reserve for amounts attributable to free rent, gap rent and other rent concessions and for unpaid tenant improvement costs, leasing commissions and landlord’s work under the leases. | |
| (19) | Represents the monthly amounts
required to be deposited by the borrower. The monthly collected amounts may be increased or decreased pursuant to the terms of the
related mortgage loan documents. In certain other cases, all excess cash flow will be swept into reserve accounts in the event of
certain conditions being triggered in the respective mortgage loan documents. With respect to Loan No. 1, Arizona Mills, during a lockbox event period, on a monthly basis, the borrower is required to deposit approximately $26,046 for ongoing replacement reserves. With respect to Loan No. 1, Arizona Mills, during a lockbox event period, on a monthly basis, the borrower is required to deposit approximately $101,982 for ongoing rollover reserves. With respect to Loan No. 2, Orchard at Saddleback, the borrower is only required to make monthly tax deposits into the tax deposits reserve, upon (A) the failure of the Schottenstein Condition (as defined below) to remain satisfied, (B) the commencement of a cash sweep event period, (C) the failure of any taxes to be paid on or prior to the date the same are due in the manner and within the time frames required under the terms and conditions of the Orchard at Saddleback loan documents (unless the borrower is then contesting such taxes in accordance with the applicable terms and conditions of the Orchard at Saddleback loan documents and there exists no risk of a lien against the Orchard at Saddleback Property, delinquency of such taxes or other default with the relevant taxing authority and the lender is provided with reasonably satisfactory evidence of the same), (D) the borrower fails to provide evidence to the lender of payment of taxes within 10 days following the same are due or (E) the occurrence of a monetary event of default. The borrower is not required to make monthly insurance deposits into the insurance reserve, provided that, (i) no event of default has occurred and is continuing under the Orchard at Saddleback loan documents, (ii) the liability and casualty policies maintained by the borrower covering the Orchard at Saddleback Property are part of a blanket or umbrella policy approved by the lender in its reasonable discretion and (iii) the borrower provides the lender with evidence of renewal and paid receipts for the payment of insurance premiums no later than 10 business days prior to their expiration dates. On a monthly basis, the borrower is required to deposit into a capital expenditures reserve approximately $3,508 for annual capital expenditures |
| A-68 |
| approved by the lender. Notwithstanding the foregoing, the borrower will not be required to make such deposits so long as the following two conditions remain satisfied: (i) no event of default has occurred and is continuing and (ii) the Schottenstein condition remains satisfied. On a monthly basis, the borrower is required to deposit into a reserve approximately $17,538 for tenant improvements and leasing commissions. Notwithstanding the foregoing, the borrower will not be required to make such deposits so long as the following two conditions remain satisfied: (i) no event of default has occurred and is continuing and (ii) the Schottenstein condition remains satisfied. The “Schottenstein Condition” means that the Schottenstein Family (as defined below) owns, directly or indirectly, at least 51% of the borrower, and controls the borrower and the Orchard at Saddleback Property. The “Schottenstein Family” includes, individually or collectively, any of: (i) (x) Jay L. Schottenstein or his spouse, or (y) Joseph Schottenstein or Jonathan Schottenstein or their respective spouses and lineal descendants, including their children or grandchildren; (ii) any trusts or entities of which any of such persons are the sole beneficiaries or which are entirely owned or controlled (directly or indirectly) by any such persons (or majority-owned and controlled, so long as the persons set forth in clauses (i) and (ii) above continue to own directly or indirectly 51% or more of, and control, the borrower). | |
| With respect to Loan No.
3, U-Haul AREC Portfolio 22, during a trigger period, on a monthly basis, the borrower is required to deposit approximately $8,901
for ongoing replacement reserves. With respect to Loan No. 10, JTM Foods, during a trigger period, on a monthly basis, the borrower is required to deposit approximately $12,505 for ongoing TI/LC reserves. With respect to Loan No. 10, JTM Foods, during a trigger period, on a monthly basis, the borrower is required to deposit approximately $2,501 for ongoing capital expenditures reserves. With respect to Loan No. 11, Phoenix Industrial Portfolio XV, on each monthly payment date, the borrower is required to deposit with the lender an amount equal to $40,341 for tenant allowances, tenant improvement costs and leasing commissions that may be incurred or required to be reimbursed by the borrower. The borrower will not be obligated to make a monthly rollover deposit until the first instance the amount of the rollover funds on deposit in the rollover account, net of any outstanding disbursement requests therefrom, is equal to or less than $250,000. If at any time thereafter the amount of the rollover funds on deposit in the rollover account, net of any outstanding disbursement requests therefrom, is equal to, or exceeds $1,000,000, the borrower will not be obligated to make a monthly rollover deposit until such time as the amount of the rollover funds on deposit in the rollover account, net of any outstanding disbursement requests therefrom, is less than $250,000. The initial deposit of the rollover funds in the amount of $1,000,000 made by the borrower on the origination date will be taken into account for the purposes of calculating the rollover funds cap. With respect to Loan No. 11, Phoenix Industrial Portfolio XV, on each monthly payment date during a material tenant trigger event period, the borrower is required to deposit with the lender all material tenant trigger event excess cash flow for tenant allowances, tenant improvement costs and leasing commissions that may be incurred or required to be reimbursed by the borrower in connection with an acceptable material tenant lease extension or an acceptable material tenant space re-tenanting event. During the continuation of a material tenant trigger event period relating to any material tenant, its material tenant lease or its lease guarantor, the amount of the material tenant rollover funds deposited into the material tenant rollover account or the applicable material tenant rollover sub-account each time a material tenant trigger event period exists will not exceed an aggregate amount equal to $2.00 per square foot of the applicable material tenant space as of the commencement of such material tenant trigger event period. With respect to Loan No. 12, Corporate Center VI, at any time the rollover DSCR condition is in effect borrower is required to deposit $22,439 on each payment date for tenant improvement and leasing commissions. | |
|
| A-69 |
| default shall exist under
the primary tenant lease beyond the expiration of any applicable notice and cure periods, (d) the primary tenant lease guarantor
(if any) remains fully liable for the obligations and liabilities under each such lease, and (e) the borrower timely provides satisfactory
evidence of all required insurance as required pursuant to the Amazon Tallahassee mortgage loan documents. With respect to Loan No. 13, Amazon Tallahassee, the borrower is required to deposit into a tax reserve on a monthly basis 1/12th of the amount that will be sufficient to pay all such taxes. The tax reserve has been conditionally waived so long as, the borrower maintains the tax reserve waiver conditions of the mortgage loan documents. With respect to Loan No. 14, Birch Run Premium Outlets, during a trigger period, the borrower is required to make monthly deposits into the TI/LC reserve in an amount equal to approximately $49,494 per month ($1.00 PSF per annum). With respect to Loan No. 14, Birch Run Premium Outlets, during a trigger period, the borrower is required to make monthly deposits into a replacement reserve in an amount equal to approximately $9,899 per month ($0.20 PSF per annum). | |
With
respect to Loan No. 15, The Campus Portfolio, in the event a debt service coverage trigger event has occurred and no other cash
sweep event has occurred and is then continuing, the borrower must, within 10 days, deposit $400,000 with the lender. If the
borrower makes this deposit, $56,255 of such deposit will be placed into the replacement reserve account and $343,745 of such
deposit will be placed into the rollover reserve account. With respect to Loan No. 15, The Campus Portfolio the borrower is required
to deposit into an insurance reserve on a monthly basis 1/12th of the amount that will be sufficient to pay the insurance premiums
due for the renewal of coverage afforded by such policies; provided, however, such insurance reserve has been conditionally waived
so long as, the borrower maintains a blanket policy meeting the requirements of the mortgage loan documents. With respect to Loan
No. 16, Stop & Stor – Bay Ridge, the borrower is required to deposit into an insurance reserve on a monthly basis 1/12th
of the amount that will be sufficient to pay the insurance premiums due for the renewal of coverage afforded by such policies;
provided, however, such insurance reserve has been conditionally waived so long as, the borrower maintains a blanket policy meeting
the requirements of the mortgage loan documents. With
respect to Loan No. 17, BJ's Wholesale - Leased Fee, on each monthly payment date, the borrower is required to deposit with the lender
an amount equal to 1/12th of the taxes that the lender reasonably estimates will be payable during the next ensuing 12 months in
order to accumulate sufficient funds to pay all such taxes at least 30 days prior to their respective due dates. The borrower will
not be required to make deposits into the tax account so long as (i) no event of default has occurred and is continuing, (ii) all
of the mortgaged property is demised pursuant to the BJ’s Wholesale lease, (iii) the BJ’s Wholesale lease is in full
force and effect, (iv) no material tenant trigger event has occurred and remains outstanding, (v) BJ’s Wholesale is obligated
pursuant to the terms and conditions of the BJ’s Wholesale lease to pay all taxes directly to the applicable governmental authorities
in full in accordance with the terms of the loan documents, and otherwise make the payments and perform the obligations relating
to the obligations and liabilities for which the tax account was established and (vi) BJ’s Wholesale performs its obligation
under clause (v) in a timely manner and the borrower provides evidence, in form and substance reasonably satisfactory to the lender,
of such performance by BJ’s Wholesale in a timely manner.
|
| A-70 |
will be payable during the next ensuing 12 months in order to accumulate sufficient funds to pay all such taxes at least 30 days prior to their respective due dates. The borrower will not be required to make deposits into the tax account so long as (i) no event of default has occurred and is continuing, (ii) all of the mortgaged property is demised pursuant to the BJ’s Wholesale lease, (iii) the BJ’s Wholesale lease is in full force and effect, (iv) no material tenant trigger event has occurred and remains outstanding, (v) BJ’s Wholesale is obligated pursuant to the terms and conditions of the BJ’s Wholesale lease to pay all taxes directly to the applicable governmental authorities in full in accordance with the terms of the loan documents, and otherwise make the payments and perform the obligations relating to the obligations and liabilities for which the tax account was established and (vi) BJ’s Wholesale performs its obligation under clause (v) in a timely manner and the borrower provides evidence, in form and substance reasonably satisfactory to the lender, of such performance by BJ’s Wholesale in a timely manner. With respect to Loan No. 17, BJ's Wholesale - Leased Fee, on each monthly payment date, the borrower is required to deposit with the lender an amount equal to approximately $6,239 to pay for tenant allowances, tenant improvements and leasing commissions that may be incurred or required to be reimbursed by the borrower. The borrower will not be required to make deposits into the rollover account so long as (i) no event of default has occurred and is continuing, (ii) all of the mortgaged property is demised pursuant to the BJ’s Wholesale lease, (iii) the BJ’s Wholesale lease is in full force and effect and (iv) no material tenant trigger event period has occurred and remains outstanding. | |
| With respect to Loan No.
30, Hampton Inn Cambridge, the borrower is required to make monthly deposits into the FF&E reserve equal to 1/12th of 4% of annual
gross revenue. With respect to Loan No. 42, River Place Towers, the borrower is required to deposit into a tax reserve on a monthly basis 1/12th of the amount that will be sufficient to pay all such taxes. The tax reserve has been conditionally waived so long as, (a) no event of default has occurred, (b) even if an event of default has occurred all taxes and other charges are being timely paid by or on behalf of ground tenant. With respect to Loan No. 42, River Place Towers, the borrower is required to deposit into an insurance reserve on a monthly basis 1/12th of the amount that will be sufficient to pay the insurance premiums due for the renewal of coverage afforded by such policies; provided, however, (i) no event of default has occurred, (ii) borrower provides lender with satisfactory evidence (as determined by lender) that the property is insured in accordance with the loan documents pursuant to a blanket insurance policy acceptable to lender covering substantially all real property owned directly or indirectly by Franklin Equities. | |
| (20) | Represents a cap on the amount required to be deposited by the borrower pursuant to the related mortgage loan documents. In certain cases, during the term of the mortgage loan, the caps may be altered or terminated subject |
| A-71 |
|
to
conditions of the respective mortgage loan documents. | |
| (21) | In certain cases, the data for tenants occupying multiple spaces includes square footage only from the primary spaces sharing the same expiration date and may not include smaller spaces with different expiration dates. |
| (22) | With respect to the footnotes
hereto, no footnotes have been provided with respect to tenants that are not among the five largest tenants by square footage for
any mortgaged property. With respect to Loan No. 7, One Dag, (i) the third largest tenant, the UK of Great Britain (approximately 6.0% of the net rentable area), is entitled to three months of free rent scheduled for April through June of 2029, 2034, and 2037, and (ii) the fifth largest tenant, The Government of the French Republic (approximately 4.3% of the net rentable area), is entitled to 14 months of free rent commencing in December 2026. |
| (23) | The lease expirations shown
are based on full lease terms; however, in some instances, the tenant may have the option to terminate its lease with respect to
all or a portion of its leased space prior to the expiration date shown. In addition, in some instances, a tenant may have the right
to assign its lease or sublease the leased premises and be released from its obligations under the subject lease. With respect to Loan No. 1, Arizona Mills, the third largest tenant at the Mortgaged Property, Burlington, does not have an active covenant to operate. In the event Burlington Coat Factory goes dark, the borrower has 90 days from the date on which it receives notice from Burlington Coat Factory of its proposed cessation of business to terminate the lease. With respect to Loan No. 7, One Dag, (i) the largest tenant at the mortgaged property, the United Nations (approximately 13.8% of the net rentable area), has a one-time right to partially terminate its leased premises effective beginning January 1, 2029, subject to 12 months’ prior notice and a termination fee covering unamortized tenant improvements, broker commissions and rental abatements and three months’ rent with respect to the portion of the premises so terminated, (ii) the second largest tenant at the mortgaged property, The Federal Republic of Germany (“Germany”) (approximately 9.0% of the net rentable area), has the option to terminate its lease (a) effective February 6, 2034, subject to a written notice by no later than December 6, 2032, and a termination fee covering unamortized tenant improvements, broker commissions and rental abatement and six months’ rent, and additionally the option to terminate its lease (b) upon the severance or termination of diplomatic relations by the United States of America and/or Germany with the other by official public announcements made by either or both of their respective governments, at least 90 days’ notice, and the payment of termination fee pursuant to the lease, (iii) the third largest tenant at the mortgaged property, The UK of Great Britain (approximately 6.0% of the net rentable area), has a one-time right to terminate the entire lease effective April 1, 2033, subject to a written notice no later than December 31, 2031, and termination fee covering unamortized abated rent, improvement allowances, leasing commissions and three months’ rent, and (iv) the fifth largest tenant at the mortgaged property, The Government of the French Republic (“France”) (approximately 4.3% of the net rentable area), has the option to terminate its lease if (a) diplomatic relations between the United States and France are ended, (b) France is excluded from the United Nations, or (c) the United Nations permanently relocated from Manhattan, New York, subject to six months’ prior notice, provided that the notice is within 18 months of the triggering event, and France pays a termination fee covering the unamortized portion of the borrower’s contributions, rent concessions, and brokerage commissions, calculated with 10% annual interest over 15 years. |
| A-72 |
|
With respect to Loan No. 7, One Dag, the fourth largest tenant, The Population Council, Inc., has subleased 23,097 square feet to Leech Tishman Robinson Brog, PLLC at a rental rate of $32.00 PSF through December 2030 (co-terminous with the prime lease term). With
respect to Loan No. 8, The Pointe at Polaris, the Fifth Largest Tenant, Community Insurance Company
dba Elevance Health, has the one-time right to terminate its lease effective September 30, 2028 with
12 months’ prior written notice and the payment of a termination fee. | |
| (24) | With respect to Loan No.
9, The Ritz Tower, there is no individual or entity (other than the cooperative corporation borrower) that has recourse obligations
with respect to The Ritz Tower whole loan, including pursuant to any guaranty or environmental indemnity. With respect to Loan No. 10, JTM Foods, the non-recourse carve-out guaranty is several (not joint and several) between the non-recourse carveout guarantors, with approximate splits of 61.0289% for AG Net Lease Realty Fund V REIT LLC, and 38.9711% for AG Net Lease Realty Fund V Investments (H-1), L.P. With respect to Loan No. 11, Phoenix Industrial Portfolio XV, the Largest Tenant at the Belden, MS Mortgaged Property, Phoenix Logistics, is an affiliate of the borrower sponsors, and payment of rent under the lease is guaranteed by the borrower sponsors and non-recourse carveout guarantors. |
| (25) | Each letter identifies a
group of related borrowers. With respect to Loan Nos. 1, 6, and 14, Arizona Mills, The Falls and Birch Run Premium Outlets. With respect to Loan Nos. 16 and 26, Stop & Stor – Bay Ridge and Stop & Stor – Glendale/Middle Village |
| (26) | The classification of the
lockbox types is described in the preliminary prospectus. See “Description of the Mortgage Pool—Certain Calculations
and Definitions” in the preliminary prospectus for further details. With respect to Loan No. 9, The Ritz Tower, the mortgage loan is structured without a lockbox. With respect to Loan No. 34, Security Public Storage – Frederick, the mortgage loan is structured without a lockbox. |
| (27) | With respect to Loan No.
5, Lawrence Logistics Center, the borrower is party to a payment-in-lieu-of-taxes ("PILOT") agreement (the "Financial
Agreement"), dated December 7, 2022, entered into between the borrower and the Township of Lawrence, New Jersey, pursuant to
the Long Term Tax Exemption Law of 1992 (N.J.S.A. 40A:20-1, et seq.). Pursuant to the PILOT Program, the borrower makes payments
in lieu of conventional real estate taxes with respect to the mortgaged property in accordance with the Financial Agreement. See
"Description of the Mortgage Pool—Real Estate and Other Tax Considerations" in the preliminary prospectus. |
| A-73 |
| With respect to Loan No. 8, The Pointe at Polaris, the mortgaged property is subject to a Community Reinvestment Area exemption which abates taxes for 100% of the office space and the portions of the garage serving the office space at the mortgaged property for 10 years. | |
| (28) | With respect to Loan No. 13, Amazon Tallahassee, the borrower entered into a master lease dated December 30, 2025 between Secure Net Lease Industrial MT I, LLC and Secure Net Lease Industrial I, DST. |
| (29) | Property Located Within
a Qualified Opportunity Zone (Y/N) reflects mortgaged properties that are located in qualified opportunity zones ("QOZs")
under Internal Revenue Code § 1400Z-2 - Notice 2018-48 and Notice 2019-42. According to the Internal Revenue Service, (1) a
QOZ is an economically distressed community where new investments, under certain conditions, may be eligible for preferential tax
treatment, and (2) localities qualify as QOZs if they have been nominated for that designation by a state, the District of Columbia,
or a U.S. territory and that nomination has been certified by the Secretary of the Treasury via his delegation of authority to the
Internal Revenue Service. No representation is made as to whether any Mortgaged Properties located in QOZs or the related borrowers
are eligible for such preferential tax treatment or whether any qualifying investment has been made in a QOZ. ● Loan No. 23, One Commerce Plaza |
| (30) | With respect to Loan No.
1, Arizona Mills, provided that no event of default exists, and upon satisfaction of other requirements as set forth in the Arizona
Mills whole loan documents, the borrower may (i) make transfers of immaterial or non-income producing portions of the Arizona Mills
Property to any federal, state or local government or any political subdivision thereof in connection with takings or condemnations
of any portion of the Arizona Mills Property (including, without limitation, portions of the Arizona Mills Property’s “ring
road”) for dedication or public use; (ii) make transfers of non-income producing or vacant portions of the Arizona Mills Property
(including, without limitation, portions of the Arizona Mills Property’s “ring road”) (by sale, ground lease, sublease
or other conveyance of any interest) to third parties or affiliates of the borrower including without limitation, owners of outparcels
and department store pads, pads for office buildings, hotels or other properties; or (iii) dedicate portions of the Arizona Mills
Property or grant easements, restrictions, covenants, reservations and rights of way in the ordinary course of business for traffic
circulation, ingress, egress, parking, access, utilities lines or for other similar purposes; provided, however, that it shall be
a further condition to any of the transfers in clause (ii) and clause (iii) above that no transfer, conveyance or other encumbrance
shall result in a material adverse effect on the Arizona Mills Property based upon an officer’s certificate delivered to the
lender (provided, further, that such transfers shall be in conformity with the existing reciprocal easement agreement, as evidenced
by an officer’s certificate) (a “Parcel Release”). In connection with a Parcel Release pursuant to clause (i) or clause (ii) above, (a) the ratio of the unpaid principal balance of the loan-to-value ratio of the remaining portion of the Arizona Mills Property must be equal to or less than 125%; or (ii) the borrower must pay down the principal balance of the Arizona Mills whole loan (which prepayment will not be subject to any prepayment premium or other premium or penalty of any kind) by an amount not less than the least of the following amounts: (1) if the transferred portion of the Arizona Mills Property is sold, the net proceeds of an arm’s-length sale of such parcel to an unrelated person, or if the transferred portion of the Arizona Mills Property is transferred in connection with a taking or condemnation, the net condemnation proceeds, (2) the fair market value of such parcel at the time of the transfer and release, or (3) an amount such that the loan-to-value ratio of the Arizona Mills whole loan does not increase after the transfer and release, unless the lender receives an opinion of counsel that if the amount described in this clause (ii) is not paid, the securitization will not fail to maintain its status as a REMIC as a result of the transfer and release. With respect to Loan No. 1, Arizona Mills, the second largest tenant at the Mortgaged Property, Harkins Theatres IMAX, has a right of first refusal to purchase any building on the Mortgaged Property in the event the borrower elects to sell any such building for use as, or the development of, an event-type theater. |
With respect to Loan No. 2, Orchard at Saddleback, the whole loan is structured with a springing amortization reserve, which, starting on September 6, 2031, on a monthly basis, the borrower is required to deposit $100,000 into an amortization reserve. The LTV Ratio at Maturity / ARD (%) is 57.4% net of the amortization reserve.
|
| A-74 |
|
allocated
loan amount for such property, and the following conditions, among others are satisfied;
(i) the debt service coverage ratio of the properties after such release is at least equal
to the greater of 1.54x and the debt service coverage ratio as of the last day of the calendar
month preceding the release, (ii) the debt yield of the properties after such release is
at least equal to the greater of 11.9% and the debt yield as of the last day of the calendar
month preceding the release, and (iii) compliance with REMIC related conditions.
With
respect to Loan No. 6, The Falls, 1.8% of underwritten base rent is attributable to temporary
or month-to-month tenants. | |
| With
respect to Loan No. 32, Shoppes at Summer Trees, which is structured with a hard lockbox, the borrowers may suspend their obligation
to cause all rents to be deposited into a clearing account during a debt service coverage ratio cash management period (provided
no other cash management period is continuing) for so long as the following conditions are satisfied, the borrowers have deposited
(and maintain on deposit) with the lender (i) cash in the amount of the difference between (x) the annual net operating income that
would be required to achieve debt service coverage ratio of 1.15x, minus (y) the then existing annual net operating income as reasonably
determined by the lender (the “NOI Shortfall”), which cash amount will be transferred to the cash collateral subaccount
or (ii) the borrowers have deposited (and maintains on deposit) with the lender a letter of credit in the amount of the NOI Shortfall. |
| A-75 |
| With respect to Loan No. 37, Sheboygan Industrial, which is structured with a hard lockbox, the borrowers may suspend their obligation to cause all rents to be deposited into a clearing account during a debt service coverage ratio cash management period (provided no other cash management period is continuing) for so long as the following conditions are satisfied, the borrowers have deposited (and maintain on deposit) with the lender (i) cash in the amount of the difference between (x) the annual net operating income that would be required to achieve debt service coverage ratio of 1.25x, minus (y) the then existing annual net operating income as reasonably determined by the lender (the “NOI Shortfall”), which cash amount will be transferred to the cash collateral subaccount or (ii) the borrowers have deposited (and maintains on deposit) with the lender a letter of credit in the amount of the NOI Shortfall. | |
| (31) | With respect to Loan No.
5, Lawrence Logistics Center, the increase from the Most Recent NOI ($) to the Underwritten Net Operating Income ($) is primarily
attributable to the lease with iApparel Brands LLC (approximately 42.6% of net rentable area), which was executed and included in
the underwriting but had not yet commenced paying rent as of the most recent financial reporting period. At origination, the borrower
deposited $509,257.63 with the lender, representing 100% of the outstanding gap rent for iApparel Brands LLC. With respect to Loan No. 7, One Dag, the increase in UW NOI from the Most Recent NOI is primarily attributable to burn-off of free rent associated with recently executed leases. With respect to Loan No. 9, The Ritz Tower, residential cooperatives are generally not-for-profit entities that set maintenance fees to cover current expenses and plan for future capital needs. A residential cooperative can increase or decrease maintenance fees according to its anticipated expenses and level of cash reserves. The Ritz Tower Property has been operating as a cooperative and the historical NOI figures reflect such operation and therefore are not representative of the cash flow generated by The Ritz Tower Property if it were operated as a multifamily rental property. With respect to Loan No. 11, Phoenix Industrial Portfolio XV, the increase from Most Recent NOI ($) to Underwritten Net Operating Income ($) is primarily attributable to recent leasing activity at the mortgaged properties, which includes four new leases since April 2025 accounting for 1,100,002 square feet and $4,022,922 of in-place base rent. With respect to all residential cooperative mortgage loans sold to the trust by National Cooperative Bank, N.A., due to the specialized nature of residential housing cooperatives, certain information presented in and shown on Annex A with respect to other mortgage loans is not presented with respect to the residential cooperative mortgage loans sold to the trust and is, instead, reflected as not applicable (NAP). Since residential cooperatives are not-for-profit entities that generally set maintenance fees to cover current expenses and plan for future capital needs and a residential cooperative is generally able to increase or decrease maintenance fees according to its anticipated expenses and level of cash reserves, historical Net Operating Income figures for residential cooperative properties are generally not representative of the cash flow generated by the property if it were operated as a multifamily rental property. Accordingly, the Most Recent NOI ($), Second Most Recent NOI ($), Third Most Recent NOI ($), and the related fields shown on Annex A-1 are not presented on Annex A with respect to the residential cooperative mortgage loans sold to the trust. |
| (32) | Left Intentionally Blank |
| (33) | With respect to Loan No.
8, The Pointe at Polaris, the borrowers, Polaris Exchange LLC (“Polaris Exchange”) and Polaris Lyra Holdings LLC (“Polaris
Lyra”) own the fee interest in the mortgaged property as tenants-in-common. Additionally, Polaris Lyra is the tenant
under a master lease structure created to facilitate a reverse 1031 exchange to be consummated by First American Exchange Company,
LLC (“FA Exchange”), the sole member of Polaris Exchange. Upon consummation of the reverse 1031 exchange in
accordance with the terms and conditions set forth in the Loan Documents, (i) FA Exchange will transfer all of its ownership interests
in Polaris Exchange to Hillcrest 100 LP, a Texas limited partnership, the sole member of Polaris Lyra and (ii) the borrowers are
permitted to terminate the master lease structure subject to satisfaction of certain requirements set forth in the mortgage loan
documents. With respect to Loan No. 33, Highlander Hills Estates, the borrowers own the mortgaged property as tenants-in-common. |
| A-76 |