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herein is preliminary as of the date hereof, supersedes any such information previously delivered to you and will be superseded by any such information subsequently delivered and ultimately by the final prospectus relating to the securities.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.

With respect to Loan No. 3, U-Haul AREC Portfolio 22, the appraised value is based on the portfolio appraised value of $235,000,000, as of May 6, 2026, which is inclusive of an approximately 5.1% portfolio premium and reflects the “as-is” values of the U-Haul AREC Portfolio 22 Properties as a whole if sold in their entirety to a single buyer. The Cut-off Date LTV Ratio and Maturity Date LTV Ratio of the U-Haul AREC Portfolio 22 whole loan based upon the Aggregate Individual As-Is Appraised Value, are 59.9% and 46.6%, respectively.

With respect to Loan No. 4, U-Haul - AREC2 Portfolio, the portfolio appraised value of $84,400,000 as of April 1, 2026, which is inclusive of an approximately 3.3% portfolio premium and reflects the “as-is” values of the U-Haul - AREC2 Portfolio Properties as a whole if sold in their entirety to a single buyer. The “as-is” appraised values of the individual properties in the aggregate totals $81,720,000. The Cut-off Date LTV and ARD LTV of the U-Haul - AREC2 Portfolio mortgage loan based upon the Aggregate Individual As-Is Appraised Value, are 53.3% and 41.4%.

With respect to Loan No. 5, Lawrence Logistics Center, the Appraised Value ($) of $64,000,000 reflects an "As-Is Assuming Capital Reserves" value of the mortgaged property, as of May 20, 2026, that assumes certain capital reserves escrowed at origination have been funded. The "as-is" appraised value of the mortgaged property, as of the same date and without giving effect to such reserves, is $62,200,000. The Cut-off Date LTV Ratio (%) and the LTV Ratio at Maturity / ARD (%) are calculated based on the $64,000,000 Appraised Value ($).

With respect to Loan No. 7, One Dag, the Appraised Value represents the “As Is (Funded Reserve)” value as of April 15, 2026, which assumes that reserves in the amount of $64,480,209 are fully funded at loan origination for certain free rent, landlord work, tenant improvements and leasing commissions (“TI/LC”) and capital improvement obligations. At origination, the borrower deposited (i) $6,203,117 for real estate taxes, (ii) $0 for insurance, (iii) $1,566,273 for replacement reserve, (iv) $5,000,000 for TI/LC reserves, (v) $34,174,426 for outstanding lease obligations and (vi) $20,770,751 for a free rent reserve. The Appraised Value includes one new and three renewal

 

 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. 9, The Ritz Tower, the Appraised Value and LTV Cut-off shows the “Rental Fallback” appraised value for the Ritz Tower Property which assumes it is operated as a multifamily rental property and that the units could achieve rents commensurate with comparable non-rent stabilized buildings should the cooperative corporation be de-converted. The “Gross Sellout Value (As Is)”, as determined in the appraisal, is $165,200,000.

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%.

With respect to Loan No. 21, The Storage Mall Portfolio, the Appraised Value ($) includes approximately 15 acres of land in the valuation consideration across the portfolio. The Appraised Value ($) without excess land is approximately $15,900,000. The Cut-off Date LTV Ratio (%) and the LTV Ratio at Maturity / ARD (%) based on appraisal value without excess land is approximately 63.4% and 59.6% respectively.

With respect to all residential cooperative mortgage loans sold to the trust by National Cooperative Bank, N.A., the “as-is” appraised value of each property is the appraised value of such property assuming such property is operated as a residential cooperative.

(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.

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

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

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

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

 

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. 2, Orchard at Saddleback, the defeasance lockout period will be at least 24 payment dates beginning with and including the first payment date on September 6, 2026. Defeasance of the Orchard at Saddleback whole loan is permitted after the first payment date following the earlier to occur of (i) two years from the closing date of the securitization that includes the last pari passu note to be securitized and (ii) July 31, 2030. The assumed lockout period of 24 payments is based on the closing date of the BMO 2026-C15 securitization in August 2026. The actual lockout period may be longer.

With respect to Loan No. 6, The Falls, the lockout period will be at least 26 payment dates beginning with and including the first payment date on June 1, 2026. Defeasance of The Falls whole loan is permitted after the date that is the earlier of (i) two years from the closing date of the securitization that includes the last note comprising a part of The Falls whole loan to be securitized and (ii) June 1, 2029. The assumed lockout period of 26 payments is based on the expected BMO 2026-C15 securitization closing date in August 2026. The actual lockout period may be longer.

With respect to Loan No. 6, The Falls, the borrower is permitted without the lender’s consent to make transfers of non-income producing portions of The Falls Property, subject to satisfying certain conditions related to zoning matters, complete tax lots, legal subdivision, ingress and egress, and customary REMIC conditions.

With respect to Loan No. 8, The Pointe at Polaris, the lockout period will be at least 27 payment dates beginning with and including the first payment date on June 6, 2026. Defeasance of The Pointe at Polaris whole loan is permitted after the date that is the earlier of (i) two years from the closing date of the securitization that includes the last note comprising a part of The Pointe at Polaris whole loan to be securitized and (ii) April 17, 2029. The assumed defeasance lockout period of 27 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. 9, The Ritz Tower, defeasance of The Ritz Tower 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 Ritz Tower whole loan to be securitized and (b) August 3, 2030. The assumed defeasance lockout period of 24 payments is based on the anticipated closing date of the BMO 2026-C15 securitization 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.
 


With respect to Loan No. 13, Amazon Tallahassee, following the occurrence of either a debt service coverage trigger event or a primary tenant cash sweep period, the  borrower will pay (or cause the master tenant to pay) to the lender on each payment date $1,984.

With respect to Loan No. 13, Amazon Tallahassee, the borrower is required to deposit on a monthly basis 1/12th of the annual estimated insurance payments; provided, however, that the insurance reserve will be conditionally waived so long as either (i) the borrower maintains blanket policies of insurance in accordance with the Amazon Tallahassee mortgage loan documents, (ii) (a) the borrower maintains all required insurance in accordance with the Amazon Tallahassee mortgage loan documents, (b) no primary tenant cash sweep period then exists and (c) the primary tenant maintains a long-term unsecured debt rating equal to or greater than BBB (as rated by S&P and Fitch) and an equivalent rating from each of the other rating agencies which rate such entity, or (iii) (a) no event of default exists, (b) the primary tenant lease has not expired or been terminated and is in effect, (c) no

 

 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. 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.

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

 

 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. 17, BJ's Wholesale - Leased Fee, on each monthly payment date during a material tenant trigger event period, the borrower is required to deposit with the lender an amount equal to, with respect to the applicable period, the greater of (i) the product of (A) the total rentable square footage demised under all material tenant leases with respect to which (or with respect to the related material tenants or lease guarantors) a material tenant trigger event exists and (B) the ratio in which (1) the numerator is equal to $1.91 and (2) the denominator is equal to 12, and (ii) all material tenant trigger event excess cash, for tenant allowances, tenant improvements and leasing commissions that may be incurred or required to be reimbursed by the borrower in connection with leasing material tenant space pursuant to qualified leases.

With respect to Loan No. 18, Gateway Plaza, 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. 23, One Commerce Plaza, on each monthly payment date, the borrower is required to escrow $122,833 for tenant improvements and leasing concessions. Commencing on the payment date in March 2028 and on each payment date thereafter, the borrower will be required to escrow approximately $46,062 for tenant improvements and leasing concessions.

With respect to Loan No. 26, Stop & Stor – Glendale/Middle Village, 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. 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.

With respect to Loan No. 18, Gateway Plaza, the borrower is required to deposit $8,975 monthly into a TI/LC reserve and such reserve is capped at $450,000 (inclusive of the $250,000 upfront deposit).

With respect to Loan No. 18, Gateway Plaza, the borrower is required to deposit $2,010 monthly into a replacement reserve and such reserve is capped at $50,000.

With respect to Loan No. 21, The Storage Mall Portfolio, the capital expenditures reserve is subject to a cap of $66,912.

With respect to Loan No. 24, Centennial Center, the capital expenditures reserve is subject to a cap of $17,672 and the TI/LC reserve is subject to a cap of $300,000.

With respect to Loan No. 25, Grizzly Self Storage Portfolio, the capital expenditures reserve is subject to a cap of $13,227.

With respect to Loan No. 37, Sheboygan Industrial, the capital expenditure reserve is subject to a cap of approximately $26,684.

   
(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.

With respect to Loan No. 12, Corporate Center VI, the Second Largest Tenant, AtkinsRealis USA Inc., has the right to terminate its lease on March 31, 2030; provided that the borrower receives prior written notice no less than 6 months prior to the early termination date and the tenant pays an early termination fee.

With respect to Loan No. 15, The Campus Portfolio, the largest tenant at the 1380 Enterprise Drive Mortgaged Property, USI Insurance Services, LLC, has the right to terminate its lease on May 28, 2028; provided that the borrower receives prior written notice not less than 365 days prior to the early termination date and an early termination fee.

With respect to Loan No. 15, The Campus Portfolio, the Third Largest Tenant at the 1380 Enterprise Drive building, Theraplay, Inc, has the right to terminate its lease on June 1, 2029; provided that the borrower receives prior written notice not less than 180 days prior to the early termination date and an early termination fee.

With respect to Loan No. 22, Bradford Plaza, The fifth largest tenant, Shoe Sensation had a one-time option at the end of the 5th year of their term to terminate its lease, on July 14, 2026, if gross sales fell below $100 psf. The tenant did not exercise its termination option and remained in the space.

With respect to Loan No. 23, One Commerce Plaza, the third largest tenant, NYS - Department of Financial Services, has an ongoing right to contract its leased premises by 4,758 square feet with 180 days’ notice. Additionally, the fourth largest tenant, NYS - Office of Temporary & Disability Assistance, may terminate its lease any time on or after September 1, 2026 with 180 days’ notice.

   
(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.

With respect to Loan No. 3, U-Haul AREC Portfolio 22, after the expiration of the defeasance lockout period and prior to the monthly payment date occurring in February 2036, the borrowers have the right to obtain a release of any one or more individual U-Haul AREC Portfolio 22 individual properties subject to the satisfaction of certain conditions under the loan agreement.

With respect to Loan No. 4, U-Haul - AREC2 Portfolio, at any time after the date that is two years after the closing date of the securitization and prior to the open prepayment date, the borrowers may obtain the release of an individual property, provided that the borrowers defease an amount of mortgage loan an equal to 110% of the

 

 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. 5, Lawrence Logistics, 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.

 

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. 7, One Dag, Permanent Mission of Latvia (approximately 0.9% of the net rentable area) is a month-to-month tenant at the mortgaged property and is underwritten as vacant.

With respect to Loan No. 9, The Ritz Tower, historical occupancy is not reported.  Since the Mortgaged Property is a residential condominium operated as a multifamily cooperative, all shares are owned by individual tenant-shareholders. As such, the building is considered to be 100% occupied and each unit is considered to be occupied by the related tenant-shareholder.

With respect to Loan No. 9, The Ritz Tower, the commercial condominium unit which is in the same build-ing as the related mortgaged property is in receivership, as described under “Description of the Mortgage Pool—Litigation and Other Considerations” in this preliminary prospectus. A portion of the land on which the related building is located is ground leased, and the residential and commercial condominium unit owners are jointly and severally liable for ground lease payments.  The commercial condominium unit has not paid its share of ground rent and the borrower has made payments on behalf of the commercial condominium unit owner.  If the commercial condominium unit continues to not pay its share of ground rent during its pending foreclo-sure proceeding , and the borrower uses all of the remainder of a letter of credit posted as security for ground lease payments, the lender estimates that the residential co-op shareholders of the borrower would be required to pay approximately $2,000 per month under the ground lease until the commercial condomini-um unit is sold and a new commercial unit owner commences payment of such obligations. The amount incurred could potentially be higher, and relates solely to ground lease payments; the borrower has previ-ously and may in the future also need to make payments to cover the commercial condominium unit own-er’s share of condominium expenses.

With respect to Loan No. 11, Phoenix Industrial Portfolio XV, the Sole Tenant at the Coffeyville, KS Mort-gaged Property, Transportation Partners and Logistics (“TPL”), has a lease expiration of December 31, 2026. The borrower sponsor has provided a to-be-signed extension agreement of the TPL lease through December 31, 2029. Unless and until the delivery of (A) written evidence acceptable to the lender in all re-spects that either (i) the lease extension agreement has been fully executed and is in full force and effect, (ii) the TPL lease has been extended pursuant to a lease extension on such terms previously approved by the lender in writing and is otherwise acceptable to the lender in all respects, or (iii) all of the premises cur-rently leased pursuant to the TPL lease is leased to a replacement tenant of equal or greater quality to TPL, at a rental rate at least the same or better than the rent underwritten by the lender under the TPL lease in connection with the origination of the loan and otherwise acceptable to the lender in all respects, and (B) a then current acceptable tenant estoppel certificate from TPL or the replacement tenant, a portion of the debt equal to $14,000,000 will be recourse to the borrower.

  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