FREE WRITING PROSPECTUS | ||
FILED PURSUANT TO RULE 433 | ||
REGISTRATION FILE NO.: 333-255934-07 | ||
BMO 2023-C6 Disclaimer
STATEMENT REGARDING THIS FREE WRITING PROSPECTUS
The depositor has filed a registration statement (including a prospectus) with the Securities and Exchange Commission (‘‘SEC’’) 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 1-866-864-7760 (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herein is preliminary as of the date hereof, supersedes any such information previously delivered to you and will be superseded by any such information subsequently delivered and ultimately by the final prospectus relating to the securities.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., Deutsche Bank Securities Inc., Goldman Sachs & Co. LLC, KeyBanc Capital Markets Inc., UBS Securities, LLC, Wells Fargo Securities, LLC, Academy Securities, Inc., Bancroft Capital, LLC, Drexel Hamilton, 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 2023-C6
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 | Loan | 1, 5, 6, 7, 10, 12, 17, 19, 21, 23, 30 | 62 | Healthcare Trust MOB Portfolio | 9.9% | KeyBank, Barclays, SGFC | KeyBank | NAP | NAP | |
1.01 | Property | 1 | Belpre V Cancer Center - Belpre, OH | 1.9% | 19.6% | |||||
1.02 | Property | 1 | Glendale MOB - Farmington Hills, MI | 0.3% | 3.3% | |||||
1.03 | Property | 1 | 1600 State Street | 0.3% | 2.9% | |||||
1.04 | Property | 1 | Palm Valley Medical Plaza - Goodyear, AZ | 0.2% | 2.4% | |||||
1.05 | Property | 1 | Eastside Cancer Institute - Greenville, SC | 0.2% | 2.3% | |||||
1.06 | Property | 1 | Aurora Healthcare Center - Waterford, WI | 0.2% | 2.1% | |||||
1.07 | Property | 1 | Beaumont Medical Center - Warren, MI | 0.2% | 2.1% | |||||
1.08 | Property | 1 | Millennium Eye Care - Freehold, NJ | 0.2% | 2.1% | |||||
1.09 | Property | 1 | 757 Franciscan Medical - Munster, IN | 0.2% | 2.1% | |||||
1.10 | Property | 1 | Vascular Surgery Associates - Tallahassee, FL | 0.2% | 2.0% | |||||
1.11 | Property | 1 | Decatur Medical Office Building - Decatur, GA | 0.2% | 1.9% | |||||
1.12 | Property | 1 | Aurora Healthcare Center - Wautoma, WI | 0.2% | 1.9% | |||||
1.13 | Property | 1 | Greenfield Medical Plaza - Gilbert, AZ | 0.2% | 1.8% | |||||
1.14 | Property | 1 | Swedish American MOB - Roscoe, IL | 0.2% | 1.8% | |||||
1.15 | Property | 1 | West Michigan Surgery Center - Big Rapids, MI | 0.2% | 1.7% | |||||
1.16 | Property | 1 | UPMC - Sir Thomas Court - Harrisburg, PA | 0.2% | 1.7% | |||||
1.17 | Property | 1 | Eastern Carolina ENT - Greenville, NC | 0.2% | 1.7% | |||||
1.18 | Property | 1 | Lancaster Medical Arts MOB - Lancaster | 0.2% | 1.7% | |||||
1.19 | Property | 1 | UPMC - Fisher Road - Mechanicsburg, PA | 0.2% | 1.7% | |||||
1.20 | Property | 1 | Kingwood Executive Center - Kingwood, TX | 0.2% | 1.6% | |||||
1.21 | Property | 1 | Pensacola Nephrology MOB - Pensacola, FL | 0.2% | 1.6% | |||||
1.22 | Property | 1 | Lee Memorial Health System - Fort Myers, FL | 0.1% | 1.5% | |||||
1.23 | Property | 1 | Greenville Health System - Greenville, SC | 0.1% | 1.5% | |||||
1.24 | Property | 1 | UPMC - Chambers Hill - Harrisburg, PA | 0.1% | 1.5% | |||||
1.25 | Property | 1 | Rockwall Medical Plaza - Rockwall, TX | 0.1% | 1.4% | |||||
1.26 | Property | 1 | Pioneer Spine Sports - West Springfield | 0.1% | 1.4% | |||||
1.27 | Property | 1 | Women's Healthcare Group MOB - York, PA | 0.1% | 1.4% | |||||
1.28 | Property | 1 | OrthoOne Hilliard - Hilliard, OH | 0.1% | 1.3% | |||||
1.29 | Property | 1 | St Peter's - Albany, NY - 5 Palisades | 0.1% | 1.3% | |||||
1.30 | Property | 1 | Metropolitan Eye Lakeshore Surgery - St. Clair Shores, MI | 0.1% | 1.3% | |||||
1.31 | Property | 1 | Crittenton MOB - Washington Township, MI | 0.1% | 1.3% | |||||
1.32 | Property | 1 | Surgery Center of Temple - Temple, TX | 0.1% | 1.3% | |||||
1.33 | Property | 1 | RAI Care Center-Clearwater, FL | 0.1% | 1.2% | |||||
1.34 | Property | 1 | Medical Center V - Peoria, AZ | 0.1% | 1.2% | |||||
1.35 | Property | 1 | MetroHealth Buckeye Health - Cleveland, OH | 0.1% | 1.2% | |||||
1.36 | Property | 1 | South Douglas MOB - Midwest City, OK | 0.1% | 1.2% | |||||
1.37 | Property | 1 | Crittenton MOB - Sterling Heights, MI | 0.1% | 1.2% | |||||
1.38 | Property | 1 | SPHP MOB, Albany, NY | 0.1% | 1.2% | |||||
1.39 | Property | 1 | Atlanta Gastroenterology Associates - Lawrenceville, GA | 0.1% | 1.2% | |||||
1.40 | Property | 1 | Bone and Joint Specialists - Merrillville, IN | 0.1% | 1.1% | |||||
1.41 | Property | 1 | 1550 State Street | 0.1% | 1.1% | |||||
1.42 | Property | 1 | St. Peter's - Albany, NY - 2 Palisades | 0.1% | 1.1% | |||||
1.43 | Property | 1 | St Lukes Heart Vascular Center - East Stroudsburg | 0.1% | 1.0% | |||||
1.44 | Property | 1 | Naidu Clinic - Odessa, TX | 0.1% | 0.9% | |||||
1.45 | Property | 1 | Aurora Healthcare Center - Kiel, WI | 0.1% | 0.9% | |||||
1.46 | Property | 1 | Florida Medical Heartcare - Tampa, FL | 0.1% | 0.9% | |||||
1.47 | Property | 1 | Florida Medical Wesley Chapel - Tampa, FL | 0.1% | 0.8% | |||||
1.48 | Property | 1 | Aurora Healthcare Center - Green Bay, WI | 0.1% | 0.8% | |||||
1.49 | Property | 1 | Pioneer Spine Sports - Springfield | 0.1% | 0.8% | |||||
1.50 | Property | 1 | Center for Advanced Dermatology - Lakewood, CO | 0.1% | 0.8% | |||||
1.51 | Property | 1 | Pioneer Spine Sports - Northampton | 0.1% | 0.8% | |||||
1.52 | Property | 1 | Florida Medical Clinic - Tampa, FL | 0.1% | 0.7% | |||||
1.53 | Property | 1 | DaVita Dialysis - Hudson, FL | 0.1% | 0.7% | |||||
1.54 | Property | 1 | St Peter's - Albany, NY - 4 Palisades | 0.1% | 0.7% | |||||
1.55 | Property | 1 | 5825 Shoreview Lane North | 0.1% | 0.5% | |||||
1.56 | Property | 1 | Florida Medical Tampa Palms - Tampa, FL | 0.1% | 0.5% | |||||
1.57 | Property | 1 | Fresenius Medical Care - Winfield, AL | 0.1% | 0.5% | |||||
1.58 | Property | 1 | Florida Medical Somerset - Tampa, FL | 0.0% | 0.5% | |||||
1.59 | Property | 1 | St. Peter's - Troy, NY - 2 New Hampshire | 0.0% | 0.5% | |||||
1.60 | Property | 1 | DaVita Bay Breeze Dialysis Center - Largo, FL | 0.0% | 0.5% | |||||
1.61 | Property | 1 | Aurora Healthcare Center - Greenville, WI | 0.0% | 0.4% | |||||
1.62 | Property | 1 | 1586 State Street | 0.0% | 0.2% | |||||
2 | Loan | 1, 4, 7, 10, 12, 15, 16, 19, 20, 28 | 1 | Skorpios Industrial | 9.9% | 100.0% | KeyBank, AREF2 | KeyBank, AREF2 | NAP | NAP |
3 | Loan | 1, 4, 5, 7, 12, 13, 14, 16, 19, 24 | 1 | Fashion Valley Mall | 8.3% | 100.0% | BANA, JPMCB, Barclays, BMO | BMO | NAP | NAP |
4 | Loan | 1, 2, 5, 7, 11, 12, 21, 24 | 1 | CX - 250 Water Street | 7.6% | 100.0% | WFB, BANA, GSBI, 3650 REIT | WFB | NAP | NAP |
5 | Loan | 7, 15, 19 | 1 | Marriott Philadelphia West | 5.6% | 100.0% | WFB | WFB, AREF2 | NAP | NAP |
6 | Loan | 16 | 1 | Maple Creek Village | 4.7% | 100.0% | BMO | BMO | Group A | NAP |
7 | Loan | 1, 4, 7, 12, 13, 19, 20, 21, 23, 24 | 1 | 11 West 42nd Street | 4.1% | 100.0% | UBS AG, LMF, BANA | UBS AG, LMF | NAP | NAP |
8 | Loan | 1, 5, 7, 10, 12, 13, 18, 23, 30 | 1 | Back Bay Office | 4.1% | 100.0% | DBNY, GSBI, WFBNA, New York Life Insurance Company, Teachers Insurance and Annuity Association of America | ZBNA | NAP | NAP |
9 | Loan | 5, 6, 7, 16, 23, 30 | 22 | Four Springs Net Lease Portfolio | 3.7% | GACC | GACC | NAP | NAP | |
9.01 | Property | 1 | 8271 Anderson Court | 0.4% | 10.7% | |||||
9.02 | Property | 1 | 1313 & 1422 Campbell Street | 0.4% | 9.7% | |||||
9.03 | Property | 1 | 3310 Greensburg Road | 0.3% | 8.8% | |||||
9.04 | Property | 1 | 2495 Doctor F. E. Wright Drive | 0.3% | 8.4% | |||||
9.05 | Property | 1 | 700 Stephenson Highway | 0.2% | 6.1% | |||||
9.06 | Property | 1 | 7850 Haggerty Road | 0.2% | 5.5% |
A-1 |
BMO 2023-C6
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 | |||||||||
9.07 | Property | 1 | 4125 State Route 22 | 0.2% | 5.3% | |||||
9.08 | Property | 1 | 4400 South 76th Circle | 0.2% | 5.2% | |||||
9.09 | Property | 1 | 8400 Green Meadows Drive | 0.2% | 4.9% | |||||
9.10 | Property | 1 | 1817 Masters Avenue | 0.2% | 4.9% | |||||
9.11 | Property | 1 | 8760 Mississippi Street | 0.2% | 4.1% | |||||
9.12 | Property | 1 | 35710 Mound Road | 0.1% | 3.7% | |||||
9.13 | Property | 1 | 819 North Jefferson Avenue | 0.1% | 3.3% | |||||
9.14 | Property | 1 | 2435 Prairie Road | 0.1% | 3.1% | |||||
9.15 | Property | 1 | 199 and 203 Finley Road | 0.1% | 3.1% | |||||
9.16 | Property | 1 | 50-100 Frontier Way | 0.1% | 2.6% | |||||
9.17 | Property | 1 | 11686 Upper River Road | 0.1% | 2.4% | |||||
9.18 | Property | 1 | 1175 Bowes Road | 0.1% | 2.3% | |||||
9.19 | Property | 1 | 3251 Gila Ridge Road | 0.1% | 1.9% | |||||
9.20 | Property | 1 | 2465 North 22nd Street | 0.1% | 1.4% | |||||
9.21 | Property | 1 | 104 South Scenic Highway | 0.0% | 1.3% | |||||
9.22 | Property | 1 | 3519 Wayland Drive | 0.0% | 1.2% | |||||
10 | Loan | 6 | 4 | Cincinnati Multifamily Portfolio II | 3.5% | BMO | BMO | Group A | NAP | |
10.01 | Property | 1 | Valley Hill Apartments | 1.5% | 42.3% | |||||
10.02 | Property | 1 | Hillview Apartments | 0.8% | 22.9% | |||||
10.03 | Property | 1 | Kings Pointe Apartments | 0.7% | 20.2% | |||||
10.04 | Property | 1 | Hillcrest Apartments | 0.5% | 14.6% | |||||
11 | Loan | 4, 13 | 1 | Apollo Point III Apartments | 3.4% | 100.0% | UBS AG | UBS AG | NAP | NAP |
12 | Loan | 7, 19 | 1 | J&O Industrial Facility | 3.3% | 100.0% | GSBI | GSMC | NAP | NAP |
13 | Loan | 3, 7, 12, 15, 19, 24 | 1 | Brier Creek Commons | 3.3% | 100.0% | ZBNA | ZBNA | NAP | NAP |
14 | Loan | 1 | HIE Gatlinburg | 3.1% | 100.0% | AREF2 | AREF2 | NAP | NAP | |
15 | Loan | 6, 13, 23 | 4 | Midwest Anchor Retail Portfolio | 2.6% | AREF2 | AREF2 | NAP | NAP | |
15.01 | Property | 1 | Eastgate Plaza | 0.8% | 31.7% | |||||
15.02 | Property | 1 | Mt. Morris Township | 0.7% | 27.6% | |||||
15.03 | Property | 1 | Royal Town Center Shopping Center | 0.7% | 27.2% | |||||
15.04 | Property | 1 | Summit Shopping Center | 0.4% | 13.6% | |||||
16 | Loan | 19 | 1 | Courtyard by Marriott, DFW Airport North | 2.4% | 100.0% | BMO | BMO | NAP | NAP |
17 | Loan | 19 | 1 | Cambria Phoenix Chandler | 2.3% | 100.0% | AREF2 | AREF2 | NAP | NAP |
18 | Loan | 17, 19 | 1 | Stoney Creek Hotel - Broken Arrow | 2.0% | 100.0% | BMO | BMO | NAP | NAP |
19 | Loan | 2, 13, 16 | 1 | Clifton Industrial | 1.8% | 100.0% | LMF | LMF | NAP | NAP |
20 | Loan | 1, 6, 7, 12, 16, 19 | 17 | Novolex Portfolio | 1.7% | GSBI, DBRI | GSMC | NAP | NAP | |
20.01 | Property | 1 | 2000 Commerce Center Drive | 0.2% | 11.9% | |||||
20.02 | Property | 1 | 1200 Northrop Road | 0.2% | 8.8% | |||||
20.03 | Property | 1 | 3400 Bagcraft Boulevard | 0.1% | 8.1% | |||||
20.04 | Property | 1 | 690 Unisia Drive | 0.1% | 7.9% | |||||
20.05 | Property | 1 | 800 Koomey Road | 0.1% | 7.5% | |||||
20.06 | Property | 1 | 3900 West 43rd Street | 0.1% | 7.1% | |||||
20.07 | Property | 1 | 540 West Nez Perce | 0.1% | 6.6% | |||||
20.08 | Property | 1 | 4255 Thunderbird Lane | 0.1% | 6.4% | |||||
20.09 | Property | 1 | 1001 North Madison Avenue | 0.1% | 6.0% | |||||
20.10 | Property | 1 | 17153 Industrial Highway | 0.1% | 5.5% | |||||
20.11 | Property | 1 | 999 North Madison Avenue | 0.1% | 4.2% | |||||
20.12 | Property | 1 | 407 Sangamore Road | 0.1% | 4.1% | |||||
20.13 | Property | 1 | 88 Nesbitt Drive | 0.1% | 4.1% | |||||
20.14 | Property | 1 | 310 Hartmann Drive | 0.1% | 3.3% | |||||
20.15 | Property | 1 | 101 Commerce Drive | 0.1% | 3.3% | |||||
20.16 | Property | 1 | 620 Hardin Street | 0.1% | 2.9% | |||||
20.17 | Property | 1 | 3100 East Richmond Street | 0.0% | 2.2% | |||||
21 | Loan | 12, 19, 23 | 1 | Meadowbrook Marketplace | 1.7% | 100.0% | GSBI | GSMC | NAP | NAP |
22 | Loan | 15, 16, 19 | 1 | Protect Controls Industrial | 1.3% | 100.0% | UBS AG | UBS AG | NAP | NAP |
23 | Loan | 16, 27, 29 | 1 | 14-43 31st Avenue | 1.3% | 100.0% | SMC | SMC | NAP | NAP |
24 | Loan | 5, 19, 28 | 1 | Holiday Inn Santee | 1.3% | 100.0% | LMF | LMF | NAP | NAP |
25 | Loan | 13, 28 | 1 | Best Western Plus Diamond Valley Inn | 1.1% | 100.0% | LMF | LMF | NAP | NAP |
26 | Loan | 23 | 1 | Minton Road Professional Center | 1.0% | 100.0% | LMF | LMF | NAP | NAP |
27 | Loan | 13 | 1 | La Quinta Inn & Suites Lubbock South | 1.0% | 100.0% | LMF | LMF | NAP | NAP |
28 | Loan | 16, 22 | 1 | 2021 Avenue X | 0.9% | 100.0% | SMC | SMC | NAP | NAP |
29 | Loan | 19 | 1 | Holiday Inn Express Picayune, MS | 0.9% | 100.0% | SMC | SMC | NAP | NAP |
30 | Loan | 3, 19, 23 | 1 | 938 East 4th Street | 0.7% | 100.0% | LMF | LMF | NAP | NAP |
31 | Loan | 2, 6, 10, 13, 16 | 3 | Society Hill Portfolio | 0.7% | LMF | LMF | NAP | NAP | |
31.01 | Property | 1 | 35 South 3rd Street | 0.3% | 45.0% | |||||
31.02 | Property | 1 | 412 Spruce Street | 0.2% | 34.5% | |||||
31.03 | Property | 1 | 436 Spruce Street | 0.1% | 20.5% | |||||
32 | Loan | 1 | Mini U Storage - Maple Shade | 0.7% | 100.0% | KeyBank | KeyBank | NAP | NAP |
A-2 |
BMO 2023-C6
ANNEX A
Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | Address | City | County | State | Zip Code | General Property Type | Detailed Property Type | Year Built |
2 | 2 | |||||||||||
1 | Loan | 1, 5, 6, 7, 10, 12, 17, 19, 21, 23, 30 | 62 | Healthcare Trust MOB Portfolio | Various | Various | Various | Various | Various | Office | Medical | Various |
1.01 | Property | 1 | Belpre V Cancer Center - Belpre, OH | 807 Farson Street | Belpre | Washington | OH | 45714 | Office | Medical | 2020 | |
1.02 | Property | 1 | Glendale MOB - Farmington Hills, MI | 28595 Orchard Lake Road | Farmington Hills | Oakland | MI | 48334 | Office | Medical | 1988 | |
1.03 | Property | 1 | 1600 State Street | 1600 State Street | Salem | Marion | OR | 97301 | Office | Medical | 1977 | |
1.04 | Property | 1 | Palm Valley Medical Plaza - Goodyear, AZ | 13657 West McDowell Road | Goodyear | Maricopa | AZ | 85395 | Office | Medical | 1995 | |
1.05 | Property | 1 | Eastside Cancer Institute - Greenville, SC | 65 International Drive | Greenville | Greenville | SC | 29615 | Office | Medical | 1999 | |
1.06 | Property | 1 | Aurora Healthcare Center - Waterford, WI | 818 Forest Lane | Waterford | Racine | WI | 53185 | Office | Medical | 1999 | |
1.07 | Property | 1 | Beaumont Medical Center - Warren, MI | 8545 Common Road | Warren | Macomb | MI | 48093 | Office | Medical | 2005 | |
1.08 | Property | 1 | Millennium Eye Care - Freehold, NJ | 500 West Main Street | Freehold | Monmouth | NJ | 07728 | Office | Medical | 1985 | |
1.09 | Property | 1 | 757 Franciscan Medical - Munster, IN | 757 45th Street | Munster | Lake | IN | 46321 | Office | Medical | 2008 | |
1.10 | Property | 1 | Vascular Surgery Associates - Tallahassee, FL | 2631 Centennial Boulevard | Tallahassee | Leon | FL | 32308 | Office | Medical | 2008 | |
1.11 | Property | 1 | Decatur Medical Office Building - Decatur, GA | 2712 Lawrenceville Highway | Decatur | DeKalb | GA | 30033 | Office | Medical | 1993 | |
1.12 | Property | 1 | Aurora Healthcare Center - Wautoma, WI | 900 East Division Street | Wautoma | Waushara | WI | 54982 | Office | Medical | 2004 | |
1.13 | Property | 1 | Greenfield Medical Plaza - Gilbert, AZ | 875 North Greenfield Road | Gilbert | Maricopa | AZ | 85234 | Office | Medical | 2001 | |
1.14 | Property | 1 | Swedish American MOB - Roscoe, IL | 4282 East Rockton Road | Roscoe | Winnebago | IL | 61073 | Office | Medical | 2014 | |
1.15 | Property | 1 | West Michigan Surgery Center - Big Rapids, MI | 20095 Gilbert Road | Big Rapids | Mecosta | MI | 49307 | Office | Medical | 1982, 2015 | |
1.16 | Property | 1 | UPMC - Sir Thomas Court - Harrisburg, PA | 805 Sir Thomas Court | Harrisburg | Dauphin | PA | 17109 | Office | Medical | 1994 | |
1.17 | Property | 1 | Eastern Carolina ENT - Greenville, NC | 850 Johns Hopkins Drive | Greenville | Pitt | NC | 27834 | Office | Medical | 2001 | |
1.18 | Property | 1 | Lancaster Medical Arts MOB - Lancaster | 233 College Avenue | Lancaster | Lancaster | PA | 17603 | Office | Medical | 1988 | |
1.19 | Property | 1 | UPMC - Fisher Road - Mechanicsburg, PA | 2140 Fisher Road | Mechanicsburg | Cumberland | PA | 17055 | Office | Medical | 1990 | |
1.20 | Property | 1 | Kingwood Executive Center - Kingwood, TX | 201 Kingwood Medical Drive | Houston | Montgomery | TX | 77339 | Office | Medical | 2005 | |
1.21 | Property | 1 | Pensacola Nephrology MOB - Pensacola, FL | 1619 Creighton Road | Pensacola | Escambia | FL | 32504 | Office | Medical | 2011 | |
1.22 | Property | 1 | Lee Memorial Health System - Fort Myers, FL | 12600 Creekside Lane | Fort Myers | Lee | FL | 33919 | Office | Medical | 1998 | |
1.23 | Property | 1 | Greenville Health System - Greenville, SC | 1120 Grove Road | Greenville | Greenville | SC | 29605 | Office | Medical | 1997 | |
1.24 | Property | 1 | UPMC - Chambers Hill - Harrisburg, PA | 5400 Chambers Hill Road | Harrisburg | Dauphin | PA | 17111 | Office | Medical | 1955 | |
1.25 | Property | 1 | Rockwall Medical Plaza - Rockwall, TX | 890 Rockwall Parkway | Rockwall | Rockwall | TX | 75032 | Office | Medical | 2008 | |
1.26 | Property | 1 | Pioneer Spine Sports - West Springfield | 271 Park Street | West Springfield | Hampden | MA | 01089 | Office | Medical | 2008 | |
1.27 | Property | 1 | Women's Healthcare Group MOB - York, PA | 1693 South Queen Street | York | York | PA | 17403 | Office | Medical | 1993 | |
1.28 | Property | 1 | OrthoOne Hilliard - Hilliard, OH | 3775-3779 Trueman Court | Hilliard | Franklin | OH | 43026 | Office | Medical | 2006 | |
1.29 | Property | 1 | St Peter's - Albany, NY - 5 Palisades | 5 Palisades Drive | Albany | Albany | NY | 12205 | Office | Medical | 1999 | |
1.30 | Property | 1 | Metropolitan Eye Lakeshore Surgery - St. Clair Shores, MI | 21711 Greater Mack Avenue | St. Clair Shores | Macomb | MI | 48080 | Office | Medical | 1985 | |
1.31 | Property | 1 | Crittenton MOB - Washington Township, MI | 57850 Van Dyke Road | Washington Township | Macomb | MI | 48094 | Office | Medical | 2002 | |
1.32 | Property | 1 | Surgery Center of Temple - Temple, TX | 1909 Southwest H K Dodgen Loop | Temple | Bell | TX | 76502 | Office | Medical | 2008 | |
1.33 | Property | 1 | RAI Care Center-Clearwater, FL | 29296 US Highway 19 North | Clearwater | Pinellas | FL | 33761 | Office | Medical | 1973 | |
1.34 | Property | 1 | Medical Center V - Peoria, AZ | 13090 North 94th Drive | Peoria | Maricopa | AZ | 85381 | Office | Medical | 2002 | |
1.35 | Property | 1 | MetroHealth Buckeye Health - Cleveland, OH | 2816 East 116th Street | Cleveland | Cuyahoga | OH | 44120 | Office | Medical | 2004 | |
1.36 | Property | 1 | South Douglas MOB - Midwest City, OK | 1800 South Douglas Boulevard | Midwest City | Oklahoma | OK | 73130 | Office | Medical | 2004 | |
1.37 | Property | 1 | Crittenton MOB - Sterling Heights, MI | 37771 Schoenherr Road | Sterling Heights | Macomb | MI | 48312 | Office | Medical | 1997 | |
1.38 | Property | 1 | SPHP MOB, Albany, NY | 1444 Western Avenue | Albany | Albany | NY | 12203 | Office | Medical | 1994 | |
1.39 | Property | 1 | Atlanta Gastroenterology Associates - Lawrenceville, GA | 301 Philip Boulevard | Lawrenceville | Gwinnett | GA | 30046 | Office | Medical | 2007 | |
1.40 | Property | 1 | Bone and Joint Specialists - Merrillville, IN | 9001 Broadway | Merrillville | Lake | IN | 46410 | Office | Medical | 1985 | |
1.41 | Property | 1 | 1550 State Street | 1550 State Street | Salem | Marion | OR | 97301 | Office | Medical | 1977 | |
1.42 | Property | 1 | St. Peter's - Albany, NY - 2 Palisades | 2 Palisades Drive | Albany | Albany | NY | 12205 | Office | Medical | 1989 | |
1.43 | Property | 1 | St Lukes Heart Vascular Center - East Stroudsburg | 235 East Brown Street | East Stroudsburg | Monroe | PA | 18301 | Office | Medical | 2008 | |
1.44 | Property | 1 | Naidu Clinic - Odessa, TX | 605 East 4th Street | Odessa | Ector | TX | 79761 | Office | Medical | 1984 | |
1.45 | Property | 1 | Aurora Healthcare Center - Kiel, WI | 1001 Service Road | Kiel | Manitowoc | WI | 53042 | Office | Medical | 2004 | |
1.46 | Property | 1 | Florida Medical Heartcare - Tampa, FL | 14320 Bruce B Downs Boulevard | Tampa | Hillsborough | FL | 33613 | Office | Medical | 1988 | |
1.47 | Property | 1 | Florida Medical Wesley Chapel - Tampa, FL | 27343 Wesley Chapel Boulevard | Wesley Chapel | Pasco | FL | 33544 | Office | Medical | 1990 | |
1.48 | Property | 1 | Aurora Healthcare Center - Green Bay, WI | 2890 Lineville Road | Suamico | Brown | WI | 54313 | Office | Medical | 2007 | |
1.49 | Property | 1 | Pioneer Spine Sports - Springfield | 55 Saint George Road | Springfield | Hampden | MA | 01104 | Office | Medical | 1981 | |
1.50 | Property | 1 | Center for Advanced Dermatology - Lakewood, CO | 3455 South Yarrow Street | Lakewood | Jefferson | CO | 80227 | Office | Medical | 2005 | |
1.51 | Property | 1 | Pioneer Spine Sports - Northampton | 766 North King Street | Northampton | Hampshire | MA | 01060 | Office | Medical | 2008 | |
1.52 | Property | 1 | Florida Medical Clinic - Tampa, FL | 13602 North 46th Street | Tampa | Hillsborough | FL | 33613 | Office | Medical | 1985 | |
1.53 | Property | 1 | DaVita Dialysis - Hudson, FL | 14134 Nephron Lane | Hudson | Pasco | FL | 34667 | Office | Medical | 1982 | |
1.54 | Property | 1 | St Peter's - Albany, NY - 4 Palisades | 4 Palisades Drive | Albany | Albany | NY | 12205 | Office | Medical | 1992 | |
1.55 | Property | 1 | 5825 Shoreview Lane North | 5825 Shoreview Lane North | Keizer | Marion | OR | 97303 | Office | Medical | 1999 | |
1.56 | Property | 1 | Florida Medical Tampa Palms - Tampa, FL | 17417 Bridge Hill Court | Tampa | Hillsborough | FL | 33647 | Office | Medical | 2006 | |
1.57 | Property | 1 | Fresenius Medical Care - Winfield, AL | 638 Tahoe Road | Winfield | Marion | AL | 35594 | Office | Medical | 2008 | |
1.58 | Property | 1 | Florida Medical Somerset - Tampa, FL | 15260 Amberly Drive | Tampa | Hillsborough | FL | 33647 | Office | Medical | 2002 | |
1.59 | Property | 1 | St. Peter's - Troy, NY - 2 New Hampshire | 2 New Hampshire Avenue | Troy | Rensselaer | NY | 12180 | Office | Medical | 2000 | |
1.60 | Property | 1 | DaVita Bay Breeze Dialysis Center - Largo, FL | 11550 Ulmerton Road | Largo | Pinellas | FL | 33778 | Office | Medical | 1995 | |
1.61 | Property | 1 | Aurora Healthcare Center - Greenville, WI | N1750 Lily of The Valley Drive | Greenville | Outagamie | WI | 54942 | Office | Medical | 2005 | |
1.62 | Property | 1 | 1586 State Street | 1586 State Street | Salem | Marion | OR | 97301 | Office | Medical | 1956 | |
2 | Loan | 1, 4, 7, 10, 12, 15, 16, 19, 20, 28 | 1 | Skorpios Industrial | 41915 Business Park Drive | Temecula | Riverside | CA | 92590 | Industrial | Manufacturing | 1987 |
3 | Loan | 1, 4, 5, 7, 12, 13, 14, 16, 19, 24 | 1 | Fashion Valley Mall | 7007 Friars Road | San Diego | San Diego | CA | 92108 | Retail | Super Regional Mall | 1969 |
4 | Loan | 1, 2, 5, 7, 11, 12, 21, 24 | 1 | CX - 250 Water Street | 250 Water Street | Cambridge | Middlesex | MA | 02141 | Mixed Use | Lab / Office | 2022 |
5 | Loan | 7, 15, 19 | 1 | Marriott Philadelphia West | 111 Crawford Avenue | West Conshohocken | Montgomery | PA | 19428 | Hospitality | Full Service | 1991 |
6 | Loan | 16 | 1 | Maple Creek Village | 3800 West Michigan Street | Indianapolis | Marion | IN | 46222 | Multifamily | Garden | 1965 |
7 | Loan | 1, 4, 7, 12, 13, 19, 20, 21, 23, 24 | 1 | 11 West 42nd Street | 11 West 42nd Street | New York | New York | NY | 10036 | Office | CBD | 1927 |
8 | Loan | 1, 5, 7, 10, 12, 13, 18, 23, 30 | 1 | Back Bay Office | 222 Berkeley Street and 500 Boylston Street | Boston | Suffolk | MA | 02116 | Office | CBD | 1987, 1991 |
9 | Loan | 5, 6, 7, 16, 23, 30 | 22 | Four Springs Net Lease Portfolio | Various | Various | Various | Various | Various | Industrial | Various | Various |
9.01 | Property | 1 | 8271 Anderson Court | 8271 Anderson Court | Odenton | Anne Arundel | MD | 21113 | Industrial | Cold Storage | 2001 | |
9.02 | Property | 1 | 1313 & 1422 Campbell Street | 1313 & 1422 Campbell Street | Toledo | Lucas | OH | 43607 | Industrial | Warehouse / Distribution | 1958 | |
9.03 | Property | 1 | 3310 Greensburg Road | 3310 Greensburg Road | North Canton | Summit | OH | 44720 | Industrial | Warehouse / Manufacturing | 2019 | |
9.04 | Property | 1 | 2495 Doctor F. E. Wright Drive | 2495 Doctor F. E. Wright Drive | Jackson | Madison | TN | 38305 | Industrial | Warehouse / Distribution | 1992 | |
9.05 | Property | 1 | 700 Stephenson Highway | 700 Stephenson Highway | Troy | Oakland | MI | 48083 | Industrial | Flex | 1980 | |
9.06 | Property | 1 | 7850 Haggerty Road | 7850 Haggerty Road | Van Buren | Wayne | MI | 48111 | Industrial | Warehouse / Distribution | 1994 |
A-3 |
BMO 2023-C6
ANNEX A
Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | Address | City | County | State | Zip Code | General Property Type | Detailed Property Type | Year Built |
2 | 2 | |||||||||||
9.07 | Property | 1 | 4125 State Route 22 | 4125 State Route 22 | Plattsburgh | Clinton | NY | 12901 | Industrial | Warehouse / Distribution | 1980 | |
9.08 | Property | 1 | 4400 South 76th Circle | 4400 South 76th Circle | Omaha | Douglas | NE | 68127 | Industrial | Warehouse / Distribution | 1964 | |
9.09 | Property | 1 | 8400 Green Meadows Drive | 8400 Green Meadows Drive | Lewis Center | Delaware | OH | 43035 | Industrial | Manufacturing / Warehouse | 1983-1988 | |
9.10 | Property | 1 | 1817 Masters Avenue | 1817 Masters Avenue | Ashland | Ashland | OH | 44805 | Industrial | Warehouse | 1962 | |
9.11 | Property | 1 | 8760 Mississippi Street | 8760 Mississippi Street | Merrillville | Lake | IN | 46410 | Industrial | Manufacturing / Warehouse | 2020 | |
9.12 | Property | 1 | 35710 Mound Road | 35710 Mound Road | Sterling Heights | Macomb | MI | 48310 | Industrial | Warehouse / Distribution | 2000 | |
9.13 | Property | 1 | 819 North Jefferson Avenue | 819 North Jefferson Avenue | St. Louis | St. Louis | MO | 63106 | Industrial | Warehouse / Distribution | 1997 | |
9.14 | Property | 1 | 2435 Prairie Road | 2435 Prairie Road | Eugene | Lane | OR | 97402 | Industrial | Warehouse | 1978, 1983 | |
9.15 | Property | 1 | 199 and 203 Finley Road | 199 and 203 Finley Road | Belle Vernon | Westmoreland | PA | 15012 | Industrial | Warehouse | 1972, 1986 | |
9.16 | Property | 1 | 50-100 Frontier Way | 50-100 Frontier Way | Bensenville | DuPage | IL | 60106 | Industrial | Warehouse | 1989 | |
9.17 | Property | 1 | 11686 Upper River Road | 11686 Upper River Road | Athens | Athens | OH | 45701 | Industrial | Warehouse | 2019 | |
9.18 | Property | 1 | 1175 Bowes Road | 1175 Bowes Road | Elgin | Kane | IL | 60123 | Industrial | Warehouse / Manufacturing | 1999 | |
9.19 | Property | 1 | 3251 Gila Ridge Road | 3251 Gila Ridge Road | Yuma | Yuma | AZ | 85365 | Industrial | Warehouse / Distribution | 1992 | |
9.20 | Property | 1 | 2465 North 22nd Street | 2465 North 22nd Street | Decatur | Macon | IL | 62526 | Industrial | Flex | 2006 | |
9.21 | Property | 1 | 104 South Scenic Highway | 104 South Scenic Highway | Lake Wales | Polk | FL | 33853 | Industrial | Warehouse | 1973 | |
9.22 | Property | 1 | 3519 Wayland Drive | 3519 Wayland Drive | Jackson | Jackson | MI | 49202 | Industrial | Warehouse / Distribution | 1970 | |
10 | Loan | 6 | 4 | Cincinnati Multifamily Portfolio II | Various | Cincinnati | Hamilton | OH | Various | Multifamily | Garden | Various |
10.01 | Property | 1 | Valley Hill Apartments | 2156-2175 Karla Drive | Cincinnati | Hamilton | OH | 45211 | Multifamily | Garden | 1966 | |
10.02 | Property | 1 | Hillview Apartments | 2880-2888 Harrison Avenue | Cincinnati | Hamilton | OH | 45211 | Multifamily | Garden | 1961, 1973 | |
10.03 | Property | 1 | Kings Pointe Apartments | 3515 McHenry Avenue | Cincinnati | Hamilton | OH | 45225 | Multifamily | Garden | 1971 | |
10.04 | Property | 1 | Hillcrest Apartments | 2743-2749 Harrison Avenue | Cincinnati | Hamilton | OH | 45211 | Multifamily | Garden | 1956, 1971 | |
11 | Loan | 4, 13 | 1 | Apollo Point III Apartments | 1293 Lions Gate Road | Bloomsburg | Columbia | PA | 17815 | Multifamily | Garden | 2011 |
12 | Loan | 7, 19 | 1 | J&O Industrial Facility | 7400 & 7500 Excelsior Boulevard and 3964 & 3985 Meadowbrook Road | St. Louis Park | Hennepin | MN | 55426 | Industrial | Manufacturing | 1956, 1988, 2016 |
13 | Loan | 3, 7, 12, 15, 19, 24 | 1 | Brier Creek Commons | 8811, 8331, 8341, 8011, 8161 and 8115 Brier Creek Parkway and 10370 Lumley Road | Raleigh | Wake | NC | 27617 | Retail | Anchored | 2001 |
14 | Loan | 1 | HIE Gatlinburg | 322 Historic Nature Trail | Gatlinburg | Sevier | TN | 37738 | Hospitality | Limited Service | 2016 | |
15 | Loan | 6, 13, 23 | 4 | Midwest Anchor Retail Portfolio | Various | Various | Various | Various | Various | Retail | Anchored | Various |
15.01 | Property | 1 | Eastgate Plaza | 2100 Harding Highway | Lima | Allen | OH | 45804 | Retail | Anchored | 1974 | |
15.02 | Property | 1 | Mt. Morris Township | 7190 North Saginaw Street | Mount Morris | Genesee | MI | 48458 | Retail | Anchored | 1980 | |
15.03 | Property | 1 | Royal Town Center Shopping Center | 8888 and 8890-8914 West 8 Mile Road | Ferndale | Oakland | MI | 48220 | Retail | Anchored | 1995 | |
15.04 | Property | 1 | Summit Shopping Center | 1110-1150 Shannon Street | Van Wert | Van Wert | OH | 45891 | Retail | Anchored | 1968 | |
16 | Loan | 19 | 1 | Courtyard by Marriott, DFW Airport North | 4949 Regent Boulevard | Irving | Dallas | TX | 75063 | Hospitality | Full Service | 1997 |
17 | Loan | 19 | 1 | Cambria Phoenix Chandler | 3165 West Frye Road | Chandler | Maricopa | AZ | 85226 | Hospitality | Full Service | 2018 |
18 | Loan | 17, 19 | 1 | Stoney Creek Hotel - Broken Arrow | 200 & 400 West Albany Street | Broken Arrow | Tulsa | OK | 74012 | Hospitality | Full Service | 2017 |
19 | Loan | 2, 13, 16 | 1 | Clifton Industrial | 140 Delawanna Avenue | Clifton | Passaic | NJ | 07014 | Industrial | Warehouse | 1962 |
20 | Loan | 1, 6, 7, 12, 16, 19 | 17 | Novolex Portfolio | Various | Various | Various | Various | Various | Industrial | Various | Various |
20.01 | Property | 1 | 2000 Commerce Center Drive | 2000 Commerce Center Drive | Franklin | Warren | OH | 45005 | Industrial | Manufacturing / Warehouse | 2003 | |
20.02 | Property | 1 | 1200 Northrop Road | 1200 Northrop Road | Meriden | New Haven | CT | 06450 | Industrial | Warehouse / Distribution | 1987 | |
20.03 | Property | 1 | 3400 Bagcraft Boulevard | 3400 Bagcraft Boulevard | Baxter Springs | Cherokee | KS | 66713 | Industrial | Manufacturing | 1994 | |
20.04 | Property | 1 | 690 Unisia Drive | 690 Unisia Drive | Monroe | Walton | GA | 30655 | Industrial | Manufacturing | 2001 | |
20.05 | Property | 1 | 800 Koomey Road | 800 Koomey Road | Brookshire | Waller | TX | 77423 | Industrial | Manufacturing | 1983 | |
20.06 | Property | 1 | 3900 West 43rd Street | 3900 West 43rd Street | Chicago | Cook | IL | 60632 | Industrial | Manufacturing | 1956 | |
20.07 | Property | 1 | 540 West Nez Perce | 540 West Nez Perce | Jerome | Jerome | ID | 83338 | Industrial | Manufacturing / Warehouse | 1973, 2004 | |
20.08 | Property | 1 | 4255 Thunderbird Lane | 4255 Thunderbird Lane | West Chester | Butler | OH | 45014 | Industrial | Manufacturing | 1991, 2000, 2013 | |
20.09 | Property | 1 | 1001 North Madison Avenue | 1001 North Madison Avenue | North Vernon | Jennings | IN | 47265 | Industrial | Manufacturing | 1959 | |
20.10 | Property | 1 | 17153 Industrial Highway | 17153 Industrial Highway | Caldwell | Noble | OH | 43724 | Industrial | Manufacturing | 1958, 1995, 2002 | |
20.11 | Property | 1 | 999 North Madison Avenue | 999 North Madison Avenue | North Vernon | Jennings | IN | 47265 | Industrial | Manufacturing | 2005 | |
20.12 | Property | 1 | 407 Sangamore Road | 407 Sangamore Road | Bremen | Haralson | GA | 30110 | Industrial | Manufacturing | 1975-2000 | |
20.13 | Property | 1 | 88 Nesbitt Drive | 88 Nesbitt Drive | Holley | Orleans | NY | 14470 | Industrial | Manufacturing | 2002 | |
20.14 | Property | 1 | 310 Hartmann Drive | 310 Hartmann Drive | Lebanon | Wilson | TN | 37087 | Industrial | Warehouse / Distribution | 1968 | |
20.15 | Property | 1 | 101 Commerce Drive | 101 Commerce Drive | Mount Vernon | Knox | OH | 43050 | Industrial | Manufacturing | 1972, 1991 | |
20.16 | Property | 1 | 620 Hardin Street | 620 Hardin Street | Coldwater | Mercer | OH | 45828 | Industrial | Manufacturing | 1997 | |
20.17 | Property | 1 | 3100 East Richmond Street | 3100 East Richmond Street | Shawano | Shawano | WI | 54166 | Industrial | Manufacturing | 1983 | |
21 | Loan | 12, 19, 23 | 1 | Meadowbrook Marketplace | 601-921 Meadowbrook Road | Waukesha | Waukesha | WI | 53188 | Retail | Anchored | 1999, 2001 |
22 | Loan | 15, 16, 19 | 1 | Protect Controls Industrial | 3212 Old Highway 105 East | Conroe | Montgomery | TX | 77301 | Industrial | Warehouse | 2012 |
23 | Loan | 16, 27, 29 | 1 | 14-43 31st Avenue | 14-43 31st Avenue | Astoria | Queens | NY | 11106 | Multifamily | Mid Rise | 2021 |
24 | Loan | 5, 19, 28 | 1 | Holiday Inn Santee | 139 Bradford Boulevard | Santee | Orangeburg | SC | 29142 | Hospitality | Full Service | 2005 |
25 | Loan | 13, 28 | 1 | Best Western Plus Diamond Valley Inn | 3510 West Florida Avenue | Hemet | Riverside | CA | 92545 | Hospitality | Limited Service | 1986 |
26 | Loan | 23 | 1 | Minton Road Professional Center | 6100 Minton Road Northwest | Palm Bay | Brevard | FL | 32907 | Office | Suburban | 2003 |
27 | Loan | 13 | 1 | La Quinta Inn & Suites Lubbock South | 6504 Interstate 27 | Lubbock | Lubbock | TX | 79404 | Hospitality | Limited Service | 2017 |
28 | Loan | 16, 22 | 1 | 2021 Avenue X | 2021 Avenue X | Brooklyn | Kings | NY | 11235 | Office | Medical | 1983 |
29 | Loan | 19 | 1 | Holiday Inn Express Picayune, MS | 1001 Dauphin Street | Picayune | Pearl River | MS | 39466 | Hospitality | Limited Service | 2009 |
30 | Loan | 3, 19, 23 | 1 | 938 East 4th Street | 938 East 4th Street | Bethlehem | Northampton | PA | 18015 | Multifamily | Mid Rise | 2023 |
31 | Loan | 2, 6, 10, 13, 16 | 3 | Society Hill Portfolio | Various | Philadelphia | Philadelphia | PA | 19106 | Various | Various | Various |
31.01 | Property | 1 | 35 South 3rd Street | 35 South 3rd Street | Philadelphia | Philadelphia | PA | 19106 | Mixed Use | Multifamily / Retail | 1930 | |
31.02 | Property | 1 | 412 Spruce Street | 412 Spruce Street | Philadelphia | Philadelphia | PA | 19106 | Multifamily | Low Rise | 1800 | |
31.03 | Property | 1 | 436 Spruce Street | 436 Spruce Street | Philadelphia | Philadelphia | PA | 19106 | Multifamily | Low Rise | 1900 | |
32 | Loan | 1 | Mini U Storage - Maple Shade | 2841 Route 73 South | Maple Shade | Burlington | NJ | 08052 | Self Storage | Self Storage | 1998 |
A-4 |
BMO 2023-C6
ANNEX A
Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | Year Renovated | 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) ($) | Monthly Debt Service (IO) ($) | Annual Debt Service (P&I) ($) |
3 | 7 | 6, 7 | 6, 7 | 6, 7 | 8 | 9 | 9 | 9 | |||||||||
1 | Loan | 1, 5, 6, 7, 10, 12, 17, 19, 21, 23, 30 | 62 | Healthcare Trust MOB Portfolio | Various | 1,247,943 | SF | 192.32 | 60,000,000 | 60,000,000 | 60,000,000 | 6.45300% | 0.019875% | 6.43312% | NAP | 327,131.25 | NAP |
1.01 | Property | 1 | Belpre V Cancer Center - Belpre, OH | NAP | 77,367 | SF | 11,765,000 | 11,765,000 | 11,765,000 | ||||||||
1.02 | Property | 1 | Glendale MOB - Farmington Hills, MI | NAP | 44,639 | SF | 1,997,500 | 1,997,500 | 1,997,500 | ||||||||
1.03 | Property | 1 | 1600 State Street | 2006 | 30,642 | SF | 1,715,000 | 1,715,000 | 1,715,000 | ||||||||
1.04 | Property | 1 | Palm Valley Medical Plaza - Goodyear, AZ | NAP | 38,637 | SF | 1,430,000 | 1,430,000 | 1,430,000 | ||||||||
1.05 | Property | 1 | Eastside Cancer Institute - Greenville, SC | NAP | 30,924 | SF | 1,390,000 | 1,390,000 | 1,390,000 | ||||||||
1.06 | Property | 1 | Aurora Healthcare Center - Waterford, WI | NAP | 23,662 | SF | 1,282,500 | 1,282,500 | 1,282,500 | ||||||||
1.07 | Property | 1 | Beaumont Medical Center - Warren, MI | NAP | 35,219 | SF | 1,270,000 | 1,270,000 | 1,270,000 | ||||||||
1.08 | Property | 1 | Millennium Eye Care - Freehold, NJ | 2009 | 25,164 | SF | 1,247,500 | 1,247,500 | 1,247,500 | ||||||||
1.09 | Property | 1 | 757 Franciscan Medical - Munster, IN | 2012 | 37,040 | SF | 1,242,500 | 1,242,500 | 1,242,500 | ||||||||
1.10 | Property | 1 | Vascular Surgery Associates - Tallahassee, FL | 2018 | 20,000 | SF | 1,175,000 | 1,175,000 | 1,175,000 | ||||||||
1.11 | Property | 1 | Decatur Medical Office Building - Decatur, GA | 2022 | 20,800 | SF | 1,147,500 | 1,147,500 | 1,147,500 | ||||||||
1.12 | Property | 1 | Aurora Healthcare Center - Wautoma, WI | NAP | 21,048 | SF | 1,135,000 | 1,135,000 | 1,135,000 | ||||||||
1.13 | Property | 1 | Greenfield Medical Plaza - Gilbert, AZ | NAP | 28,488 | SF | 1,067,500 | 1,067,500 | 1,067,500 | ||||||||
1.14 | Property | 1 | Swedish American MOB - Roscoe, IL | NAP | 25,200 | SF | 1,067,500 | 1,067,500 | 1,067,500 | ||||||||
1.15 | Property | 1 | West Michigan Surgery Center - Big Rapids, MI | NAP | 20,404 | SF | 1,045,000 | 1,045,000 | 1,045,000 | ||||||||
1.16 | Property | 1 | UPMC - Sir Thomas Court - Harrisburg, PA | NAP | 24,000 | SF | 1,042,500 | 1,042,500 | 1,042,500 | ||||||||
1.17 | Property | 1 | Eastern Carolina ENT - Greenville, NC | NAP | 22,528 | SF | 1,040,000 | 1,040,000 | 1,040,000 | ||||||||
1.18 | Property | 1 | Lancaster Medical Arts MOB - Lancaster | NAP | 30,623 | SF | 1,035,000 | 1,035,000 | 1,035,000 | ||||||||
1.19 | Property | 1 | UPMC - Fisher Road - Mechanicsburg, PA | NAP | 15,000 | SF | 995,000 | 995,000 | 995,000 | ||||||||
1.20 | Property | 1 | Kingwood Executive Center - Kingwood, TX | NAP | 29,120 | SF | 957,500 | 957,500 | 957,500 | ||||||||
1.21 | Property | 1 | Pensacola Nephrology MOB - Pensacola, FL | 2021 | 18,435 | SF | 957,500 | 957,500 | 957,500 | ||||||||
1.22 | Property | 1 | Lee Memorial Health System - Fort Myers, FL | 2021 | 24,174 | SF | 890,000 | 890,000 | 890,000 | ||||||||
1.23 | Property | 1 | Greenville Health System - Greenville, SC | NAP | 21,603 | SF | 890,000 | 890,000 | 890,000 | ||||||||
1.24 | Property | 1 | UPMC - Chambers Hill - Harrisburg, PA | 2018 | 11,000 | SF | 877,500 | 877,500 | 877,500 | ||||||||
1.25 | Property | 1 | Rockwall Medical Plaza - Rockwall, TX | NAP | 18,176 | SF | 855,000 | 855,000 | 855,000 | ||||||||
1.26 | Property | 1 | Pioneer Spine Sports - West Springfield | NAP | 15,000 | SF | 837,500 | 837,500 | 837,500 | ||||||||
1.27 | Property | 1 | Women's Healthcare Group MOB - York, PA | NAP | 21,316 | SF | 832,500 | 832,500 | 832,500 | ||||||||
1.28 | Property | 1 | OrthoOne Hilliard - Hilliard, OH | NAP | 24,836 | SF | 802,500 | 802,500 | 802,500 | ||||||||
1.29 | Property | 1 | St Peter's - Albany, NY - 5 Palisades | NAP | 44,323 | SF | 782,500 | 782,500 | 782,500 | ||||||||
1.30 | Property | 1 | Metropolitan Eye Lakeshore Surgery - St. Clair Shores, MI | NAP | 17,594 | SF | 782,500 | 782,500 | 782,500 | ||||||||
1.31 | Property | 1 | Crittenton MOB - Washington Township, MI | 2021, 2022 | 19,561 | SF | 775,000 | 775,000 | 775,000 | ||||||||
1.32 | Property | 1 | Surgery Center of Temple - Temple, TX | NAP | 10,400 | SF | 755,000 | 755,000 | 755,000 | ||||||||
1.33 | Property | 1 | RAI Care Center-Clearwater, FL | 2009 | 14,936 | SF | 742,500 | 742,500 | 742,500 | ||||||||
1.34 | Property | 1 | Medical Center V - Peoria, AZ | NAP | 33,615 | SF | 730,000 | 730,000 | 730,000 | ||||||||
1.35 | Property | 1 | MetroHealth Buckeye Health - Cleveland, OH | NAP | 25,070 | SF | 730,000 | 730,000 | 730,000 | ||||||||
1.36 | Property | 1 | South Douglas MOB - Midwest City, OK | NAP | 20,756 | SF | 722,500 | 722,500 | 722,500 | ||||||||
1.37 | Property | 1 | Crittenton MOB - Sterling Heights, MI | 2019, 2021-2022 | 16,936 | SF | 715,000 | 715,000 | 715,000 | ||||||||
1.38 | Property | 1 | SPHP MOB, Albany, NY | NAP | 20,780 | SF | 702,500 | 702,500 | 702,500 | ||||||||
1.39 | Property | 1 | Atlanta Gastroenterology Associates - Lawrenceville, GA | NAP | 10,500 | SF | 695,000 | 695,000 | 695,000 | ||||||||
1.40 | Property | 1 | Bone and Joint Specialists - Merrillville, IN | 2008 | 15,504 | SF | 647,500 | 647,500 | 647,500 | ||||||||
1.41 | Property | 1 | 1550 State Street | NAP | 13,968 | SF | 635,000 | 635,000 | 635,000 | ||||||||
1.42 | Property | 1 | St. Peter's - Albany, NY - 2 Palisades | NAP | 27,840 | SF | 635,000 | 635,000 | 635,000 | ||||||||
1.43 | Property | 1 | St Lukes Heart Vascular Center - East Stroudsburg | NAP | 13,410 | SF | 610,000 | 610,000 | 610,000 | ||||||||
1.44 | Property | 1 | Naidu Clinic - Odessa, TX | NAP | 12,901 | SF | 530,000 | 530,000 | 530,000 | ||||||||
1.45 | Property | 1 | Aurora Healthcare Center - Kiel, WI | NAP | 9,842 | SF | 527,500 | 527,500 | 527,500 | ||||||||
1.46 | Property | 1 | Florida Medical Heartcare - Tampa, FL | NAP | 10,472 | SF | 512,500 | 512,500 | 512,500 | ||||||||
1.47 | Property | 1 | Florida Medical Wesley Chapel - Tampa, FL | NAP | 10,368 | SF | 500,000 | 500,000 | 500,000 | ||||||||
1.48 | Property | 1 | Aurora Healthcare Center - Green Bay, WI | NAP | 9,318 | SF | 500,000 | 500,000 | 500,000 | ||||||||
1.49 | Property | 1 | Pioneer Spine Sports - Springfield | 2005 | 11,000 | SF | 472,500 | 472,500 | 472,500 | ||||||||
1.50 | Property | 1 | Center for Advanced Dermatology - Lakewood, CO | NAP | 7,650 | SF | 472,500 | 472,500 | 472,500 | ||||||||
1.51 | Property | 1 | Pioneer Spine Sports - Northampton | NAP | 10,563 | SF | 460,000 | 460,000 | 460,000 | ||||||||
1.52 | Property | 1 | Florida Medical Clinic - Tampa, FL | NAP | 9,724 | SF | 432,500 | 432,500 | 432,500 | ||||||||
1.53 | Property | 1 | DaVita Dialysis - Hudson, FL | 2009 | 8,984 | SF | 432,500 | 432,500 | 432,500 | ||||||||
1.54 | Property | 1 | St Peter's - Albany, NY - 4 Palisades | NAP | 28,597 | SF | 405,000 | 405,000 | 405,000 | ||||||||
1.55 | Property | 1 | 5825 Shoreview Lane North | NAP | 6,510 | SF | 325,000 | 325,000 | 325,000 | ||||||||
1.56 | Property | 1 | Florida Medical Tampa Palms - Tampa, FL | NAP | 6,522 | SF | 310,000 | 310,000 | 310,000 | ||||||||
1.57 | Property | 1 | Fresenius Medical Care - Winfield, AL | NAP | 5,564 | SF | 310,000 | 310,000 | 310,000 | ||||||||
1.58 | Property | 1 | Florida Medical Somerset - Tampa, FL | NAP | 6,027 | SF | 297,500 | 297,500 | 297,500 | ||||||||
1.59 | Property | 1 | St. Peter's - Troy, NY - 2 New Hampshire | NAP | 18,842 | SF | 270,000 | 270,000 | 270,000 | ||||||||
1.60 | Property | 1 | DaVita Bay Breeze Dialysis Center - Largo, FL | 2012 | 7,247 | SF | 270,000 | 270,000 | 270,000 | ||||||||
1.61 | Property | 1 | Aurora Healthcare Center - Greenville, WI | NAP | 4,088 | SF | 215,000 | 215,000 | 215,000 | ||||||||
1.62 | Property | 1 | 1586 State Street | NAP | 3,486 | SF | 107,500 | 107,500 | 107,500 | ||||||||
2 | Loan | 1, 4, 7, 10, 12, 15, 16, 19, 20, 28 | 1 | Skorpios Industrial | NAP | 450,000 | SF | 166.67 | 60,000,000 | 60,000,000 | 60,000,000 | 6.63500% | 0.028625% | 6.60637% | NAP | 336,357.64 | NAP |
3 | Loan | 1, 4, 5, 7, 12, 13, 14, 16, 19, 24 | 1 | Fashion Valley Mall | 2023 | 1,377,155 | SF | 326.76 | 50,000,000 | 50,000,000 | 50,000,000 | 5.73000% | 0.021125% | 5.70887% | NAP | 242,065.97 | NAP |
4 | Loan | 1, 2, 5, 7, 11, 12, 21, 24 | 1 | CX - 250 Water Street | NAP | 479,004 | SF | 1,109.59 | 46,200,000 | 46,200,000 | 46,200,000 | 5.50950% | 0.021125% | 5.48837% | NAP | 215,061.80 | NAP |
5 | Loan | 7, 15, 19 | 1 | Marriott Philadelphia West | 2021 | 289 | Rooms | 134,867.62 | 34,000,000 | 33,979,723 | 29,784,225 | 7.15400% | 0.019875% | 7.13412% | 229,730.19 | NAP | 2,756,762.28 |
6 | Loan | 16 | 1 | Maple Creek Village | 2022 | 247 | Units | 114,170.04 | 28,200,000 | 28,200,000 | 28,200,000 | 7.15000% | 0.019875% | 7.13012% | NAP | 170,358.68 | NAP |
7 | Loan | 1, 4, 7, 12, 13, 19, 20, 21, 23, 24 | 1 | 11 West 42nd Street | 2018 | 960,568 | SF | 285.25 | 25,000,000 | 25,000,000 | 25,000,000 | 7.44000% | 0.021125% | 7.41887% | NAP | 157,152.78 | NAP |
8 | Loan | 1, 5, 7, 10, 12, 13, 18, 23, 30 | 1 | Back Bay Office | 2016-2022 | 1,283,670 | SF | 370.03 | 25,000,000 | 25,000,000 | 25,000,000 | 6.29800% | 0.019875% | 6.27812% | NAP | 133,030.67 | NAP |
9 | Loan | 5, 6, 7, 16, 23, 30 | 22 | Four Springs Net Lease Portfolio | Various | 1,316,654 | SF | 54.84 | 22,200,000 | 22,200,000 | 22,200,000 | 5.93500% | 0.019875% | 5.91512% | NAP | 111,322.47 | NAP |
9.01 | Property | 1 | 8271 Anderson Court | NAP | 70,000 | SF | 2,382,380 | 2,382,380 | 2,382,380 | ||||||||
9.02 | Property | 1 | 1313 & 1422 Campbell Street | 2020 | 227,028 | SF | 2,154,661 | 2,154,661 | 2,154,661 | ||||||||
9.03 | Property | 1 | 3310 Greensburg Road | NAP | 119,856 | SF | 1,961,963 | 1,961,963 | 1,961,963 | ||||||||
9.04 | Property | 1 | 2495 Doctor F. E. Wright Drive | 2017 | 163,000 | SF | 1,874,393 | 1,874,393 | 1,874,393 | ||||||||
9.05 | Property | 1 | 700 Stephenson Highway | 2014 | 29,179 | SF | 1,355,860 | 1,355,860 | 1,355,860 | ||||||||
9.06 | Property | 1 | 7850 Haggerty Road | 2017 | 68,499 | SF | 1,210,453 | 1,210,453 | 1,210,453 |
A-5 |
BMO 2023-C6
ANNEX A
Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | Year Renovated | Number of Units | Unit of Measure | Loan Per Unit ($) | Original Balance ($) | Cut-off Date Balance ($) | Maturity/ARD Balance ($) | Interest Rate % | Administrative Fee Rate % | Net Mortgage Rate % | Monthly Debt Service (P&I) ($) | Monthly Debt Service (IO) ($) | Annual Debt Service (P&I) ($) |
3 | 7 | 6, 7 | 6, 7 | 6, 7 | 8 | 9 | 9 | 9 | |||||||||
9.07 | Property | 1 | 4125 State Route 22 | NAP | 59,029 | SF | 1,180,689 | 1,180,689 | 1,180,689 | ||||||||
9.08 | Property | 1 | 4400 South 76th Circle | 2019 | 80,000 | SF | 1,156,153 | 1,156,153 | 1,156,153 | ||||||||
9.09 | Property | 1 | 8400 Green Meadows Drive | 2016 | 85,548 | SF | 1,091,336 | 1,091,336 | 1,091,336 | ||||||||
9.10 | Property | 1 | 1817 Masters Avenue | 2015 | 102,500 | SF | 1,086,078 | 1,086,078 | 1,086,078 | ||||||||
9.11 | Property | 1 | 8760 Mississippi Street | NAP | 26,500 | SF | 909,155 | 909,155 | 909,155 | ||||||||
9.12 | Property | 1 | 35710 Mound Road | NAP | 43,750 | SF | 812,821 | 812,821 | 812,821 | ||||||||
9.13 | Property | 1 | 819 North Jefferson Avenue | 2016 | 47,840 | SF | 730,478 | 730,478 | 730,478 | ||||||||
9.14 | Property | 1 | 2435 Prairie Road | 2021 | 27,868 | SF | 691,951 | 691,951 | 691,951 | ||||||||
9.15 | Property | 1 | 199 and 203 Finley Road | 2021 | 21,026 | SF | 683,188 | 683,188 | 683,188 | ||||||||
9.16 | Property | 1 | 50-100 Frontier Way | NAP | 27,153 | SF | 569,329 | 569,329 | 569,329 | ||||||||
9.17 | Property | 1 | 11686 Upper River Road | NAP | 6,566 | SF | 543,039 | 543,039 | 543,039 | ||||||||
9.18 | Property | 1 | 1175 Bowes Road | NAP | 40,860 | SF | 520,286 | 520,286 | 520,286 | ||||||||
9.19 | Property | 1 | 3251 Gila Ridge Road | 2021 | 10,900 | SF | 429,180 | 429,180 | 429,180 | ||||||||
9.20 | Property | 1 | 2465 North 22nd Street | NAP | 16,912 | SF | 306,557 | 306,557 | 306,557 | ||||||||
9.21 | Property | 1 | 104 South Scenic Highway | 2015 | 27,000 | SF | 280,267 | 280,267 | 280,267 | ||||||||
9.22 | Property | 1 | 3519 Wayland Drive | 2018 | 15,640 | SF | 269,782 | 269,782 | 269,782 | ||||||||
10 | Loan | 6 | 4 | Cincinnati Multifamily Portfolio II | 2020-2022 | 212 | Units | 99,056.60 | 21,000,000 | 21,000,000 | 21,000,000 | 7.03000% | 0.019875% | 7.01012% | NAP | 124,733.68 | NAP |
10.01 | Property | 1 | Valley Hill Apartments | 2020-2022 | 81 | Units | 8,883,359 | 8,883,359 | 8,883,359 | ||||||||
10.02 | Property | 1 | Hillview Apartments | 2020-2022 | 63 | Units | 4,800,933 | 4,800,933 | 4,800,933 | ||||||||
10.03 | Property | 1 | Kings Pointe Apartments | 2020-2022 | 36 | Units | 4,245,723 | 4,245,723 | 4,245,723 | ||||||||
10.04 | Property | 1 | Hillcrest Apartments | 2020-2022 | 32 | Units | 3,069,984 | 3,069,984 | 3,069,984 | ||||||||
11 | Loan | 4, 13 | 1 | Apollo Point III Apartments | 2020-2021 | 176 | Units | 116,477.27 | 20,500,000 | 20,500,000 | 20,500,000 | 7.00880% | 0.019875% | 6.98892% | NAP | 121,396.63 | NAP |
12 | Loan | 7, 19 | 1 | J&O Industrial Facility | 2016 | 701,062 | SF | 66.30 | 20,000,000 | 20,000,000 | 20,000,000 | 6.98500% | 0.019875% | 6.96512% | NAP | 118,033.56 | NAP |
13 | Loan | 3, 7, 12, 15, 19, 24 | 1 | Brier Creek Commons | NAP | 519,277 | SF | 163.34 | 20,000,000 | 19,957,366 | 17,407,658 | 6.91000% | 0.019875% | 6.89012% | 131,853.83 | NAP | 1,582,245.96 |
14 | Loan | 1 | HIE Gatlinburg | NAP | 113 | Rooms | 167,165.13 | 18,900,000 | 18,889,660 | 16,672,697 | 7.42500% | 0.019875% | 7.40512% | 131,182.27 | NAP | 1,574,187.24 | |
15 | Loan | 6, 13, 23 | 4 | Midwest Anchor Retail Portfolio | Various | 456,305 | SF | 35.06 | 16,000,000 | 16,000,000 | 14,053,761 | 7.26300% | 0.019875% | 7.24312% | 109,289.32 | NAP | 1,311,471.84 |
15.01 | Property | 1 | Eastgate Plaza | NAP | 194,679 | SF | 5,072,924 | 5,072,924 | 4,455,854 | ||||||||
15.02 | Property | 1 | Mt. Morris Township | 2001 | 71,648 | SF | 4,412,290 | 4,412,290 | 3,875,579 | ||||||||
15.03 | Property | 1 | Royal Town Center Shopping Center | NAP | 52,703 | SF | 4,345,653 | 4,345,653 | 3,817,048 | ||||||||
15.04 | Property | 1 | Summit Shopping Center | NAP | 137,275 | SF | 2,169,133 | 2,169,133 | 1,905,280 | ||||||||
16 | Loan | 19 | 1 | Courtyard by Marriott, DFW Airport North | 2019-2023 | 153 | Rooms | 95,588.24 | 14,625,000 | 14,625,000 | 13,872,937 | 7.12500% | 0.019875% | 7.10512% | 98,531.33 | 88,041.99 | 1,182,375.96 |
17 | Loan | 19 | 1 | Cambria Phoenix Chandler | NAP | 136 | Rooms | 102,941.18 | 14,000,000 | 14,000,000 | 12,532,608 | 7.29000% | 0.019875% | 7.27012% | 95,884.81 | 86,231.25 | 1,150,617.72 |
18 | Loan | 17, 19 | 1 | Stoney Creek Hotel - Broken Arrow | NAP | 177 | Rooms | 69,491.53 | 12,300,000 | 12,300,000 | 11,454,793 | 7.71000% | 0.019875% | 7.69012% | 87,778.96 | 80,125.10 | 1,053,347.52 |
19 | Loan | 2, 13, 16 | 1 | Clifton Industrial | NAP | 78,000 | SF | 138.46 | 10,800,000 | 10,800,000 | 10,800,000 | 7.59000% | 0.019875% | 7.57012% | NAP | 69,258.75 | NAP |
20 | Loan | 1, 6, 7, 12, 16, 19 | 17 | Novolex Portfolio | Various | 2,516,274 | SF | 49.68 | 10,500,000 | 10,500,000 | 10,500,000 | 6.22650% | 0.019875% | 6.20662% | NAP | 55,238.57 | NAP |
20.01 | Property | 1 | 2000 Commerce Center Drive | NAP | 275,345 | SF | 1,251,085 | 1,251,085 | 1,251,085 | ||||||||
20.02 | Property | 1 | 1200 Northrop Road | 2021-2022 | 145,819 | SF | 926,917 | 926,917 | 926,917 | ||||||||
20.03 | Property | 1 | 3400 Bagcraft Boulevard | NAP | 272,330 | SF | 848,408 | 848,408 | 848,408 | ||||||||
20.04 | Property | 1 | 690 Unisia Drive | NAP | 160,925 | SF | 825,615 | 825,615 | 825,615 | ||||||||
20.05 | Property | 1 | 800 Koomey Road | 2023 | 151,748 | SF | 785,094 | 785,094 | 785,094 | ||||||||
20.06 | Property | 1 | 3900 West 43rd Street | 1967 | 147,117 | SF | 744,573 | 744,573 | 744,573 | ||||||||
20.07 | Property | 1 | 540 West Nez Perce | NAP | 187,617 | SF | 693,922 | 693,922 | 693,922 | ||||||||
20.08 | Property | 1 | 4255 Thunderbird Lane | NAP | 195,280 | SF | 676,194 | 676,194 | 676,194 | ||||||||
20.09 | Property | 1 | 1001 North Madison Avenue | 1999 | 167,926 | SF | 630,608 | 630,608 | 630,608 | ||||||||
20.10 | Property | 1 | 17153 Industrial Highway | 2001 | 123,120 | SF | 572,359 | 572,359 | 572,359 | ||||||||
20.11 | Property | 1 | 999 North Madison Avenue | NAP | 114,509 | SF | 443,198 | 443,198 | 443,198 | ||||||||
20.12 | Property | 1 | 407 Sangamore Road | NAP | 144,060 | SF | 430,535 | 430,535 | 430,535 | ||||||||
20.13 | Property | 1 | 88 Nesbitt Drive | 2003, 2006, 2010 | 120,101 | SF | 430,535 | 430,535 | 430,535 | ||||||||
20.14 | Property | 1 | 310 Hartmann Drive | 1986, 1999 | 84,221 | SF | 349,494 | 349,494 | 349,494 | ||||||||
20.15 | Property | 1 | 101 Commerce Drive | NAP | 82,103 | SF | 346,961 | 346,961 | 346,961 | ||||||||
20.16 | Property | 1 | 620 Hardin Street | NAP | 74,369 | SF | 308,972 | 308,972 | 308,972 | ||||||||
20.17 | Property | 1 | 3100 East Richmond Street | 1993, 2013 | 69,684 | SF | 235,528 | 235,528 | 235,528 | ||||||||
21 | Loan | 12, 19, 23 | 1 | Meadowbrook Marketplace | NAP | 112,010 | SF | 90.17 | 10,100,000 | 10,100,000 | 9,311,620 | 7.09550% | 0.068625% | 7.02687% | 67,844.58 | 60,549.91 | 814,134.96 |
22 | Loan | 15, 16, 19 | 1 | Protect Controls Industrial | NAP | 166,080 | SF | 47.27 | 7,850,000 | 7,850,000 | 6,977,118 | 7.73200% | 0.019875% | 7.71212% | 56,140.75 | NAP | 673,689.00 |
23 | Loan | 16, 27, 29 | 1 | 14-43 31st Avenue | NAP | 21 | Units | 371,428.57 | 7,800,000 | 7,800,000 | 7,800,000 | 6.84000% | 0.019875% | 6.82012% | NAP | 45,077.50 | NAP |
24 | Loan | 5, 19, 28 | 1 | Holiday Inn Santee | 2016 | 84 | Rooms | 90,178.57 | 7,575,000 | 7,575,000 | 6,975,241 | 7.88000% | 0.019875% | 7.86012% | 54,950.30 | 50,433.37 | 659,403.60 |
25 | Loan | 13, 28 | 1 | Best Western Plus Diamond Valley Inn | 2015 | 66 | Rooms | 98,442.57 | 6,500,000 | 6,497,210 | 5,832,610 | 8.12000% | 0.019875% | 8.10012% | 48,239.57 | NAP | 578,874.84 |
26 | Loan | 23 | 1 | Minton Road Professional Center | NAP | 48,236 | SF | 126.46 | 6,100,000 | 6,100,000 | 5,662,693 | 7.51000% | 0.019875% | 7.49012% | 42,693.86 | 38,706.05 | 512,326.32 |
27 | Loan | 13 | 1 | La Quinta Inn & Suites Lubbock South | NAP | 89 | Rooms | 67,415.73 | 6,000,000 | 6,000,000 | 5,415,620 | 8.38000% | 0.019875% | 8.36012% | 45,625.51 | NAP | 547,506.12 |
28 | Loan | 16, 22 | 1 | 2021 Avenue X | 1984 | 12,500 | SF | 440.00 | 5,500,000 | 5,500,000 | 5,500,000 | 7.69500% | 0.019875% | 7.67512% | NAP | 35,758.59 | NAP |
29 | Loan | 19 | 1 | Holiday Inn Express Picayune, MS | 2020 | 67 | Rooms | 82,089.55 | 5,500,000 | 5,500,000 | 4,949,985 | 8.25500% | 0.019875% | 8.23512% | 41,339.00 | NAP | 496,068.00 |
30 | Loan | 3, 19, 23 | 1 | 938 East 4th Street | NAP | 24 | Units | 183,333.33 | 4,400,000 | 4,400,000 | 4,400,000 | 7.28000% | 0.019875% | 7.26012% | NAP | 27,064.07 | NAP |
31 | Loan | 2, 6, 10, 13, 16 | 3 | Society Hill Portfolio | 2022 | 13 | Units | 307,692.31 | 4,000,000 | 4,000,000 | 4,000,000 | 7.82000% | 0.019875% | 7.80012% | NAP | 26,428.70 | NAP |
31.01 | Property | 1 | 35 South 3rd Street | 2022 | 5 | Units | 1,800,000 | 1,800,000 | 1,800,000 | ||||||||
31.02 | Property | 1 | 412 Spruce Street | 2022 | 5 | Units | 1,381,500 | 1,381,500 | 1,381,500 | ||||||||
31.03 | Property | 1 | 436 Spruce Street | 2022 | 3 | Units | 818,500 | 818,500 | 818,500 | ||||||||
32 | Loan | 1 | Mini U Storage - Maple Shade | NAP | 43,787 | SF | 90.21 | 3,950,000 | 3,950,000 | 3,950,000 | 6.79000% | 0.028625% | 6.76137% | NAP | 22,660.84 | NAP |
A-6 |
BMO 2023-C6
ANNEX A
Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | Annual Debt Service (IO) ($) | Amortization Type | ARD Loan (Yes / No) | Interest Accrual Method | Original Interest-Only Period (Mos.) | Remaining Interest-Only Period (Mos.) | Original Term To Maturity / ARD (Mos.) | Remaining Term To Maturity / ARD (Mos.) | Original Amortization Term (Mos.) | Remaining Amortization Term (Mos.) | Origination Date | Seasoning (Mos.) | Payment Due Date | First Payment Date | First P&I Payment Date |
9 | 11 | ||||||||||||||||||
1 | Loan | 1, 5, 6, 7, 10, 12, 17, 19, 21, 23, 30 | 62 | Healthcare Trust MOB Portfolio | 3,925,575.00 | Interest Only | No | Actual/360 | 120 | 118 | 120 | 118 | 0 | 0 | 5/24/2023 | 2 | 6 | 7/6/2023 | NAP |
1.01 | Property | 1 | Belpre V Cancer Center - Belpre, OH | ||||||||||||||||
1.02 | Property | 1 | Glendale MOB - Farmington Hills, MI | ||||||||||||||||
1.03 | Property | 1 | 1600 State Street | ||||||||||||||||
1.04 | Property | 1 | Palm Valley Medical Plaza - Goodyear, AZ | ||||||||||||||||
1.05 | Property | 1 | Eastside Cancer Institute - Greenville, SC | ||||||||||||||||
1.06 | Property | 1 | Aurora Healthcare Center - Waterford, WI | ||||||||||||||||
1.07 | Property | 1 | Beaumont Medical Center - Warren, MI | ||||||||||||||||
1.08 | Property | 1 | Millennium Eye Care - Freehold, NJ | ||||||||||||||||
1.09 | Property | 1 | 757 Franciscan Medical - Munster, IN | ||||||||||||||||
1.10 | Property | 1 | Vascular Surgery Associates - Tallahassee, FL | ||||||||||||||||
1.11 | Property | 1 | Decatur Medical Office Building - Decatur, GA | ||||||||||||||||
1.12 | Property | 1 | Aurora Healthcare Center - Wautoma, WI | ||||||||||||||||
1.13 | Property | 1 | Greenfield Medical Plaza - Gilbert, AZ | ||||||||||||||||
1.14 | Property | 1 | Swedish American MOB - Roscoe, IL | ||||||||||||||||
1.15 | Property | 1 | West Michigan Surgery Center - Big Rapids, MI | ||||||||||||||||
1.16 | Property | 1 | UPMC - Sir Thomas Court - Harrisburg, PA | ||||||||||||||||
1.17 | Property | 1 | Eastern Carolina ENT - Greenville, NC | ||||||||||||||||
1.18 | Property | 1 | Lancaster Medical Arts MOB - Lancaster | ||||||||||||||||
1.19 | Property | 1 | UPMC - Fisher Road - Mechanicsburg, PA | ||||||||||||||||
1.20 | Property | 1 | Kingwood Executive Center - Kingwood, TX | ||||||||||||||||
1.21 | Property | 1 | Pensacola Nephrology MOB - Pensacola, FL | ||||||||||||||||
1.22 | Property | 1 | Lee Memorial Health System - Fort Myers, FL | ||||||||||||||||
1.23 | Property | 1 | Greenville Health System - Greenville, SC | ||||||||||||||||
1.24 | Property | 1 | UPMC - Chambers Hill - Harrisburg, PA | ||||||||||||||||
1.25 | Property | 1 | Rockwall Medical Plaza - Rockwall, TX | ||||||||||||||||
1.26 | Property | 1 | Pioneer Spine Sports - West Springfield | ||||||||||||||||
1.27 | Property | 1 | Women's Healthcare Group MOB - York, PA | ||||||||||||||||
1.28 | Property | 1 | OrthoOne Hilliard - Hilliard, OH | ||||||||||||||||
1.29 | Property | 1 | St Peter's - Albany, NY - 5 Palisades | ||||||||||||||||
1.30 | Property | 1 | Metropolitan Eye Lakeshore Surgery - St. Clair Shores, MI | ||||||||||||||||
1.31 | Property | 1 | Crittenton MOB - Washington Township, MI | ||||||||||||||||
1.32 | Property | 1 | Surgery Center of Temple - Temple, TX | ||||||||||||||||
1.33 | Property | 1 | RAI Care Center-Clearwater, FL | ||||||||||||||||
1.34 | Property | 1 | Medical Center V - Peoria, AZ | ||||||||||||||||
1.35 | Property | 1 | MetroHealth Buckeye Health - Cleveland, OH | ||||||||||||||||
1.36 | Property | 1 | South Douglas MOB - Midwest City, OK | ||||||||||||||||
1.37 | Property | 1 | Crittenton MOB - Sterling Heights, MI | ||||||||||||||||
1.38 | Property | 1 | SPHP MOB, Albany, NY | ||||||||||||||||
1.39 | Property | 1 | Atlanta Gastroenterology Associates - Lawrenceville, GA | ||||||||||||||||
1.40 | Property | 1 | Bone and Joint Specialists - Merrillville, IN | ||||||||||||||||
1.41 | Property | 1 | 1550 State Street | ||||||||||||||||
1.42 | Property | 1 | St. Peter's - Albany, NY - 2 Palisades | ||||||||||||||||
1.43 | Property | 1 | St Lukes Heart Vascular Center - East Stroudsburg | ||||||||||||||||
1.44 | Property | 1 | Naidu Clinic - Odessa, TX | ||||||||||||||||
1.45 | Property | 1 | Aurora Healthcare Center - Kiel, WI | ||||||||||||||||
1.46 | Property | 1 | Florida Medical Heartcare - Tampa, FL | ||||||||||||||||
1.47 | Property | 1 | Florida Medical Wesley Chapel - Tampa, FL | ||||||||||||||||
1.48 | Property | 1 | Aurora Healthcare Center - Green Bay, WI | ||||||||||||||||
1.49 | Property | 1 | Pioneer Spine Sports - Springfield | ||||||||||||||||
1.50 | Property | 1 | Center for Advanced Dermatology - Lakewood, CO | ||||||||||||||||
1.51 | Property | 1 | Pioneer Spine Sports - Northampton | ||||||||||||||||
1.52 | Property | 1 | Florida Medical Clinic - Tampa, FL | ||||||||||||||||
1.53 | Property | 1 | DaVita Dialysis - Hudson, FL | ||||||||||||||||
1.54 | Property | 1 | St Peter's - Albany, NY - 4 Palisades | ||||||||||||||||
1.55 | Property | 1 | 5825 Shoreview Lane North | ||||||||||||||||
1.56 | Property | 1 | Florida Medical Tampa Palms - Tampa, FL | ||||||||||||||||
1.57 | Property | 1 | Fresenius Medical Care - Winfield, AL | ||||||||||||||||
1.58 | Property | 1 | Florida Medical Somerset - Tampa, FL | ||||||||||||||||
1.59 | Property | 1 | St. Peter's - Troy, NY - 2 New Hampshire | ||||||||||||||||
1.60 | Property | 1 | DaVita Bay Breeze Dialysis Center - Largo, FL | ||||||||||||||||
1.61 | Property | 1 | Aurora Healthcare Center - Greenville, WI | ||||||||||||||||
1.62 | Property | 1 | 1586 State Street | ||||||||||||||||
2 | Loan | 1, 4, 7, 10, 12, 15, 16, 19, 20, 28 | 1 | Skorpios Industrial | 4,036,291.68 | Interest Only | No | Actual/360 | 120 | 120 | 120 | 120 | 0 | 0 | 8/1/2023 | 0 | 1 | 9/1/2023 | NAP |
3 | Loan | 1, 4, 5, 7, 12, 13, 14, 16, 19, 24 | 1 | Fashion Valley Mall | 2,904,791.64 | Interest Only | No | Actual/360 | 120 | 118 | 120 | 118 | 0 | 0 | 5/25/2023 | 2 | 1 | 7/1/2023 | NAP |
4 | Loan | 1, 2, 5, 7, 11, 12, 21, 24 | 1 | CX - 250 Water Street | 2,580,741.60 | Interest Only - ARD | Yes | Actual/360 | 120 | 114 | 120 | 114 | 0 | 0 | 1/27/2023 | 6 | 10 | 3/10/2023 | NAP |
5 | Loan | 7, 15, 19 | 1 | Marriott Philadelphia West | NAP | Amortizing Balloon | No | Actual/360 | 0 | 0 | 120 | 119 | 360 | 359 | 6/28/2023 | 1 | 11 | 8/11/2023 | 8/11/2023 |
6 | Loan | 16 | 1 | Maple Creek Village | 2,044,304.16 | Interest Only | No | Actual/360 | 120 | 120 | 120 | 120 | 0 | 0 | 8/1/2023 | 0 | 6 | 9/6/2023 | NAP |
7 | Loan | 1, 4, 7, 12, 13, 19, 20, 21, 23, 24 | 1 | 11 West 42nd Street | 1,885,833.36 | Interest Only | No | Actual/360 | 60 | 59 | 60 | 59 | 0 | 0 | 6/30/2023 | 1 | 6 | 8/6/2023 | NAP |
8 | Loan | 1, 5, 7, 10, 12, 13, 18, 23, 30 | 1 | Back Bay Office | 1,596,368.04 | Interest Only | No | Actual/360 | 60 | 59 | 60 | 59 | 0 | 0 | 6/7/2023 | 1 | 6 | 8/6/2023 | NAP |
9 | Loan | 5, 6, 7, 16, 23, 30 | 22 | Four Springs Net Lease Portfolio | 1,335,869.64 | Interest Only | No | Actual/360 | 120 | 119 | 120 | 119 | 0 | 0 | 6/14/2023 | 1 | 6 | 8/6/2023 | NAP |
9.01 | Property | 1 | 8271 Anderson Court | ||||||||||||||||
9.02 | Property | 1 | 1313 & 1422 Campbell Street | ||||||||||||||||
9.03 | Property | 1 | 3310 Greensburg Road | ||||||||||||||||
9.04 | Property | 1 | 2495 Doctor F. E. Wright Drive | ||||||||||||||||
9.05 | Property | 1 | 700 Stephenson Highway | ||||||||||||||||
9.06 | Property | 1 | 7850 Haggerty Road |
A-7 |
BMO 2023-C6
ANNEX A
Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | Annual Debt Service (IO) ($) | Amortization Type | ARD Loan (Yes / No) | Interest Accrual Method | Original Interest-Only Period (Mos.) | Remaining Interest-Only Period (Mos.) | Original Term To Maturity / ARD (Mos.) | Remaining Term To Maturity / ARD (Mos.) | Original Amortization Term (Mos.) | Remaining Amortization Term (Mos.) | Origination Date | Seasoning (Mos.) | Payment Due Date | First Payment Date | First P&I Payment Date |
9 | 11 | ||||||||||||||||||
9.07 | Property | 1 | 4125 State Route 22 | ||||||||||||||||
9.08 | Property | 1 | 4400 South 76th Circle | ||||||||||||||||
9.09 | Property | 1 | 8400 Green Meadows Drive | ||||||||||||||||
9.10 | Property | 1 | 1817 Masters Avenue | ||||||||||||||||
9.11 | Property | 1 | 8760 Mississippi Street | ||||||||||||||||
9.12 | Property | 1 | 35710 Mound Road | ||||||||||||||||
9.13 | Property | 1 | 819 North Jefferson Avenue | ||||||||||||||||
9.14 | Property | 1 | 2435 Prairie Road | ||||||||||||||||
9.15 | Property | 1 | 199 and 203 Finley Road | ||||||||||||||||
9.16 | Property | 1 | 50-100 Frontier Way | ||||||||||||||||
9.17 | Property | 1 | 11686 Upper River Road | ||||||||||||||||
9.18 | Property | 1 | 1175 Bowes Road | ||||||||||||||||
9.19 | Property | 1 | 3251 Gila Ridge Road | ||||||||||||||||
9.20 | Property | 1 | 2465 North 22nd Street | ||||||||||||||||
9.21 | Property | 1 | 104 South Scenic Highway | ||||||||||||||||
9.22 | Property | 1 | 3519 Wayland Drive | ||||||||||||||||
10 | Loan | 6 | 4 | Cincinnati Multifamily Portfolio II | 1,496,804.16 | Interest Only | No | Actual/360 | 120 | 119 | 120 | 119 | 0 | 0 | 6/16/2023 | 1 | 6 | 8/6/2023 | NAP |
10.01 | Property | 1 | Valley Hill Apartments | ||||||||||||||||
10.02 | Property | 1 | Hillview Apartments | ||||||||||||||||
10.03 | Property | 1 | Kings Pointe Apartments | ||||||||||||||||
10.04 | Property | 1 | Hillcrest Apartments | ||||||||||||||||
11 | Loan | 4, 13 | 1 | Apollo Point III Apartments | 1,456,759.56 | Interest Only | No | Actual/360 | 120 | 120 | 120 | 120 | 0 | 0 | 7/27/2023 | 0 | 6 | 9/6/2023 | NAP |
12 | Loan | 7, 19 | 1 | J&O Industrial Facility | 1,416,402.72 | Interest Only | No | Actual/360 | 120 | 118 | 120 | 118 | 0 | 0 | 6/1/2023 | 2 | 6 | 7/6/2023 | NAP |
13 | Loan | 3, 7, 12, 15, 19, 24 | 1 | Brier Creek Commons | NAP | Amortizing Balloon | No | Actual/360 | 0 | 0 | 120 | 117 | 360 | 357 | 4/20/2023 | 3 | 6 | 6/6/2023 | 6/6/2023 |
14 | Loan | 1 | HIE Gatlinburg | NAP | Amortizing Balloon | No | Actual/360 | 0 | 0 | 120 | 119 | 360 | 359 | 6/30/2023 | 1 | 6 | 8/6/2023 | 8/6/2023 | |
15 | Loan | 6, 13, 23 | 4 | Midwest Anchor Retail Portfolio | NAP | Amortizing Balloon | No | Actual/360 | 0 | 0 | 120 | 120 | 360 | 360 | 7/25/2023 | 0 | 6 | 9/6/2023 | 9/6/2023 |
15.01 | Property | 1 | Eastgate Plaza | ||||||||||||||||
15.02 | Property | 1 | Mt. Morris Township | ||||||||||||||||
15.03 | Property | 1 | Royal Town Center Shopping Center | ||||||||||||||||
15.04 | Property | 1 | Summit Shopping Center | ||||||||||||||||
16 | Loan | 19 | 1 | Courtyard by Marriott, DFW Airport North | 1,056,503.88 | Interest Only, Amortizing Balloon | No | Actual/360 | 60 | 60 | 120 | 120 | 360 | 360 | 7/24/2023 | 0 | 6 | 9/6/2023 | 9/6/2028 |
17 | Loan | 19 | 1 | Cambria Phoenix Chandler | 1,034,775.00 | Interest Only, Amortizing Balloon | No | Actual/360 | 12 | 12 | 120 | 120 | 360 | 360 | 7/21/2023 | 0 | 6 | 9/6/2023 | 9/6/2024 |
18 | Loan | 17, 19 | 1 | Stoney Creek Hotel - Broken Arrow | 961,501.20 | Interest Only, Amortizing Balloon | No | Actual/360 | 36 | 36 | 120 | 120 | 360 | 360 | 7/13/2023 | 0 | 6 | 9/6/2023 | 9/6/2026 |
19 | Loan | 2, 13, 16 | 1 | Clifton Industrial | 831,105.00 | Interest Only | No | Actual/360 | 120 | 120 | 120 | 120 | 0 | 0 | 7/28/2023 | 0 | 6 | 9/6/2023 | NAP |
20 | Loan | 1, 6, 7, 12, 16, 19 | 17 | Novolex Portfolio | 662,862.84 | Interest Only | No | Actual/360 | 120 | 118 | 120 | 118 | 0 | 0 | 5/19/2023 | 2 | 6 | 7/6/2023 | NAP |
20.01 | Property | 1 | 2000 Commerce Center Drive | ||||||||||||||||
20.02 | Property | 1 | 1200 Northrop Road | ||||||||||||||||
20.03 | Property | 1 | 3400 Bagcraft Boulevard | ||||||||||||||||
20.04 | Property | 1 | 690 Unisia Drive | ||||||||||||||||
20.05 | Property | 1 | 800 Koomey Road | ||||||||||||||||
20.06 | Property | 1 | 3900 West 43rd Street | ||||||||||||||||
20.07 | Property | 1 | 540 West Nez Perce | ||||||||||||||||
20.08 | Property | 1 | 4255 Thunderbird Lane | ||||||||||||||||
20.09 | Property | 1 | 1001 North Madison Avenue | ||||||||||||||||
20.10 | Property | 1 | 17153 Industrial Highway | ||||||||||||||||
20.11 | Property | 1 | 999 North Madison Avenue | ||||||||||||||||
20.12 | Property | 1 | 407 Sangamore Road | ||||||||||||||||
20.13 | Property | 1 | 88 Nesbitt Drive | ||||||||||||||||
20.14 | Property | 1 | 310 Hartmann Drive | ||||||||||||||||
20.15 | Property | 1 | 101 Commerce Drive | ||||||||||||||||
20.16 | Property | 1 | 620 Hardin Street | ||||||||||||||||
20.17 | Property | 1 | 3100 East Richmond Street | ||||||||||||||||
21 | Loan | 12, 19, 23 | 1 | Meadowbrook Marketplace | 726,598.92 | Interest Only, Amortizing Balloon | No | Actual/360 | 36 | 36 | 120 | 120 | 360 | 360 | 7/27/2023 | 0 | 6 | 9/6/2023 | 9/6/2026 |
22 | Loan | 15, 16, 19 | 1 | Protect Controls Industrial | NAP | Amortizing Balloon | No | Actual/360 | 0 | 0 | 120 | 120 | 360 | 360 | 7/20/2023 | 0 | 6 | 9/6/2023 | 9/6/2023 |
23 | Loan | 16, 27, 29 | 1 | 14-43 31st Avenue | 540,930.00 | Interest Only | No | Actual/360 | 120 | 120 | 120 | 120 | 0 | 0 | 7/14/2023 | 0 | 6 | 9/6/2023 | NAP |
24 | Loan | 5, 19, 28 | 1 | Holiday Inn Santee | 605,200.44 | Interest Only, Amortizing Balloon | No | Actual/360 | 24 | 22 | 120 | 118 | 360 | 360 | 5/26/2023 | 2 | 6 | 7/6/2023 | 7/6/2025 |
25 | Loan | 13, 28 | 1 | Best Western Plus Diamond Valley Inn | NAP | Amortizing Balloon | No | Actual/360 | 0 | 0 | 120 | 119 | 360 | 359 | 7/6/2023 | 1 | 6 | 8/6/2023 | 8/6/2023 |
26 | Loan | 23 | 1 | Minton Road Professional Center | 464,472.60 | Interest Only, Amortizing Balloon | No | Actual/360 | 36 | 36 | 120 | 120 | 360 | 360 | 7/17/2023 | 0 | 6 | 9/6/2023 | 9/6/2026 |
27 | Loan | 13 | 1 | La Quinta Inn & Suites Lubbock South | NAP | Amortizing Balloon | No | Actual/360 | 0 | 0 | 120 | 120 | 360 | 360 | 7/31/2023 | 0 | 6 | 9/6/2023 | 9/6/2023 |
28 | Loan | 16, 22 | 1 | 2021 Avenue X | 429,103.13 | Interest Only | No | Actual/360 | 120 | 120 | 120 | 120 | 0 | 0 | 8/2/2023 | 0 | 6 | 9/6/2023 | NAP |
29 | Loan | 19 | 1 | Holiday Inn Express Picayune, MS | NAP | Amortizing Balloon | No | Actual/360 | 0 | 0 | 120 | 120 | 360 | 360 | 7/27/2023 | 0 | 6 | 9/6/2023 | 9/6/2023 |
30 | Loan | 3, 19, 23 | 1 | 938 East 4th Street | 324,768.84 | Interest Only | No | Actual/360 | 120 | 119 | 120 | 119 | 0 | 0 | 6/30/2023 | 1 | 6 | 8/6/2023 | NAP |
31 | Loan | 2, 6, 10, 13, 16 | 3 | Society Hill Portfolio | 317,144.40 | Interest Only | No | Actual/360 | 60 | 60 | 60 | 60 | 0 | 0 | 7/28/2023 | 0 | 6 | 9/6/2023 | NAP |
31.01 | Property | 1 | 35 South 3rd Street | ||||||||||||||||
31.02 | Property | 1 | 412 Spruce Street | ||||||||||||||||
31.03 | Property | 1 | 436 Spruce Street | ||||||||||||||||
32 | Loan | 1 | Mini U Storage - Maple Shade | 271,930.08 | Interest Only | No | Actual/360 | 120 | 119 | 120 | 119 | 0 | 0 | 6/6/2023 | 1 | 1 | 8/1/2023 | NAP |
A-8 |
BMO 2023-C6
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 ($) | Most Recent Expenses ($) | 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 |
11 | 10 | 12 | ||||||||||||||||
1 | Loan | 1, 5, 6, 7, 10, 12, 17, 19, 21, 23, 30 | 62 | Healthcare Trust MOB Portfolio | 6/6/2033 | 6/6/2033 | 0 | 0 | L(12),YM1(14),DorYM1(87),O(7) | 35,060,045 | 8,127,805 | 26,932,240 | 3/31/2023 | T-12 | 34,545,376 | 8,000,537 | 26,544,839 | 12/31/2022 |
1.01 | Property | 1 | Belpre V Cancer Center - Belpre, OH | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | ||||||
1.02 | Property | 1 | Glendale MOB - Farmington Hills, MI | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | ||||||
1.03 | Property | 1 | 1600 State Street | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | ||||||
1.04 | Property | 1 | Palm Valley Medical Plaza - Goodyear, AZ | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | ||||||
1.05 | Property | 1 | Eastside Cancer Institute - Greenville, SC | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | ||||||
1.06 | Property | 1 | Aurora Healthcare Center - Waterford, WI | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | ||||||
1.07 | Property | 1 | Beaumont Medical Center - Warren, MI | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | ||||||
1.08 | Property | 1 | Millennium Eye Care - Freehold, NJ | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | ||||||
1.09 | Property | 1 | 757 Franciscan Medical - Munster, IN | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | ||||||
1.10 | Property | 1 | Vascular Surgery Associates - Tallahassee, FL | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | ||||||
1.11 | Property | 1 | Decatur Medical Office Building - Decatur, GA | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | ||||||
1.12 | Property | 1 | Aurora Healthcare Center - Wautoma, WI | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | ||||||
1.13 | Property | 1 | Greenfield Medical Plaza - Gilbert, AZ | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | ||||||
1.14 | Property | 1 | Swedish American MOB - Roscoe, IL | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | ||||||
1.15 | Property | 1 | West Michigan Surgery Center - Big Rapids, MI | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | ||||||
1.16 | Property | 1 | UPMC - Sir Thomas Court - Harrisburg, PA | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | ||||||
1.17 | Property | 1 | Eastern Carolina ENT - Greenville, NC | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | ||||||
1.18 | Property | 1 | Lancaster Medical Arts MOB - Lancaster | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | ||||||
1.19 | Property | 1 | UPMC - Fisher Road - Mechanicsburg, PA | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | ||||||
1.20 | Property | 1 | Kingwood Executive Center - Kingwood, TX | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | ||||||
1.21 | Property | 1 | Pensacola Nephrology MOB - Pensacola, FL | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | ||||||
1.22 | Property | 1 | Lee Memorial Health System - Fort Myers, FL | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | ||||||
1.23 | Property | 1 | Greenville Health System - Greenville, SC | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | ||||||
1.24 | Property | 1 | UPMC - Chambers Hill - Harrisburg, PA | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | ||||||
1.25 | Property | 1 | Rockwall Medical Plaza - Rockwall, TX | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | ||||||
1.26 | Property | 1 | Pioneer Spine Sports - West Springfield | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | ||||||
1.27 | Property | 1 | Women's Healthcare Group MOB - York, PA | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | ||||||
1.28 | Property | 1 | OrthoOne Hilliard - Hilliard, OH | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | ||||||
1.29 | Property | 1 | St Peter's - Albany, NY - 5 Palisades | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | ||||||
1.30 | Property | 1 | Metropolitan Eye Lakeshore Surgery - St. Clair Shores, MI | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | ||||||
1.31 | Property | 1 | Crittenton MOB - Washington Township, MI | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | ||||||
1.32 | Property | 1 | Surgery Center of Temple - Temple, TX | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | ||||||
1.33 | Property | 1 | RAI Care Center-Clearwater, FL | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | ||||||
1.34 | Property | 1 | Medical Center V - Peoria, AZ | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | ||||||
1.35 | Property | 1 | MetroHealth Buckeye Health - Cleveland, OH | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | ||||||
1.36 | Property | 1 | South Douglas MOB - Midwest City, OK | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | ||||||
1.37 | Property | 1 | Crittenton MOB - Sterling Heights, MI | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | ||||||
1.38 | Property | 1 | SPHP MOB, Albany, NY | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | ||||||
1.39 | Property | 1 | Atlanta Gastroenterology Associates - Lawrenceville, GA | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | ||||||
1.40 | Property | 1 | Bone and Joint Specialists - Merrillville, IN | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | ||||||
1.41 | Property | 1 | 1550 State Street | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | ||||||
1.42 | Property | 1 | St. Peter's - Albany, NY - 2 Palisades | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | ||||||
1.43 | Property | 1 | St Lukes Heart Vascular Center - East Stroudsburg | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | ||||||
1.44 | Property | 1 | Naidu Clinic - Odessa, TX | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | ||||||
1.45 | Property | 1 | Aurora Healthcare Center - Kiel, WI | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | ||||||
1.46 | Property | 1 | Florida Medical Heartcare - Tampa, FL | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | ||||||
1.47 | Property | 1 | Florida Medical Wesley Chapel - Tampa, FL | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | ||||||
1.48 | Property | 1 | Aurora Healthcare Center - Green Bay, WI | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | ||||||
1.49 | Property | 1 | Pioneer Spine Sports - Springfield | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | ||||||
1.50 | Property | 1 | Center for Advanced Dermatology - Lakewood, CO | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | ||||||
1.51 | Property | 1 | Pioneer Spine Sports - Northampton | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | ||||||
1.52 | Property | 1 | Florida Medical Clinic - Tampa, FL | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | ||||||
1.53 | Property | 1 | DaVita Dialysis - Hudson, FL | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | ||||||
1.54 | Property | 1 | St Peter's - Albany, NY - 4 Palisades | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | ||||||
1.55 | Property | 1 | 5825 Shoreview Lane North | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | ||||||
1.56 | Property | 1 | Florida Medical Tampa Palms - Tampa, FL | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | ||||||
1.57 | Property | 1 | Fresenius Medical Care - Winfield, AL | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | ||||||
1.58 | Property | 1 | Florida Medical Somerset - Tampa, FL | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | ||||||
1.59 | Property | 1 | St. Peter's - Troy, NY - 2 New Hampshire | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | ||||||
1.60 | Property | 1 | DaVita Bay Breeze Dialysis Center - Largo, FL | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | ||||||
1.61 | Property | 1 | Aurora Healthcare Center - Greenville, WI | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | ||||||
1.62 | Property | 1 | 1586 State Street | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | ||||||
2 | Loan | 1, 4, 7, 10, 12, 15, 16, 19, 20, 28 | 1 | Skorpios Industrial | 8/1/2033 | 8/1/2033 | 5 | 5 | L(24),D(93),O(3) | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV |
3 | Loan | 1, 4, 5, 7, 12, 13, 14, 16, 19, 24 | 1 | Fashion Valley Mall | 6/1/2033 | 6/1/2033 | 0 | 0 | L(26),D(88),O(6) | 100,144,513 | 19,298,501 | 80,846,012 | 12/31/2022 | T-12 | 97,018,960 | 17,953,015 | 79,065,945 | 12/31/2021 |
4 | Loan | 1, 2, 5, 7, 11, 12, 21, 24 | 1 | CX - 250 Water Street | 2/10/2033 | 2/10/2038 | 0 | 0 | L(24),YM1(6),DorYM1(83),O(7) | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV |
5 | Loan | 7, 15, 19 | 1 | Marriott Philadelphia West | 7/11/2033 | 7/11/2033 | 0 | 0 | L(25),D(91),O(4) | 15,006,239 | 9,426,512 | 5,579,727 | 3/31/2023 | T-12 | 14,333,524 | 8,986,158 | 5,347,365 | 12/31/2022 |
6 | Loan | 16 | 1 | Maple Creek Village | 8/6/2033 | 8/6/2033 | 0 | 0 | L(24),D(92),O(4) | 3,654,891 | 786,628 | 2,868,264 | 5/31/2023 | T-12 | 3,547,518 | 867,191 | 2,680,328 | 12/31/2022 |
7 | Loan | 1, 4, 7, 12, 13, 19, 20, 21, 23, 24 | 1 | 11 West 42nd Street | 7/6/2028 | 7/6/2028 | 0 | 0 | L(23),YM1(2),DorYM1(28),O(7) | 62,683,274 | 35,986,252 | 26,697,022 | 3/31/2023 | T-12 | 61,168,739 | 34,495,528 | 26,673,211 | 12/31/2022 |
8 | Loan | 1, 5, 7, 10, 12, 13, 18, 23, 30 | 1 | Back Bay Office | 7/6/2028 | 7/6/2028 | 0 | 0 | L(25),DorYM1(28),O(7) | 99,991,917 | 36,977,577 | 63,014,340 | 3/31/2023 | T-12 | 98,973,331 | 36,251,075 | 62,722,256 | 12/31/2022 |
9 | Loan | 5, 6, 7, 16, 23, 30 | 22 | Four Springs Net Lease Portfolio | 7/6/2033 | 7/6/2033 | 0 | 0 | L(25),D(88),O(7) | 8,773,088 | 470,795 | 8,302,293 | 3/31/2023 | T-12 | 8,754,035 | 458,683 | 8,295,352 | 12/31/2022 |
9.01 | Property | 1 | 8271 Anderson Court | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | ||||||
9.02 | Property | 1 | 1313 & 1422 Campbell Street | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | ||||||
9.03 | Property | 1 | 3310 Greensburg Road | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | ||||||
9.04 | Property | 1 | 2495 Doctor F. E. Wright Drive | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | ||||||
9.05 | Property | 1 | 700 Stephenson Highway | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | ||||||
9.06 | Property | 1 | 7850 Haggerty Road | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV |
A-9 |
BMO 2023-C6
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 ($) | Most Recent Expenses ($) | 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 |
11 | 10 | 12 | ||||||||||||||||
9.07 | Property | 1 | 4125 State Route 22 | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | ||||||
9.08 | Property | 1 | 4400 South 76th Circle | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | ||||||
9.09 | Property | 1 | 8400 Green Meadows Drive | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | ||||||
9.10 | Property | 1 | 1817 Masters Avenue | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | ||||||
9.11 | Property | 1 | 8760 Mississippi Street | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | ||||||
9.12 | Property | 1 | 35710 Mound Road | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | ||||||
9.13 | Property | 1 | 819 North Jefferson Avenue | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | ||||||
9.14 | Property | 1 | 2435 Prairie Road | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | ||||||
9.15 | Property | 1 | 199 and 203 Finley Road | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | ||||||
9.16 | Property | 1 | 50-100 Frontier Way | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | ||||||
9.17 | Property | 1 | 11686 Upper River Road | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | ||||||
9.18 | Property | 1 | 1175 Bowes Road | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | ||||||
9.19 | Property | 1 | 3251 Gila Ridge Road | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | ||||||
9.20 | Property | 1 | 2465 North 22nd Street | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | ||||||
9.21 | Property | 1 | 104 South Scenic Highway | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | ||||||
9.22 | Property | 1 | 3519 Wayland Drive | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | ||||||
10 | Loan | 6 | 4 | Cincinnati Multifamily Portfolio II | 7/6/2033 | 7/6/2033 | 0 | 0 | L(25),D(91),O(4) | 2,704,864 | 616,570 | 2,088,294 | 3/31/2023 | T-12 | 2,670,580 | 640,449 | 2,030,131 | 12/31/2022 |
10.01 | Property | 1 | Valley Hill Apartments | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | ||||||
10.02 | Property | 1 | Hillview Apartments | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | ||||||
10.03 | Property | 1 | Kings Pointe Apartments | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | ||||||
10.04 | Property | 1 | Hillcrest Apartments | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | ||||||
11 | Loan | 4, 13 | 1 | Apollo Point III Apartments | 8/6/2033 | 8/6/2033 | 0 | 0 | L(24),D(92),O(4) | 3,798,678 | 1,667,234 | 2,131,444 | 5/31/2023 | T-12 | 3,756,745 | 1,593,588 | 2,163,157 | 12/31/2022 |
12 | Loan | 7, 19 | 1 | J&O Industrial Facility | 6/6/2033 | 6/6/2033 | 0 | 0 | L(26),DorYM1(87),O(7) | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV |
13 | Loan | 3, 7, 12, 15, 19, 24 | 1 | Brier Creek Commons | 5/6/2033 | 5/6/2033 | 0 | 0 | L(27),D(89),O(4) | 12,113,647 | 3,462,674 | 8,650,973 | 2/28/2023 | T-12 | 12,145,468 | 3,575,672 | 8,569,797 | 12/31/2022 |
14 | Loan | 1 | HIE Gatlinburg | 7/6/2033 | 7/6/2033 | 0 | 0 | L(25),D(91),O(4) | 7,076,230 | 4,181,014 | 2,895,216 | 5/31/2023 | T-12 | 6,858,302 | 3,972,650 | 2,885,652 | 12/31/2022 | |
15 | Loan | 6, 13, 23 | 4 | Midwest Anchor Retail Portfolio | 8/6/2033 | 8/6/2033 | 0 | 0 | L(24),D(89),O(7) | 2,526,657 | 1,166,035 | 1,360,622 | 3/31/2023 | T-12 | 2,452,556 | 1,165,319 | 1,287,237 | 12/31/2022 |
15.01 | Property | 1 | Eastgate Plaza | 580,215 | 426,053 | 154,162 | 3/31/2023 | T-12 | 541,010 | 412,758 | 128,252 | 12/31/2022 | ||||||
15.02 | Property | 1 | Mt. Morris Township | 717,318 | 180,565 | 536,753 | 3/31/2023 | T-12 | 668,256 | 174,145 | 494,111 | 12/31/2022 | ||||||
15.03 | Property | 1 | Royal Town Center Shopping Center | 889,799 | 351,041 | 538,758 | 3/31/2023 | T-12 | 915,193 | 391,529 | 523,664 | 12/31/2022 | ||||||
15.04 | Property | 1 | Summit Shopping Center | 339,325 | 208,376 | 130,949 | 3/31/2023 | T-12 | 328,097 | 186,887 | 141,210 | 12/31/2022 | ||||||
16 | Loan | 19 | 1 | Courtyard by Marriott, DFW Airport North | 8/6/2033 | 8/6/2033 | 0 | 0 | L(24),D(91),O(5) | 7,114,560 | 4,595,211 | 2,519,349 | 5/31/2023 | T-12 | 6,825,720 | 4,389,806 | 2,435,914 | 12/31/2022 |
17 | Loan | 19 | 1 | Cambria Phoenix Chandler | 8/6/2033 | 8/6/2033 | 0 | 0 | L(24),D(89),O(7) | 6,296,318 | 4,149,851 | 2,146,467 | 6/30/2023 | T-12 | 5,767,749 | 3,701,405 | 2,066,344 | 12/31/2022 |
18 | Loan | 17, 19 | 1 | Stoney Creek Hotel - Broken Arrow | 8/6/2033 | 8/6/2033 | 0 | 0 | L(24),D(91),O(5) | 6,711,560 | 4,758,217 | 1,953,343 | 4/30/2023 | T-12 | 6,400,813 | 4,288,464 | 2,112,349 | 12/31/2022 |
19 | Loan | 2, 13, 16 | 1 | Clifton Industrial | 8/6/2033 | 8/6/2033 | 0 | 0 | L(24),D(92),O(4) | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV |
20 | Loan | 1, 6, 7, 12, 16, 19 | 17 | Novolex Portfolio | 6/6/2033 | 6/6/2033 | 0 | 0 | L(23),YM1(3),DorYM1(87),O(7) | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV |
20.01 | Property | 1 | 2000 Commerce Center Drive | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | ||||||
20.02 | Property | 1 | 1200 Northrop Road | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | ||||||
20.03 | Property | 1 | 3400 Bagcraft Boulevard | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | ||||||
20.04 | Property | 1 | 690 Unisia Drive | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | ||||||
20.05 | Property | 1 | 800 Koomey Road | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | ||||||
20.06 | Property | 1 | 3900 West 43rd Street | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | ||||||
20.07 | Property | 1 | 540 West Nez Perce | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | ||||||
20.08 | Property | 1 | 4255 Thunderbird Lane | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | ||||||
20.09 | Property | 1 | 1001 North Madison Avenue | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | ||||||
20.10 | Property | 1 | 17153 Industrial Highway | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | ||||||
20.11 | Property | 1 | 999 North Madison Avenue | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | ||||||
20.12 | Property | 1 | 407 Sangamore Road | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | ||||||
20.13 | Property | 1 | 88 Nesbitt Drive | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | ||||||
20.14 | Property | 1 | 310 Hartmann Drive | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | ||||||
20.15 | Property | 1 | 101 Commerce Drive | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | ||||||
20.16 | Property | 1 | 620 Hardin Street | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | ||||||
20.17 | Property | 1 | 3100 East Richmond Street | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | ||||||
21 | Loan | 12, 19, 23 | 1 | Meadowbrook Marketplace | 8/6/2033 | 8/6/2033 | 0 | 0 | L(24),D(91),O(5) | 1,525,841 | 507,568 | 1,018,273 | 6/30/2023 | T-12 | 1,531,190 | 487,118 | 1,044,072 | 12/31/2022 |
22 | Loan | 15, 16, 19 | 1 | Protect Controls Industrial | 8/6/2033 | 8/6/2033 | 0 | 0 | L(24),D(92),O(4) | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV |
23 | Loan | 16, 27, 29 | 1 | 14-43 31st Avenue | 8/6/2033 | 8/6/2033 | 0 | 0 | L(24),D(92),O(4) | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV |
24 | Loan | 5, 19, 28 | 1 | Holiday Inn Santee | 6/6/2033 | 6/6/2033 | 0 | 0 | L(26),D(90),O(4) | 3,381,724 | 2,423,667 | 958,057 | 4/30/2023 | T-12 | 3,766,077 | 2,430,845 | 1,335,232 | 12/31/2022 |
25 | Loan | 13, 28 | 1 | Best Western Plus Diamond Valley Inn | 7/6/2033 | 7/6/2033 | 0 | 0 | L(23),YM1(93),O(4) | 2,148,283 | 1,100,196 | 1,048,087 | 6/30/2023 | T-12 | 2,204,250 | 1,282,543 | 921,707 | 12/31/2022 |
26 | Loan | 23 | 1 | Minton Road Professional Center | 8/6/2033 | 8/6/2033 | 0 | 0 | L(24),D(92),O(4) | 775,805 | 256,987 | 518,818 | 6/30/2023 | T-12 | 698,829 | 248,941 | 449,888 | 12/31/2022 |
27 | Loan | 13 | 1 | La Quinta Inn & Suites Lubbock South | 8/6/2033 | 8/6/2033 | 0 | 0 | L(24),D(92),O(4) | 2,254,072 | 1,412,347 | 841,725 | 6/30/2023 | T-12 | 2,135,903 | 1,336,659 | 799,244 | 12/31/2022 |
28 | Loan | 16, 22 | 1 | 2021 Avenue X | 8/6/2033 | 8/6/2033 | 0 | 0 | L(24),D(92),O(4) | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV |
29 | Loan | 19 | 1 | Holiday Inn Express Picayune, MS | 8/6/2033 | 8/6/2033 | 0 | 0 | L(24),D(91),O(5) | 2,336,168 | 1,308,872 | 1,027,297 | 5/31/2023 | T-12 | 2,332,756 | 1,254,232 | 1,078,523 | 12/31/2022 |
30 | Loan | 3, 19, 23 | 1 | 938 East 4th Street | 7/6/2033 | 7/6/2033 | 0 | 0 | L(25),D(91),O(4) | 459,820 | 35,836 | 423,984 | 6/30/2023 | T-3 Ann | NAV | NAV | NAV | NAV |
31 | Loan | 2, 6, 10, 13, 16 | 3 | Society Hill Portfolio | 8/6/2028 | 8/6/2028 | 5 | 0 | L(23),YM1(30),O(7) | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV |
31.01 | Property | 1 | 35 South 3rd Street | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | ||||||
31.02 | Property | 1 | 412 Spruce Street | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | ||||||
31.03 | Property | 1 | 436 Spruce Street | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | ||||||
32 | Loan | 1 | Mini U Storage - Maple Shade | 7/1/2033 | 7/1/2033 | 0 | 0 | L(25),YM1(92),O(3) | 775,721 | 339,699 | 436,022 | 4/30/2023 | T-12 | 796,430 | 333,738 | 462,692 | 12/31/2022 |
A-10 |
BMO 2023-C6
ANNEX A
Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | Second Most Recent Description | Third Most Recent EGI ($) | Third Most Recent Expenses ($) | Third Most Recent NOI ($) | Third Most Recent NOI Date | Third Most Recent Description | Underwritten Economic Occupancy (%) | Underwritten EGI ($) | Underwritten Expenses ($) | Underwritten Net Operating Income ($) | Underwritten Replacement / FF&E Reserve ($) | Underwritten TI / LC ($) | Underwritten Net Cash Flow ($) | Underwritten NOI DSCR (x) |
15 | 7, 14 | |||||||||||||||||
1 | Loan | 1, 5, 6, 7, 10, 12, 17, 19, 21, 23, 30 | 62 | Healthcare Trust MOB Portfolio | T-12 | 24,763,470 | 6,060,988 | 18,702,482 | 12/31/2021 | T-12 | 95.0% | 39,365,086 | 10,218,760 | 29,146,326 | 478,107 | 1,247,943 | 27,420,277 | 1.86 |
1.01 | Property | 1 | Belpre V Cancer Center - Belpre, OH | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | ||
1.02 | Property | 1 | Glendale MOB - Farmington Hills, MI | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | ||
1.03 | Property | 1 | 1600 State Street | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | ||
1.04 | Property | 1 | Palm Valley Medical Plaza - Goodyear, AZ | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | ||
1.05 | Property | 1 | Eastside Cancer Institute - Greenville, SC | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | ||
1.06 | Property | 1 | Aurora Healthcare Center - Waterford, WI | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | ||
1.07 | Property | 1 | Beaumont Medical Center - Warren, MI | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | ||
1.08 | Property | 1 | Millennium Eye Care - Freehold, NJ | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | ||
1.09 | Property | 1 | 757 Franciscan Medical - Munster, IN | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | ||
1.10 | Property | 1 | Vascular Surgery Associates - Tallahassee, FL | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | ||
1.11 | Property | 1 | Decatur Medical Office Building - Decatur, GA | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | ||
1.12 | Property | 1 | Aurora Healthcare Center - Wautoma, WI | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | ||
1.13 | Property | 1 | Greenfield Medical Plaza - Gilbert, AZ | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | ||
1.14 | Property | 1 | Swedish American MOB - Roscoe, IL | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | ||
1.15 | Property | 1 | West Michigan Surgery Center - Big Rapids, MI | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | ||
1.16 | Property | 1 | UPMC - Sir Thomas Court - Harrisburg, PA | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | ||
1.17 | Property | 1 | Eastern Carolina ENT - Greenville, NC | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | ||
1.18 | Property | 1 | Lancaster Medical Arts MOB - Lancaster | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | ||
1.19 | Property | 1 | UPMC - Fisher Road - Mechanicsburg, PA | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | ||
1.20 | Property | 1 | Kingwood Executive Center - Kingwood, TX | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | ||
1.21 | Property | 1 | Pensacola Nephrology MOB - Pensacola, FL | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | ||
1.22 | Property | 1 | Lee Memorial Health System - Fort Myers, FL | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | ||
1.23 | Property | 1 | Greenville Health System - Greenville, SC | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | ||
1.24 | Property | 1 | UPMC - Chambers Hill - Harrisburg, PA | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | ||
1.25 | Property | 1 | Rockwall Medical Plaza - Rockwall, TX | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | ||
1.26 | Property | 1 | Pioneer Spine Sports - West Springfield | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | ||
1.27 | Property | 1 | Women's Healthcare Group MOB - York, PA | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | ||
1.28 | Property | 1 | OrthoOne Hilliard - Hilliard, OH | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | ||
1.29 | Property | 1 | St Peter's - Albany, NY - 5 Palisades | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | ||
1.30 | Property | 1 | Metropolitan Eye Lakeshore Surgery - St. Clair Shores, MI | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | ||
1.31 | Property | 1 | Crittenton MOB - Washington Township, MI | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | ||
1.32 | Property | 1 | Surgery Center of Temple - Temple, TX | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | ||
1.33 | Property | 1 | RAI Care Center-Clearwater, FL | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | ||
1.34 | Property | 1 | Medical Center V - Peoria, AZ | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | ||
1.35 | Property | 1 | MetroHealth Buckeye Health - Cleveland, OH | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | ||
1.36 | Property | 1 | South Douglas MOB - Midwest City, OK | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | ||
1.37 | Property | 1 | Crittenton MOB - Sterling Heights, MI | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | ||
1.38 | Property | 1 | SPHP MOB, Albany, NY | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | ||
1.39 | Property | 1 | Atlanta Gastroenterology Associates - Lawrenceville, GA | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | ||
1.40 | Property | 1 | Bone and Joint Specialists - Merrillville, IN | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | ||
1.41 | Property | 1 | 1550 State Street | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | ||
1.42 | Property | 1 | St. Peter's - Albany, NY - 2 Palisades | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | ||
1.43 | Property | 1 | St Lukes Heart Vascular Center - East Stroudsburg | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | ||
1.44 | Property | 1 | Naidu Clinic - Odessa, TX | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | ||
1.45 | Property | 1 | Aurora Healthcare Center - Kiel, WI | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | ||
1.46 | Property | 1 | Florida Medical Heartcare - Tampa, FL | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | ||
1.47 | Property | 1 | Florida Medical Wesley Chapel - Tampa, FL | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | ||
1.48 | Property | 1 | Aurora Healthcare Center - Green Bay, WI | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | ||
1.49 | Property | 1 | Pioneer Spine Sports - Springfield | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | ||
1.50 | Property | 1 | Center for Advanced Dermatology - Lakewood, CO | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | ||
1.51 | Property | 1 | Pioneer Spine Sports - Northampton | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | ||
1.52 | Property | 1 | Florida Medical Clinic - Tampa, FL | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | ||
1.53 | Property | 1 | DaVita Dialysis - Hudson, FL | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | ||
1.54 | Property | 1 | St Peter's - Albany, NY - 4 Palisades | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | ||
1.55 | Property | 1 | 5825 Shoreview Lane North | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | ||
1.56 | Property | 1 | Florida Medical Tampa Palms - Tampa, FL | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | ||
1.57 | Property | 1 | Fresenius Medical Care - Winfield, AL | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | ||
1.58 | Property | 1 | Florida Medical Somerset - Tampa, FL | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | ||
1.59 | Property | 1 | St. Peter's - Troy, NY - 2 New Hampshire | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | ||
1.60 | Property | 1 | DaVita Bay Breeze Dialysis Center - Largo, FL | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | ||
1.61 | Property | 1 | Aurora Healthcare Center - Greenville, WI | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | ||
1.62 | Property | 1 | 1586 State Street | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | ||
2 | Loan | 1, 4, 7, 10, 12, 15, 16, 19, 20, 28 | 1 | Skorpios Industrial | NAV | NAV | NAV | NAV | NAV | NAV | 95.0% | 16,622,222 | 4,892,451 | 11,729,772 | 87,500 | 1,783,500 | 9,858,772 | 2.32 |
3 | Loan | 1, 4, 5, 7, 12, 13, 14, 16, 19, 24 | 1 | Fashion Valley Mall | T-12 | 89,629,550 | 16,856,897 | 72,772,653 | 12/31/2020 | T-12 | 89.9% | 103,974,716 | 19,972,427 | 84,002,289 | 195,237 | 1,504,094 | 82,302,958 | 3.21 |
4 | Loan | 1, 2, 5, 7, 11, 12, 21, 24 | 1 | CX - 250 Water Street | NAV | NAV | NAV | NAV | NAV | NAV | 99.0% | 62,561,733 | 13,277,931 | 49,283,802 | 119,751 | 0 | 49,164,051 | 1.66 |
5 | Loan | 7, 15, 19 | 1 | Marriott Philadelphia West | T-12 | 9,075,195 | 6,215,273 | 2,859,922 | 12/31/2021 | T-12 | 55.1% | 15,006,239 | 9,450,393 | 5,555,846 | 750,312 | 0 | 4,805,534 | 1.76 |
6 | Loan | 16 | 1 | Maple Creek Village | T-12 | 1,597,166 | 859,300 | 737,865 | 9/30/2021 | T-12 | 97.0% | 3,815,030 | 839,261 | 2,975,769 | 49,400 | 0 | 2,926,369 | 1.46 |
7 | Loan | 1, 4, 7, 12, 13, 19, 20, 21, 23, 24 | 1 | 11 West 42nd Street | T-12 | 60,959,925 | 34,523,645 | 26,436,280 | 12/31/2021 | T-12 | 95.0% | 70,904,067 | 39,203,449 | 31,700,618 | 192,114 | 2,881,704 | 28,626,800 | 1.53 |
8 | Loan | 1, 5, 7, 10, 12, 13, 18, 23, 30 | 1 | Back Bay Office | T-12 | 94,773,768 | 33,234,468 | 61,539,300 | 12/31/2021 | T-12 | 93.6% | 115,015,445 | 37,554,805 | 77,460,640 | 256,734 | 0 | 77,203,906 | 2.55 |
9 | Loan | 5, 6, 7, 16, 23, 30 | 22 | Four Springs Net Lease Portfolio | T-12 | 6,417,045 | 364,230 | 6,052,815 | 12/31/2021 | T-12 | 95.0% | 11,122,214 | 2,960,371 | 8,161,843 | 0 | 0 | 8,161,843 | 1.88 |
9.01 | Property | 1 | 8271 Anderson Court | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | ||
9.02 | Property | 1 | 1313 & 1422 Campbell Street | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | ||
9.03 | Property | 1 | 3310 Greensburg Road | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | ||
9.04 | Property | 1 | 2495 Doctor F. E. Wright Drive | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | ||
9.05 | Property | 1 | 700 Stephenson Highway | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | ||
9.06 | Property | 1 | 7850 Haggerty Road | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV |
A-11 |
BMO 2023-C6
ANNEX A
Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | Second Most Recent Description | Third Most Recent EGI ($) | Third Most Recent Expenses ($) | Third Most Recent NOI ($) | Third Most Recent NOI Date | Third Most Recent Description | Underwritten Economic Occupancy (%) | Underwritten EGI ($) | Underwritten Expenses ($) | Underwritten Net Operating Income ($) | Underwritten Replacement / FF&E Reserve ($) | Underwritten TI / LC ($) | Underwritten Net Cash Flow ($) | Underwritten NOI DSCR (x) |
15 | 7, 14 | |||||||||||||||||
9.07 | Property | 1 | 4125 State Route 22 | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | ||
9.08 | Property | 1 | 4400 South 76th Circle | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | ||
9.09 | Property | 1 | 8400 Green Meadows Drive | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | ||
9.10 | Property | 1 | 1817 Masters Avenue | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | ||
9.11 | Property | 1 | 8760 Mississippi Street | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | ||
9.12 | Property | 1 | 35710 Mound Road | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | ||
9.13 | Property | 1 | 819 North Jefferson Avenue | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | ||
9.14 | Property | 1 | 2435 Prairie Road | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | ||
9.15 | Property | 1 | 199 and 203 Finley Road | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | ||
9.16 | Property | 1 | 50-100 Frontier Way | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | ||
9.17 | Property | 1 | 11686 Upper River Road | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | ||
9.18 | Property | 1 | 1175 Bowes Road | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | ||
9.19 | Property | 1 | 3251 Gila Ridge Road | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | ||
9.20 | Property | 1 | 2465 North 22nd Street | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | ||
9.21 | Property | 1 | 104 South Scenic Highway | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | ||
9.22 | Property | 1 | 3519 Wayland Drive | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | ||
10 | Loan | 6 | 4 | Cincinnati Multifamily Portfolio II | T-12 | 2,474,143 | 686,122 | 1,788,021 | 12/31/2021 | T-12 | 97.5% | 2,830,352 | 652,732 | 2,177,620 | 42,400 | 0 | 2,135,220 | 1.45 |
10.01 | Property | 1 | Valley Hill Apartments | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | ||
10.02 | Property | 1 | Hillview Apartments | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | ||
10.03 | Property | 1 | Kings Pointe Apartments | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | ||
10.04 | Property | 1 | Hillcrest Apartments | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | ||
11 | Loan | 4, 13 | 1 | Apollo Point III Apartments | T-12 | NAV | NAV | NAV | NAV | NAV | 92.8% | 4,064,194 | 1,568,483 | 2,495,711 | 49,456 | 0 | 2,446,255 | 1.71 |
12 | Loan | 7, 19 | 1 | J&O Industrial Facility | NAV | NAV | NAV | NAV | NAV | NAV | 95.0% | 6,215,287 | 1,243,057 | 4,972,230 | 105,159 | 175,266 | 4,691,805 | 1.51 |
13 | Loan | 3, 7, 12, 15, 19, 24 | 1 | Brier Creek Commons | T-12 | 11,715,014 | 3,235,682 | 8,479,332 | 12/31/2021 | T-12 | 95.0% | 12,422,790 | 3,616,139 | 8,806,651 | 77,892 | 298,584 | 8,430,175 | 1.31 |
14 | Loan | 1 | HIE Gatlinburg | T-12 | 6,419,281 | 3,822,284 | 2,596,997 | 12/31/2021 | T-12 | 81.3% | 7,076,230 | 4,190,781 | 2,885,449 | 283,049 | 0 | 2,602,400 | 1.83 | |
15 | Loan | 6, 13, 23 | 4 | Midwest Anchor Retail Portfolio | T-12 | 2,496,824 | 1,089,338 | 1,407,486 | 12/31/2021 | T-12 | 81.3% | 3,150,426 | 1,175,390 | 1,975,037 | 101,814 | 228,153 | 1,645,070 | 1.51 |
15.01 | Property | 1 | Eastgate Plaza | T-12 | 562,349 | 398,717 | 163,632 | 12/31/2021 | T-12 | 70.5% | 1,073,155 | 437,896 | 635,258 | 38,936 | 97,340 | 498,983 | ||
15.02 | Property | 1 | Mt. Morris Township | T-12 | 681,737 | 133,080 | 548,657 | 12/31/2021 | T-12 | 100.0% | 700,193 | 182,520 | 517,673 | 14,330 | 35,824 | 467,519 | ||
15.03 | Property | 1 | Royal Town Center Shopping Center | T-12 | 947,110 | 379,362 | 567,748 | 12/31/2021 | T-12 | 85.0% | 853,088 | 338,768 | 514,320 | 14,230 | 26,352 | 473,739 | ||
15.04 | Property | 1 | Summit Shopping Center | T-12 | 305,628 | 178,178 | 127,450 | 12/31/2021 | T-12 | 80.9% | 523,990 | 216,205 | 307,785 | 34,319 | 68,638 | 204,829 | ||
16 | Loan | 19 | 1 | Courtyard by Marriott, DFW Airport North | T-12 | 4,808,553 | 3,600,696 | 1,207,857 | 12/31/2021 | T-12 | 79.8% | 7,072,769 | 4,681,740 | 2,391,029 | 282,911 | 0 | 2,108,118 | 2.02 |
17 | Loan | 19 | 1 | Cambria Phoenix Chandler | T-12 | 4,332,495 | 3,082,848 | 1,249,647 | 12/31/2021 | T-12 | 82.7% | 6,296,318 | 4,153,794 | 2,142,524 | 251,853 | 0 | 1,890,671 | 1.86 |
18 | Loan | 17, 19 | 1 | Stoney Creek Hotel - Broken Arrow | T-12 | 5,218,317 | 3,494,640 | 1,723,677 | 12/31/2021 | T-12 | 58.5% | 6,841,216 | 4,895,789 | 1,945,427 | 273,649 | 0 | 1,671,779 | 1.85 |
19 | Loan | 2, 13, 16 | 1 | Clifton Industrial | NAV | NAV | NAV | NAV | NAV | NAV | 95.0% | 1,370,999 | 192,359 | 1,178,640 | 3,900 | 7,800 | 1,166,940 | 1.42 |
20 | Loan | 1, 6, 7, 12, 16, 19 | 17 | Novolex Portfolio | NAV | NAV | NAV | NAV | NAV | NAV | 95.0% | 15,224,795 | 456,744 | 14,768,052 | 452,929 | 0 | 14,315,122 | 1.87 |
20.01 | Property | 1 | 2000 Commerce Center Drive | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | ||
20.02 | Property | 1 | 1200 Northrop Road | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | ||
20.03 | Property | 1 | 3400 Bagcraft Boulevard | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | ||
20.04 | Property | 1 | 690 Unisia Drive | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | ||
20.05 | Property | 1 | 800 Koomey Road | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | ||
20.06 | Property | 1 | 3900 West 43rd Street | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | ||
20.07 | Property | 1 | 540 West Nez Perce | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | ||
20.08 | Property | 1 | 4255 Thunderbird Lane | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | ||
20.09 | Property | 1 | 1001 North Madison Avenue | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | ||
20.10 | Property | 1 | 17153 Industrial Highway | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | ||
20.11 | Property | 1 | 999 North Madison Avenue | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | ||
20.12 | Property | 1 | 407 Sangamore Road | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | ||
20.13 | Property | 1 | 88 Nesbitt Drive | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | ||
20.14 | Property | 1 | 310 Hartmann Drive | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | ||
20.15 | Property | 1 | 101 Commerce Drive | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | ||
20.16 | Property | 1 | 620 Hardin Street | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | ||
20.17 | Property | 1 | 3100 East Richmond Street | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | ||
21 | Loan | 12, 19, 23 | 1 | Meadowbrook Marketplace | T-12 | 1,530,962 | 503,927 | 1,027,035 | 12/31/2021 | T-12 | 89.1% | 1,569,610 | 494,569 | 1,075,041 | 28,842 | 35,578 | 1,010,621 | 1.32 |
22 | Loan | 15, 16, 19 | 1 | Protect Controls Industrial | NAV | NAV | NAV | NAV | NAV | NAV | 95.0% | 1,712,925 | 599,830 | 1,113,096 | 24,912 | 0 | 1,088,184 | 1.65 |
23 | Loan | 16, 27, 29 | 1 | 14-43 31st Avenue | NAV | NAV | NAV | NAV | NAV | NAV | 97.0% | 820,005 | 98,524 | 721,481 | 4,200 | 0 | 717,281 | 1.33 |
24 | Loan | 5, 19, 28 | 1 | Holiday Inn Santee | T-12 | 3,283,857 | 1,843,016 | 1,440,841 | 12/31/2021 | T-12 | 73.6% | 3,381,724 | 2,280,213 | 1,101,511 | 135,269 | 0 | 966,242 | 1.67 |
25 | Loan | 13, 28 | 1 | Best Western Plus Diamond Valley Inn | T-12 | 2,169,682 | 1,511,338 | 658,344 | 12/31/2021 | T-12 | 63.9% | 2,148,283 | 1,128,115 | 1,020,168 | 85,931 | 0 | 934,237 | 1.76 |
26 | Loan | 23 | 1 | Minton Road Professional Center | T-12 | 484,302 | 250,965 | 233,337 | 12/31/2021 | T-12 | 81.9% | 1,071,527 | 265,811 | 805,716 | 9,647 | 57,883 | 738,186 | 1.57 |
27 | Loan | 13 | 1 | La Quinta Inn & Suites Lubbock South | T-12 | 2,252,341 | 1,241,456 | 1,010,885 | 12/31/2021 | T-12 | 67.6% | 2,254,072 | 1,450,538 | 803,534 | 90,163 | 0 | 713,371 | 1.47 |
28 | Loan | 16, 22 | 1 | 2021 Avenue X | NAV | NAV | NAV | NAV | NAV | NAV | 95.0% | 733,402 | 22,002 | 711,400 | 4,250 | 6,250 | 700,900 | 1.66 |
29 | Loan | 19 | 1 | Holiday Inn Express Picayune, MS | T-12 | 2,445,626 | 1,171,786 | 1,273,840 | 12/31/2021 | T-12 | 73.7% | 2,336,168 | 1,413,966 | 922,202 | 93,447 | 0 | 828,755 | 1.86 |
30 | Loan | 3, 19, 23 | 1 | 938 East 4th Street | NAV | NAV | NAV | NAV | NAV | NAV | 95.0% | 555,493 | 135,674 | 419,819 | 4,800 | 0 | 415,019 | 1.29 |
31 | Loan | 2, 6, 10, 13, 16 | 3 | Society Hill Portfolio | NAV | NAV | NAV | NAV | NAV | NAV | 94.5% | 474,150 | 82,071 | 392,079 | 2,400 | 2,000 | 387,679 | 1.24 |
31.01 | Property | 1 | 35 South 3rd Street | NAV | NAV | NAV | NAV | NAV | NAV | 95.0% | 213,750 | 35,595 | 178,155 | 1,000 | 2,000 | 175,155 | ||
31.02 | Property | 1 | 412 Spruce Street | NAV | NAV | NAV | NAV | NAV | NAV | 94.1% | 158,733 | 24,280 | 134,453 | 875 | 0 | 133,578 | ||
31.03 | Property | 1 | 436 Spruce Street | NAV | NAV | NAV | NAV | NAV | NAV | 94.1% | 101,667 | 22,196 | 79,471 | 525 | 0 | 78,946 | ||
32 | Loan | 1 | Mini U Storage - Maple Shade | T-12 | 687,770 | 344,748 | 343,022 | 12/31/2021 | T-12 | 73.6% | 771,441 | 362,306 | 409,135 | 4,817 | 0 | 404,319 | 1.50 |
A-12 |
BMO 2023-C6
ANNEX A
Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | Underwritten NCF DSCR (x) | Underwritten NOI Debt Yield (%) | Underwritten NCF Debt Yield (%) | Appraised Value ($) | Appraised Value Type | Appraisal Date | Cut-off Date LTV Ratio (%) | LTV Ratio at Maturity / ARD (%) | Leased Occupancy (%) | Occupancy Date | Single Tenant (Y/N) |
7, 14 | 7 | 7 | 5 | 5,7 | 5,7 | 3,4 | |||||||||
1 | Loan | 1, 5, 6, 7, 10, 12, 17, 19, 21, 23, 30 | 62 | Healthcare Trust MOB Portfolio | 1.75 | 12.1% | 11.4% | 455,000,000 | As Portfolio | 3/24/2023 | 52.7% | 52.7% | 96.5% | 5/24/2023 | |
1.01 | Property | 1 | Belpre V Cancer Center - Belpre, OH | 87,150,000 | As Is | 3/21/2023 | 100.0% | 5/24/2023 | Yes | ||||||
1.02 | Property | 1 | Glendale MOB - Farmington Hills, MI | 14,800,000 | As Is | 3/22/2023 | 93.9% | 5/24/2023 | No | ||||||
1.03 | Property | 1 | 1600 State Street | 12,700,000 | As Is | 3/21/2023 | 100.0% | 5/24/2023 | Yes | ||||||
1.04 | Property | 1 | Palm Valley Medical Plaza - Goodyear, AZ | 10,600,000 | As Is | 3/20/2023 | 96.8% | 5/24/2023 | No | ||||||
1.05 | Property | 1 | Eastside Cancer Institute - Greenville, SC | 10,300,000 | As Is | 3/23/2023 | 100.0% | 5/24/2023 | Yes | ||||||
1.06 | Property | 1 | Aurora Healthcare Center - Waterford, WI | 9,500,000 | As Is | 3/23/2023 | 100.0% | 5/24/2023 | Yes | ||||||
1.07 | Property | 1 | Beaumont Medical Center - Warren, MI | 9,400,000 | As Is | 3/22/2023 | 54.5% | 5/24/2023 | No | ||||||
1.08 | Property | 1 | Millennium Eye Care - Freehold, NJ | 9,250,000 | As Is | 3/21/2023 | 100.0% | 5/24/2023 | No | ||||||
1.09 | Property | 1 | 757 Franciscan Medical - Munster, IN | 9,200,000 | As Is | 3/21/2023 | 100.0% | 5/24/2023 | Yes | ||||||
1.10 | Property | 1 | Vascular Surgery Associates - Tallahassee, FL | 8,700,000 | As Is | 3/24/2023 | 100.0% | 5/24/2023 | Yes | ||||||
1.11 | Property | 1 | Decatur Medical Office Building - Decatur, GA | 8,500,000 | As Is | 3/22/2023 | 100.0% | 5/24/2023 | Yes | ||||||
1.12 | Property | 1 | Aurora Healthcare Center - Wautoma, WI | 8,400,000 | As Is | 3/23/2023 | 100.0% | 5/24/2023 | Yes | ||||||
1.13 | Property | 1 | Greenfield Medical Plaza - Gilbert, AZ | 7,900,000 | As Is | 3/20/2023 | 90.5% | 5/24/2023 | No | ||||||
1.14 | Property | 1 | Swedish American MOB - Roscoe, IL | 7,900,000 | As Is | 3/22/2023 | 93.7% | 5/24/2023 | No | ||||||
1.15 | Property | 1 | West Michigan Surgery Center - Big Rapids, MI | 7,750,000 | As Is | 3/24/2023 | 100.0% | 5/24/2023 | Yes | ||||||
1.16 | Property | 1 | UPMC - Sir Thomas Court - Harrisburg, PA | 7,725,000 | As Is | 3/24/2023 | 100.0% | 5/24/2023 | Yes | ||||||
1.17 | Property | 1 | Eastern Carolina ENT - Greenville, NC | 7,700,000 | As Is | 3/24/2023 | 100.0% | 5/24/2023 | Yes | ||||||
1.18 | Property | 1 | Lancaster Medical Arts MOB - Lancaster | 7,675,000 | As Is | 3/24/2023 | 100.0% | 5/24/2023 | Yes | ||||||
1.19 | Property | 1 | UPMC - Fisher Road - Mechanicsburg, PA | 7,375,000 | As Is | 3/24/2023 | 100.0% | 5/24/2023 | Yes | ||||||
1.20 | Property | 1 | Kingwood Executive Center - Kingwood, TX | 7,100,000 | As Is | 3/24/2023 | 88.0% | 5/24/2023 | No | ||||||
1.21 | Property | 1 | Pensacola Nephrology MOB - Pensacola, FL | 7,100,000 | As Is | 3/24/2023 | 100.0% | 5/24/2023 | No | ||||||
1.22 | Property | 1 | Lee Memorial Health System - Fort Myers, FL | 6,600,000 | As Is | 3/23/2023 | 100.0% | 5/24/2023 | Yes | ||||||
1.23 | Property | 1 | Greenville Health System - Greenville, SC | 6,600,000 | As Is | 3/23/2023 | 100.0% | 5/24/2023 | Yes | ||||||
1.24 | Property | 1 | UPMC - Chambers Hill - Harrisburg, PA | 6,500,000 | As Is | 3/24/2023 | 100.0% | 5/24/2023 | Yes | ||||||
1.25 | Property | 1 | Rockwall Medical Plaza - Rockwall, TX | 6,330,000 | As Is | 3/23/2023 | 100.0% | 5/24/2023 | No | ||||||
1.26 | Property | 1 | Pioneer Spine Sports - West Springfield | 6,200,000 | As Is | 3/24/2023 | 100.0% | 5/24/2023 | Yes | ||||||
1.27 | Property | 1 | Women's Healthcare Group MOB - York, PA | 6,175,000 | As Is | 3/22/2023 | 100.0% | 5/24/2023 | Yes | ||||||
1.28 | Property | 1 | OrthoOne Hilliard - Hilliard, OH | 5,950,000 | As Is | 3/24/2023 | 100.0% | 5/24/2023 | No | ||||||
1.29 | Property | 1 | St Peter's - Albany, NY - 5 Palisades | 5,800,000 | As Is | 3/22/2023 | 100.0% | 5/24/2023 | No | ||||||
1.30 | Property | 1 | Metropolitan Eye Lakeshore Surgery - St. Clair Shores, MI | 5,800,000 | As Is | 3/22/2023 | 100.0% | 5/24/2023 | Yes | ||||||
1.31 | Property | 1 | Crittenton MOB - Washington Township, MI | 5,750,000 | As Is | 3/22/2023 | 92.7% | 5/24/2023 | No | ||||||
1.32 | Property | 1 | Surgery Center of Temple - Temple, TX | 5,600,000 | As Is | 3/24/2023 | 100.0% | 5/24/2023 | Yes | ||||||
1.33 | Property | 1 | RAI Care Center-Clearwater, FL | 5,500,000 | As Is | 3/23/2023 | 100.0% | 5/24/2023 | No | ||||||
1.34 | Property | 1 | Medical Center V - Peoria, AZ | 5,400,000 | As Is | 3/20/2023 | 100.0% | 5/24/2023 | No | ||||||
1.35 | Property | 1 | MetroHealth Buckeye Health - Cleveland, OH | 5,400,000 | As Is | 3/23/2023 | 100.0% | 5/24/2023 | Yes | ||||||
1.36 | Property | 1 | South Douglas MOB - Midwest City, OK | 5,350,000 | As Is | 3/23/2023 | 100.0% | 5/24/2023 | Yes | ||||||
1.37 | Property | 1 | Crittenton MOB - Sterling Heights, MI | 5,300,000 | As Is | 3/22/2023 | 72.0% | 5/24/2023 | No | ||||||
1.38 | Property | 1 | SPHP MOB, Albany, NY | 5,200,000 | As Is | 4/5/2023 | 100.0% | 5/24/2023 | Yes | ||||||
1.39 | Property | 1 | Atlanta Gastroenterology Associates - Lawrenceville, GA | 5,150,000 | As Is | 3/22/2023 | 100.0% | 5/24/2023 | Yes | ||||||
1.40 | Property | 1 | Bone and Joint Specialists - Merrillville, IN | 4,800,000 | As Is | 3/21/2023 | 100.0% | 5/24/2023 | Yes | ||||||
1.41 | Property | 1 | 1550 State Street | 4,700,000 | As Is | 3/21/2023 | 100.0% | 5/24/2023 | Yes | ||||||
1.42 | Property | 1 | St. Peter's - Albany, NY - 2 Palisades | 4,700,000 | As Is | 3/22/2023 | 100.0% | 5/24/2023 | Yes | ||||||
1.43 | Property | 1 | St Lukes Heart Vascular Center - East Stroudsburg | 4,525,000 | As Is | 3/23/2023 | 100.0% | 5/24/2023 | Yes | ||||||
1.44 | Property | 1 | Naidu Clinic - Odessa, TX | 3,920,000 | As Is | 3/27/2023 | 100.0% | 5/24/2023 | Yes | ||||||
1.45 | Property | 1 | Aurora Healthcare Center - Kiel, WI | 3,900,000 | As Is | 3/23/2023 | 100.0% | 5/24/2023 | Yes | ||||||
1.46 | Property | 1 | Florida Medical Heartcare - Tampa, FL | 3,800,000 | As Is | 3/20/2023 | 100.0% | 5/24/2023 | Yes | ||||||
1.47 | Property | 1 | Florida Medical Wesley Chapel - Tampa, FL | 3,700,000 | As Is | 3/20/2023 | 100.0% | 5/24/2023 | Yes | ||||||
1.48 | Property | 1 | Aurora Healthcare Center - Green Bay, WI | 3,700,000 | As Is | 3/23/2023 | 100.0% | 5/24/2023 | Yes | ||||||
1.49 | Property | 1 | Pioneer Spine Sports - Springfield | 3,500,000 | As Is | 3/24/2023 | 80.7% | 5/24/2023 | No | ||||||
1.50 | Property | 1 | Center for Advanced Dermatology - Lakewood, CO | 3,500,000 | As Is | 3/24/2023 | 100.0% | 5/24/2023 | Yes | ||||||
1.51 | Property | 1 | Pioneer Spine Sports - Northampton | 3,400,000 | As Is | 3/24/2023 | 83.2% | 5/24/2023 | No | ||||||
1.52 | Property | 1 | Florida Medical Clinic - Tampa, FL | 3,200,000 | As Is | 3/20/2023 | 100.0% | 5/24/2023 | Yes | ||||||
1.53 | Property | 1 | DaVita Dialysis - Hudson, FL | 3,200,000 | As Is | 3/23/2023 | 100.0% | 5/24/2023 | No | ||||||
1.54 | Property | 1 | St Peter's - Albany, NY - 4 Palisades | 3,000,000 | As Is | 3/22/2023 | 88.5% | 5/24/2023 | No | ||||||
1.55 | Property | 1 | 5825 Shoreview Lane North | 2,400,000 | As Is | 3/21/2023 | 100.0% | 5/24/2023 | Yes | ||||||
1.56 | Property | 1 | Florida Medical Tampa Palms - Tampa, FL | 2,300,000 | As Is | 3/20/2023 | 100.0% | 5/24/2023 | Yes | ||||||
1.57 | Property | 1 | Fresenius Medical Care - Winfield, AL | 2,300,000 | As Is | 3/21/2023 | 100.0% | 5/24/2023 | Yes | ||||||
1.58 | Property | 1 | Florida Medical Somerset - Tampa, FL | 2,200,000 | As Is | 3/20/2023 | 100.0% | 5/24/2023 | Yes | ||||||
1.59 | Property | 1 | St. Peter's - Troy, NY - 2 New Hampshire | 2,000,000 | As Is | 3/22/2023 | 83.4% | 5/24/2023 | No | ||||||
1.60 | Property | 1 | DaVita Bay Breeze Dialysis Center - Largo, FL | 2,000,000 | As Is | 3/23/2023 | 100.0% | 5/24/2023 | Yes | ||||||
1.61 | Property | 1 | Aurora Healthcare Center - Greenville, WI | 1,600,000 | As Is | 3/23/2023 | 100.0% | 5/24/2023 | Yes | ||||||
1.62 | Property | 1 | 1586 State Street | 800,000 | As Is | 3/21/2023 | 100.0% | 5/24/2023 | Yes | ||||||
2 | Loan | 1, 4, 7, 10, 12, 15, 16, 19, 20, 28 | 1 | Skorpios Industrial | 1.95 | 15.6% | 13.1% | 180,000,000 | As Is | 6/28/2023 | 41.7% | 41.7% | 100.0% | 8/1/2023 | Yes |
3 | Loan | 1, 4, 5, 7, 12, 13, 14, 16, 19, 24 | 1 | Fashion Valley Mall | 3.15 | 18.7% | 18.3% | 1,430,000,000 | Hypothetical As Is | 4/5/2023 | 31.5% | 31.5% | 94.0% | 5/15/2023 | No |
4 | Loan | 1, 2, 5, 7, 11, 12, 21, 24 | 1 | CX - 250 Water Street | 1.66 | 9.3% | 9.3% | 1,090,000,000 | Prospective Market Value Upon Completion & Stabilization | 1/1/2023 | 48.8% | 48.8% | 98.7% | 1/27/2023 | Yes |
5 | Loan | 7, 15, 19 | 1 | Marriott Philadelphia West | 1.52 | 14.3% | 12.3% | 78,400,000 | As Is | 4/28/2023 | 49.7% | 43.6% | 55.1% | 3/31/2023 | NAP |
6 | Loan | 16 | 1 | Maple Creek Village | 1.43 | 10.6% | 10.4% | 41,000,000 | As Is | 7/11/2023 | 68.8% | 68.8% | 98.0% | 6/15/2023 | NAP |
7 | Loan | 1, 4, 7, 12, 13, 19, 20, 21, 23, 24 | 1 | 11 West 42nd Street | 1.39 | 11.6% | 10.4% | 555,000,000 | As Is | 4/19/2023 | 49.4% | 49.4% | 98.6% | 5/1/2023 | No |
8 | Loan | 1, 5, 7, 10, 12, 13, 18, 23, 30 | 1 | Back Bay Office | 2.55 | 16.3% | 16.3% | 1,410,000,000 | As Is (Extraordinary Assumption) | 10/19/2022 | 33.7% | 33.7% | 95.8% | 4/30/2023 | No |
9 | Loan | 5, 6, 7, 16, 23, 30 | 22 | Four Springs Net Lease Portfolio | 1.88 | 11.3% | 11.3% | 132,057,000 | As Is Portfolio | 3/15/2023 | 54.7% | 54.7% | 100.0% | 6/14/2023 | |
9.01 | Property | 1 | 8271 Anderson Court | 13,600,000 | As Is | 3/14/2023 | 100.0% | 6/14/2023 | Yes | ||||||
9.02 | Property | 1 | 1313 & 1422 Campbell Street | 12,300,000 | As Is | 3/14/2023 | 100.0% | 6/14/2023 | Yes | ||||||
9.03 | Property | 1 | 3310 Greensburg Road | 11,200,000 | As Is | 3/14/2023 | 100.0% | 6/14/2023 | Yes | ||||||
9.04 | Property | 1 | 2495 Doctor F. E. Wright Drive | 10,700,000 | As Is | 3/14/2023 | 100.0% | 6/14/2023 | Yes | ||||||
9.05 | Property | 1 | 700 Stephenson Highway | 7,740,000 | As Is | 3/13/2023 | 100.0% | 6/14/2023 | Yes | ||||||
9.06 | Property | 1 | 7850 Haggerty Road | 6,910,000 | As Is | 3/13/2023 | 100.0% | 6/14/2023 | Yes |
A-13 |
BMO 2023-C6
ANNEX A
Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | Underwritten NCF DSCR (x) | Underwritten NOI Debt Yield (%) | Underwritten NCF Debt Yield (%) | Appraised Value ($) | Appraised Value Type | Appraisal Date | Cut-off Date LTV Ratio (%) | LTV Ratio at Maturity / ARD (%) | Leased Occupancy (%) | Occupancy Date | Single Tenant (Y/N) |
7, 14 | 7 | 7 | 5 | 5,7 | 5,7 | 3,4 | |||||||||
9.07 | Property | 1 | 4125 State Route 22 | 6,740,000 | As Is | 3/13/2023 | 100.0% | 6/14/2023 | Yes | ||||||
9.08 | Property | 1 | 4400 South 76th Circle | 6,600,000 | As Is | 3/14/2023 | 100.0% | 6/14/2023 | Yes | ||||||
9.09 | Property | 1 | 8400 Green Meadows Drive | 6,230,000 | As Is | 3/20/2023 | 100.0% | 6/14/2023 | Yes | ||||||
9.10 | Property | 1 | 1817 Masters Avenue | 6,200,000 | As Is | 3/14/2023 | 100.0% | 6/14/2023 | Yes | ||||||
9.11 | Property | 1 | 8760 Mississippi Street | 5,190,000 | As Is | 3/15/2023 | 100.0% | 6/14/2023 | Yes | ||||||
9.12 | Property | 1 | 35710 Mound Road | 4,640,000 | As Is | 3/13/2023 | 100.0% | 6/14/2023 | Yes | ||||||
9.13 | Property | 1 | 819 North Jefferson Avenue | 4,170,000 | As Is | 3/15/2023 | 100.0% | 6/14/2023 | Yes | ||||||
9.14 | Property | 1 | 2435 Prairie Road | 3,950,000 | As Is | 3/15/2023 | 100.0% | 6/14/2023 | Yes | ||||||
9.15 | Property | 1 | 199 and 203 Finley Road | 3,900,000 | As Is | 3/14/2023 | 100.0% | 6/14/2023 | Yes | ||||||
9.16 | Property | 1 | 50-100 Frontier Way | 3,250,000 | As Is | 3/13/2023 | 100.0% | 6/14/2023 | Yes | ||||||
9.17 | Property | 1 | 11686 Upper River Road | 3,100,000 | As Is | 3/15/2023 | 100.0% | 6/14/2023 | Yes | ||||||
9.18 | Property | 1 | 1175 Bowes Road | 2,970,000 | As Is | 3/20/2023 | 100.0% | 6/14/2023 | Yes | ||||||
9.19 | Property | 1 | 3251 Gila Ridge Road | 2,450,000 | As Is | 3/13/2023 | 100.0% | 6/14/2023 | Yes | ||||||
9.20 | Property | 1 | 2465 North 22nd Street | 1,750,000 | As Is | 3/15/2023 | 100.0% | 6/14/2023 | Yes | ||||||
9.21 | Property | 1 | 104 South Scenic Highway | 1,600,000 | As Is | 3/14/2023 | 100.0% | 6/14/2023 | Yes | ||||||
9.22 | Property | 1 | 3519 Wayland Drive | 1,540,000 | As Is | 3/13/2023 | 100.0% | 6/14/2023 | Yes | ||||||
10 | Loan | 6 | 4 | Cincinnati Multifamily Portfolio II | 1.43 | 10.4% | 10.2% | 32,150,000 | As Is | 6/5/2023 | 65.3% | 65.3% | 97.6% | 5/31/2023 | |
10.01 | Property | 1 | Valley Hill Apartments | 13,600,000 | As Is | 6/5/2023 | 97.5% | 5/31/2023 | NAP | ||||||
10.02 | Property | 1 | Hillview Apartments | 7,350,000 | As Is | 6/5/2023 | 98.4% | 5/31/2023 | NAP | ||||||
10.03 | Property | 1 | Kings Pointe Apartments | 6,500,000 | As Is | 6/5/2023 | 97.2% | 5/31/2023 | NAP | ||||||
10.04 | Property | 1 | Hillcrest Apartments | 4,700,000 | As Is | 6/5/2023 | 96.9% | 5/31/2023 | NAP | ||||||
11 | Loan | 4, 13 | 1 | Apollo Point III Apartments | 1.68 | 12.2% | 11.9% | 33,200,000 | As Is | 3/22/2023 | 61.7% | 61.7% | 92.6% | 6/28/2023 | NAP |
12 | Loan | 7, 19 | 1 | J&O Industrial Facility | 1.43 | 10.7% | 10.1% | 71,600,000 | As Is | 5/2/2023 | 64.9% | 64.9% | 100.0% | 7/6/2023 | Yes |
13 | Loan | 3, 7, 12, 15, 19, 24 | 1 | Brier Creek Commons | 1.25 | 10.4% | 9.9% | 136,200,000 | As Is | 3/22/2023 | 62.3% | 54.3% | 98.5% | 4/1/2023 | No |
14 | Loan | 1 | HIE Gatlinburg | 1.65 | 15.3% | 13.8% | 28,500,000 | As Is | 4/11/2023 | 66.3% | 58.5% | 81.3% | 5/31/2023 | NAP | |
15 | Loan | 6, 13, 23 | 4 | Midwest Anchor Retail Portfolio | 1.25 | 12.3% | 10.3% | 25,990,000 | As Is | Various | 61.6% | 54.1% | 82.1% | 7/14/2023 | |
15.01 | Property | 1 | Eastgate Plaza | 8,300,000 | As Is | 4/26/2023 | 74.0% | 7/14/2023 | No | ||||||
15.02 | Property | 1 | Mt. Morris Township | 6,900,000 | As Is | 5/2/2023 | 100.0% | 7/14/2023 | No | ||||||
15.03 | Property | 1 | Royal Town Center Shopping Center | 7,340,000 | As Is | 5/2/2023 | 85.1% | 7/14/2023 | No | ||||||
15.04 | Property | 1 | Summit Shopping Center | 3,450,000 | As Is | 4/26/2023 | 83.0% | 7/14/2023 | No | ||||||
16 | Loan | 19 | 1 | Courtyard by Marriott, DFW Airport North | 1.78 | 16.3% | 14.4% | 24,400,000 | As Is | 5/26/2023 | 59.9% | 56.9% | 80.3% | 5/31/2023 | NAP |
17 | Loan | 19 | 1 | Cambria Phoenix Chandler | 1.64 | 15.3% | 13.5% | 21,500,000 | As Is | 4/26/2023 | 65.1% | 58.3% | 82.7% | 6/30/2023 | NAP |
18 | Loan | 17, 19 | 1 | Stoney Creek Hotel - Broken Arrow | 1.59 | 15.8% | 13.6% | 19,500,000 | As Is | 6/1/2023 | 63.1% | 58.7% | 57.7% | 4/30/2023 | NAP |
19 | Loan | 2, 13, 16 | 1 | Clifton Industrial | 1.40 | 10.9% | 10.8% | 16,300,000 | As Is | 6/9/2023 | 66.3% | 66.3% | 100.0% | 7/28/2023 | Yes |
20 | Loan | 1, 6, 7, 12, 16, 19 | 17 | Novolex Portfolio | 1.81 | 11.8% | 11.5% | 207,300,000 | As Is | 4/1/2023 | 60.3% | 60.3% | 100.0% | 7/6/2023 | |
20.01 | Property | 1 | 2000 Commerce Center Drive | 24,700,000 | As Is | 3/13/2023 | 100.0% | 7/6/2023 | Yes | ||||||
20.02 | Property | 1 | 1200 Northrop Road | 18,300,000 | As Is | 3/8/2023 | 100.0% | 7/6/2023 | Yes | ||||||
20.03 | Property | 1 | 3400 Bagcraft Boulevard | 16,750,000 | As Is | 3/8/2023 | 100.0% | 7/6/2023 | Yes | ||||||
20.04 | Property | 1 | 690 Unisia Drive | 16,300,000 | As Is | 3/13/2023 | 100.0% | 7/6/2023 | Yes | ||||||
20.05 | Property | 1 | 800 Koomey Road | 15,500,000 | As Is | 3/16/2023 | 100.0% | 7/6/2023 | Yes | ||||||
20.06 | Property | 1 | 3900 West 43rd Street | 14,700,000 | As Is | 3/17/2023 | 100.0% | 7/6/2023 | Yes | ||||||
20.07 | Property | 1 | 540 West Nez Perce | 13,700,000 | As Is | 3/15/2023 | 100.0% | 7/6/2023 | Yes | ||||||
20.08 | Property | 1 | 4255 Thunderbird Lane | 13,350,000 | As Is | 3/13/2023 | 100.0% | 7/6/2023 | Yes | ||||||
20.09 | Property | 1 | 1001 North Madison Avenue | 12,450,000 | As Is | 3/16/2023 | 100.0% | 7/6/2023 | Yes | ||||||
20.10 | Property | 1 | 17153 Industrial Highway | 11,300,000 | As Is | 3/14/2023 | 100.0% | 7/6/2023 | Yes | ||||||
20.11 | Property | 1 | 999 North Madison Avenue | 8,750,000 | As Is | 3/16/2023 | 100.0% | 7/6/2023 | Yes | ||||||
20.12 | Property | 1 | 407 Sangamore Road | 8,500,000 | As Is | 3/13/2023 | 100.0% | 7/6/2023 | Yes | ||||||
20.13 | Property | 1 | 88 Nesbitt Drive | 8,500,000 | As Is | 3/9/2023 | 100.0% | 7/6/2023 | Yes | ||||||
20.14 | Property | 1 | 310 Hartmann Drive | 6,900,000 | As Is | 3/15/2023 | 100.0% | 7/6/2023 | Yes | ||||||
20.15 | Property | 1 | 101 Commerce Drive | 6,850,000 | As Is | 3/14/2023 | 100.0% | 7/6/2023 | Yes | ||||||
20.16 | Property | 1 | 620 Hardin Street | 6,100,000 | As Is | 3/15/2023 | 100.0% | 7/6/2023 | Yes | ||||||
20.17 | Property | 1 | 3100 East Richmond Street | 4,650,000 | As Is | 3/15/2023 | 100.0% | 7/6/2023 | Yes | ||||||
21 | Loan | 12, 19, 23 | 1 | Meadowbrook Marketplace | 1.24 | 10.6% | 10.0% | 15,000,000 | As Is | 6/2/2023 | 67.3% | 62.1% | 90.7% | 7/21/2023 | No |
22 | Loan | 15, 16, 19 | 1 | Protect Controls Industrial | 1.62 | 14.2% | 13.9% | 15,200,000 | As Is | 4/21/2023 | 51.6% | 45.9% | 100.0% | 7/20/2023 | Yes |
23 | Loan | 16, 27, 29 | 1 | 14-43 31st Avenue | 1.33 | 9.2% | 9.2% | 12,500,000 | As Is | 6/20/2023 | 62.4% | 62.4% | 100.0% | 7/6/2023 | NAP |
24 | Loan | 5, 19, 28 | 1 | Holiday Inn Santee | 1.47 | 14.5% | 12.8% | 11,700,000 | As Is (Extraordinary Assumption) | 5/8/2023 | 64.7% | 59.6% | 73.6% | 4/30/2023 | NAP |
25 | Loan | 13, 28 | 1 | Best Western Plus Diamond Valley Inn | 1.61 | 15.7% | 14.4% | 10,700,000 | As Is | 5/26/2023 | 60.7% | 54.5% | 63.9% | 6/30/2023 | NAP |
26 | Loan | 23 | 1 | Minton Road Professional Center | 1.44 | 13.2% | 12.1% | 10,300,000 | As Is | 7/5/2023 | 59.2% | 55.0% | 81.6% | 6/1/2023 | No |
27 | Loan | 13 | 1 | La Quinta Inn & Suites Lubbock South | 1.30 | 13.4% | 11.9% | 10,300,000 | As Is | 5/25/2023 | 58.3% | 52.6% | 67.6% | 6/30/2023 | NAP |
28 | Loan | 16, 22 | 1 | 2021 Avenue X | 1.63 | 12.9% | 12.7% | 9,300,000 | As Is | 7/24/2023 | 59.1% | 59.1% | 100.0% | 8/2/2023 | Yes |
29 | Loan | 19 | 1 | Holiday Inn Express Picayune, MS | 1.67 | 16.8% | 15.1% | 8,000,000 | As Is | 6/1/2023 | 68.8% | 61.9% | 73.7% | 5/31/2023 | NAP |
30 | Loan | 3, 19, 23 | 1 | 938 East 4th Street | 1.28 | 9.5% | 9.4% | 7,200,000 | As Is | 5/2/2023 | 61.1% | 61.1% | 100.0% | 6/8/2023 | NAP |
31 | Loan | 2, 6, 10, 13, 16 | 3 | Society Hill Portfolio | 1.22 | 9.8% | 9.7% | 5,375,000 | As Is | 6/8/2023 | 74.4% | 74.4% | 100.0% | 7/1/2023 | |
31.01 | Property | 1 | 35 South 3rd Street | 2,425,000 | As Is | 6/8/2023 | 100.0% | 7/1/2023 | No | ||||||
31.02 | Property | 1 | 412 Spruce Street | 1,825,000 | As Is | 6/8/2023 | 100.0% | 7/1/2023 | NAP | ||||||
31.03 | Property | 1 | 436 Spruce Street | 1,125,000 | As Is | 6/8/2023 | 100.0% | 7/1/2023 | NAP | ||||||
32 | Loan | 1 | Mini U Storage - Maple Shade | 1.49 | 10.4% | 10.2% | 10,700,000 | As Is | 3/31/2023 | 36.9% | 36.9% | 75.2% | 4/27/2023 | NAP |
A-14 |
BMO 2023-C6
ANNEX A
Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | Largest Tenant | Largest Tenant SF | Largest Tenant % of NRA | Largest Tenant Lease Expiration Date | Second Largest Tenant | Second Largest Tenant SF | Second Largest Tenant % of NRA | Second Largest Tenant Lease Expiration Date | Third Largest Tenant | Third Largest Tenant SF |
4,21,22,23,28 | 4,21,22,23,28 | 4,21,22,23,28 | ||||||||||||
1 | Loan | 1, 5, 6, 7, 10, 12, 17, 19, 21, 23, 30 | 62 | Healthcare Trust MOB Portfolio | ||||||||||
1.01 | Property | 1 | Belpre V Cancer Center - Belpre, OH | Belpre V Cancer Center | 77,367 | 100.0% | 2/28/2038 | NAP | NAP | NAP | NAP | NAP | NAP | |
1.02 | Property | 1 | Glendale MOB - Farmington Hills, MI | Glendale Neurological Associates, PC | 31,181 | 69.9% | 4/30/2028 | Michigan Radiation Therapy Management | 7,242 | 16.2% | 3/31/2028 | Quest Research Institute | 2,220 | |
1.03 | Property | 1 | 1600 State Street | Willamette Orthopedic Group LLC | 30,642 | 100.0% | 2/28/2035 | NAP | NAP | NAP | NAP | NAP | NAP | |
1.04 | Property | 1 | Palm Valley Medical Plaza - Goodyear, AZ | Fresenius Kidney Care Palm Valley | 6,197 | 16.0% | 12/31/2027 | SMI Imaging, LLC | 5,684 | 14.7% | 4/30/2030 | AKDHC, LLC | 5,197 | |
1.05 | Property | 1 | Eastside Cancer Institute - Greenville, SC | Prisma Health-Upstate | 30,924 | 100.0% | 6/30/2028 | NAP | NAP | NAP | NAP | NAP | NAP | |
1.06 | Property | 1 | Aurora Healthcare Center - Waterford, WI | Aurora Health Center - Waterford, WI | 23,662 | 100.0% | 12/31/2032 | NAP | NAP | NAP | NAP | NAP | NAP | |
1.07 | Property | 1 | Beaumont Medical Center - Warren, MI | William Beaumont Hospital | 19,178 | 54.5% | 4/30/2028 | NAP | NAP | NAP | NAP | NAP | NAP | |
1.08 | Property | 1 | Millennium Eye Care - Freehold, NJ | Millennium Eye Care | 19,799 | 78.7% | 4/29/2032 | Freehold Surgical Center | 3,666 | 14.6% | 4/29/2032 | Schubel Chiropractic | 1,699 | |
1.09 | Property | 1 | 757 Franciscan Medical - Munster, IN | Franciscan Medical Specialists | 37,040 | 100.0% | 9/30/2027 | NAP | NAP | NAP | NAP | NAP | NAP | |
1.10 | Property | 1 | Vascular Surgery Associates - Tallahassee, FL | CTVSA Management, LLC | 20,000 | 100.0% | 5/31/2030 | NAP | NAP | NAP | NAP | NAP | NAP | |
1.11 | Property | 1 | Decatur Medical Office Building - Decatur, GA | Northside Hospital | 20,800 | 100.0% | 11/15/2030 | NAP | NAP | NAP | NAP | NAP | NAP | |
1.12 | Property | 1 | Aurora Healthcare Center - Wautoma, WI | Aurora Healthcare Center - Wautoma, WI | 21,048 | 100.0% | 12/31/2032 | NAP | NAP | NAP | NAP | NAP | NAP | |
1.13 | Property | 1 | Greenfield Medical Plaza - Gilbert, AZ | SMI Imaging, LLC | 10,858 | 38.1% | 1/31/2025 | Arizona Pain Specialists, PLLC | 3,749 | 13.2% | 9/30/2024 | Drops of Beauty | 2,994 | |
1.14 | Property | 1 | Swedish American MOB - Roscoe, IL | SwedishAmerican Realty Corp. | 20,000 | 79.4% | 2/16/2029 | Siepert & Co. LLP | 3,600 | 14.3% | 11/30/2027 | NAP | NAP | |
1.15 | Property | 1 | West Michigan Surgery Center - Big Rapids, MI | West Michigan Surgery Center - Big Rapids, MI | 20,404 | 100.0% | 8/31/2027 | NAP | NAP | NAP | NAP | NAP | NAP | |
1.16 | Property | 1 | UPMC - Sir Thomas Court - Harrisburg, PA | Pinnacle Health Hospitals | 24,000 | 100.0% | 10/31/2027 | NAP | NAP | NAP | NAP | NAP | NAP | |
1.17 | Property | 1 | Eastern Carolina ENT - Greenville, NC | Eastern Carolina Ear, Nose & Throat | 22,528 | 100.0% | 12/20/2034 | NAP | NAP | NAP | NAP | NAP | NAP | |
1.18 | Property | 1 | Lancaster Medical Arts MOB - Lancaster | UPMC Pinnacle Lancaster | 30,623 | 100.0% | 8/31/2031 | NAP | NAP | NAP | NAP | NAP | NAP | |
1.19 | Property | 1 | UPMC - Fisher Road - Mechanicsburg, PA | Pinnacle Health Hospitals | 15,000 | 100.0% | 1/31/2032 | NAP | NAP | NAP | NAP | NAP | NAP | |
1.20 | Property | 1 | Kingwood Executive Center - Kingwood, TX | Tranquility Behavioral Health | 3,507 | 12.0% | 7/31/2024 | Texas Regional Urology, PLLC | 3,287 | 11.3% | 12/31/2024 | Flow Vascular Institute | 3,119 | |
1.21 | Property | 1 | Pensacola Nephrology MOB - Pensacola, FL | Pensacola Nephrology, PA | 12,665 | 68.7% | 10/31/2033 | Fresenius Vascular Care Pensacola | 5,770 | 31.3% | 9/30/2033 | NAP | NAP | |
1.22 | Property | 1 | Lee Memorial Health System - Fort Myers, FL | Lee Memorial Health System | 24,174 | 100.0% | 9/30/2029 | NAP | NAP | NAP | NAP | NAP | NAP | |
1.23 | Property | 1 | Greenville Health System - Greenville, SC | Prisma Health-Upstate | 21,603 | 100.0% | 9/30/2033 | NAP | NAP | NAP | NAP | NAP | NAP | |
1.24 | Property | 1 | UPMC - Chambers Hill - Harrisburg, PA | Pinnacle Health Hospitals | 11,000 | 100.0% | 12/31/2028 | NAP | NAP | NAP | NAP | NAP | NAP | |
1.25 | Property | 1 | Rockwall Medical Plaza - Rockwall, TX | Urology Clinics of North Texas | 6,182 | 34.0% | 10/31/2030 | North Pediatrics | 4,318 | 23.8% | 8/31/2028 | Carlos Arauz-Pacheco, MD and Dan L | 3,098 | |
1.26 | Property | 1 | Pioneer Spine Sports - West Springfield | Pioneer Spine Sports - West Springfield | 15,000 | 100.0% | 7/31/2029 | NAP | NAP | NAP | NAP | NAP | NAP | |
1.27 | Property | 1 | Women's Healthcare Group MOB - York, PA | WellSpan Properties, Inc. | 21,316 | 100.0% | 6/30/2029 | NAP | NAP | NAP | NAP | NAP | NAP | |
1.28 | Property | 1 | OrthoOne Hilliard - Hilliard, OH | Orthopedic One, Inc. | 12,935 | 52.1% | 4/30/2025 | Runion Dental Group, LLC | 5,114 | 20.6% | 4/30/2031 | Psychological & Behavioral Consultant | 4,699 | |
1.29 | Property | 1 | St Peter's - Albany, NY - 5 Palisades | St. Peter's Health Partners Medical Associates, P.C. | 22,777 | 51.4% | 7/31/2027 | Young/Sommer, LLC | 7,595 | 17.1% | 3/31/2025 | Adirondack Oral & Maxillofacial Surgery | 4,176 | |
1.30 | Property | 1 | Metropolitan Eye Lakeshore Surgery - St. Clair Shores, MI | Metropolitan Eye Center, P.C. | 17,594 | 100.0% | 8/31/2036 | NAP | NAP | NAP | NAP | NAP | NAP | |
1.31 | Property | 1 | Crittenton MOB - Washington Township, MI | Crittenton Hospital Medical | 9,652 | 49.3% | 9/30/2024 | Cardiovascular Consultants | 3,496 | 17.9% | 9/30/2029 | Lana Tello-Abed, DDS | 2,599 | |
1.32 | Property | 1 | Surgery Center of Temple - Temple, TX | Ascension Seton | 10,400 | 100.0% | 2/29/2028 | NAP | NAP | NAP | NAP | NAP | NAP | |
1.33 | Property | 1 | RAI Care Center-Clearwater, FL | RAI Care Centers of Florida | 9,216 | 61.7% | 12/13/2024 | Tampa Bay Access Center | 3,514 | 23.5% | 11/30/2024 | Renal Hypertension Center | 2,206 | |
1.34 | Property | 1 | Medical Center V - Peoria, AZ | Phoenix Artificial Kidney Center | 8,939 | 26.6% | 5/31/2026 | Koch Foods | 5,091 | 15.1% | 7/31/2033 | Loyal Source Government Services LL | 4,965 | |
1.35 | Property | 1 | MetroHealth Buckeye Health - Cleveland, OH | The MetroHealth System | 25,070 | 100.0% | 5/31/2027 | NAP | NAP | NAP | NAP | NAP | NAP | |
1.36 | Property | 1 | South Douglas MOB - Midwest City, OK | Sooner Medical Management | 20,756 | 100.0% | 10/31/2026 | NAP | NAP | NAP | NAP | NAP | NAP | |
1.37 | Property | 1 | Crittenton MOB - Sterling Heights, MI | Cardiovascular Consultants PC | 8,259 | 48.8% | 9/30/2029 | Sterling Heights Urgent Care | 2,686 | 15.9% | 9/30/2024 | Holiday Pharmacy | 1,249 | |
1.38 | Property | 1 | SPHP MOB, Albany, NY | SPHPMA | 20,780 | 100.0% | 4/30/2027 | NAP | NAP | NAP | NAP | NAP | NAP | |
1.39 | Property | 1 | Atlanta Gastroenterology Associates - Lawrenceville, GA | AGA MSO LLC | 10,500 | 100.0% | 1/31/2030 | NAP | NAP | NAP | NAP | NAP | NAP | |
1.40 | Property | 1 | Bone and Joint Specialists - Merrillville, IN | Bone & Joint Specialists | 15,504 | 100.0% | 6/28/2027 | NAP | NAP | NAP | NAP | NAP | NAP | |
1.41 | Property | 1 | 1550 State Street | Willamette Orthopedic Group LLC | 13,968 | 100.0% | 2/28/2035 | NAP | NAP | NAP | NAP | NAP | NAP | |
1.42 | Property | 1 | St. Peter's - Albany, NY - 2 Palisades | St. Peter's Health Partners Medical Associates, P.C. | 27,840 | 100.0% | 7/31/2028 | NAP | NAP | NAP | NAP | NAP | NAP | |
1.43 | Property | 1 | St Lukes Heart Vascular Center - East Stroudsburg | Saint Lukes Hospital of Bethlehem, Pe | 13,410 | 100.0% | 7/31/2027 | NAP | NAP | NAP | NAP | NAP | NAP | |
1.44 | Property | 1 | Naidu Clinic - Odessa, TX | Permian Premier Health Services, Inc. | 12,901 | 100.0% | 4/30/2033 | NAP | NAP | NAP | NAP | NAP | NAP | |
1.45 | Property | 1 | Aurora Healthcare Center - Kiel, WI | Aurora Health Center - Kiel, WI | 9,842 | 100.0% | 12/31/2032 | NAP | NAP | NAP | NAP | NAP | NAP | |
1.46 | Property | 1 | Florida Medical Heartcare - Tampa, FL | Florida Medical Clinic, P.A. | 10,472 | 100.0% | 4/1/2030 | NAP | NAP | NAP | NAP | NAP | NAP | |
1.47 | Property | 1 | Florida Medical Wesley Chapel - Tampa, FL | Florida Medical Clinic, P.A. | 10,368 | 100.0% | 4/1/2030 | NAP | NAP | NAP | NAP | NAP | NAP | |
1.48 | Property | 1 | Aurora Healthcare Center - Green Bay, WI | Aurora Health Center - Green Bay | 9,318 | 100.0% | 12/31/2032 | NAP | NAP | NAP | NAP | NAP | NAP | |
1.49 | Property | 1 | Pioneer Spine Sports - Springfield | MDSINE, LLC - MDSine MA Multispecialty | 8,880 | 80.7% | 6/17/2027 | NAP | NAP | NAP | NAP | NAP | NAP | |
1.50 | Property | 1 | Center for Advanced Dermatology - Lakewood, CO | Oliver Street Dermatology Management | 7,650 | 100.0% | 11/30/2031 | NAP | NAP | NAP | NAP | NAP | NAP | |
1.51 | Property | 1 | Pioneer Spine Sports - Northampton | Pioneer Spine Sports - Northampton | 8,788 | 83.2% | 7/31/2029 | NAP | NAP | NAP | NAP | NAP | NAP | |
1.52 | Property | 1 | Florida Medical Clinic - Tampa, FL | Florida Medical Clinic, LLC | 9,724 | 100.0% | 11/30/2026 | NAP | NAP | NAP | NAP | NAP | NAP | |
1.53 | Property | 1 | DaVita Dialysis - Hudson, FL | Total Renal Care, Inc. | 5,409 | 60.2% | 6/30/2024 | Renal Hypertension Center | 3,575 | 39.8% | 12/31/2024 | NAP | NAP | |
1.54 | Property | 1 | St Peter's - Albany, NY - 4 Palisades | St. Peter's Health Partners Medical Associates, P.C. | 10,086 | 35.3% | 12/31/2024 | David L. Weinstein, D.D.S. | 2,200 | 7.7% | 10/31/2025 | Psychotherapy Associates | 2,123 | |
1.55 | Property | 1 | 5825 Shoreview Lane North | Willamette Orthopedic Group LLC | 6,510 | 100.0% | 2/28/2035 | NAP | NAP | NAP | NAP | NAP | NAP | |
1.56 | Property | 1 | Florida Medical Tampa Palms - Tampa, FL | Florida Medical Clinic, P.A. | 6,522 | 100.0% | 3/31/2030 | NAP | NAP | NAP | NAP | NAP | NAP | |
1.57 | Property | 1 | Fresenius Medical Care - Winfield, AL | Fresenius Kidney Care Northwest | 5,564 | 100.0% | 3/31/2028 | NAP | NAP | NAP | NAP | NAP | NAP | |
1.58 | Property | 1 | Florida Medical Somerset - Tampa, FL | Florida Medical Clinic, P.A. | 6,027 | 100.0% | 3/31/2030 | NAP | NAP | NAP | NAP | NAP | NAP | |
1.59 | Property | 1 | St. Peter's - Troy, NY - 2 New Hampshire | St. Peter's Health Partners Medical Associates, P.C. | 15,715 | 83.4% | 10/31/2023 | NAP | NAP | NAP | NAP | NAP | NAP | |
1.60 | Property | 1 | DaVita Bay Breeze Dialysis Center - Largo, FL | DaVita Bay Breeze Dialysis Center - Largo, FL | 7,247 | 100.0% | 6/10/2027 | NAP | NAP | NAP | NAP | NAP | NAP | |
1.61 | Property | 1 | Aurora Healthcare Center - Greenville, WI | Aurora Health Center - Greenville, WI | 4,088 | 100.0% | 12/31/2032 | NAP | NAP | NAP | NAP | NAP | NAP | |
1.62 | Property | 1 | 1586 State Street | Willamette Orthopedic Group LLC | 3,486 | 100.0% | 2/28/2035 | NAP | NAP | NAP | NAP | NAP | NAP | |
2 | Loan | 1, 4, 7, 10, 12, 15, 16, 19, 20, 28 | 1 | Skorpios Industrial | Skorpios | 450,000 | 100.0% | 9/10/2038 | NAP | NAP | NAP | NAP | NAP | NAP |
3 | Loan | 1, 4, 5, 7, 12, 13, 14, 16, 19, 24 | 1 | Fashion Valley Mall | Nordstrom | 220,486 | 16.0% | 12/31/2080 | Bloomingdale's | 201,502 | 14.6% | 1/31/2035 | Macy's | 196,120 |
4 | Loan | 1, 2, 5, 7, 11, 12, 21, 24 | 1 | CX - 250 Water Street | E.R. Squibb & Sons LLC | 472,580 | 98.7% | 10/31/2037 | NAP | NAP | NAP | NAP | NAP | NAP |
5 | Loan | 7, 15, 19 | 1 | Marriott Philadelphia West | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
6 | Loan | 16 | 1 | Maple Creek Village | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
7 | Loan | 1, 4, 7, 12, 13, 19, 20, 21, 23, 24 | 1 | 11 West 42nd Street | Michael Kors (USA), Inc | 254,485 | 26.5% | 11/30/2023 | First-Citizens Bank & Trust Company | 153,680 | 16.0% | 5/31/2034 | New York University | 117,382 |
8 | Loan | 1, 5, 7, 10, 12, 13, 18, 23, 30 | 1 | Back Bay Office | Wayfair | 356,312 | 27.8% | 12/31/2031 | DraftKings Inc. | 125,104 | 9.7% | 3/31/2029 | Summit Partners | 78,587 |
9 | Loan | 5, 6, 7, 16, 23, 30 | 22 | Four Springs Net Lease Portfolio | ||||||||||
9.01 | Property | 1 | 8271 Anderson Court | Dominos | 70,000 | 100.0% | 8/31/2037 | NAP | NAP | NAP | NAP | NAP | NAP | |
9.02 | Property | 1 | 1313 & 1422 Campbell Street | Brenntag | 227,028 | 100.0% | 9/30/2035 | NAP | NAP | NAP | NAP | NAP | NAP | |
9.03 | Property | 1 | 3310 Greensburg Road | Stucki | 119,856 | 100.0% | 8/31/2034 | NAP | NAP | NAP | NAP | NAP | NAP | |
9.04 | Property | 1 | 2495 Doctor F. E. Wright Drive | Mighty Distributing | 163,000 | 100.0% | 12/23/2034 | NAP | NAP | NAP | NAP | NAP | NAP | |
9.05 | Property | 1 | 700 Stephenson Highway | Continental Services | 29,179 | 100.0% | 4/30/2032 | NAP | NAP | NAP | NAP | NAP | NAP | |
9.06 | Property | 1 | 7850 Haggerty Road | Continental Services | 68,499 | 100.0% | 5/24/2030 | NAP | NAP | NAP | NAP | NAP | NAP |
A-15 |
BMO 2023-C6
ANNEX A
Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | Largest Tenant | Largest Tenant SF | Largest Tenant % of NRA | Largest Tenant Lease Expiration Date | Second Largest Tenant | Second Largest Tenant SF | Second Largest Tenant % of NRA | Second Largest Tenant Lease Expiration Date | Third Largest Tenant | Third Largest Tenant SF |
4,21,22,23,28 | 4,21,22,23,28 | 4,21,22,23,28 | ||||||||||||
9.07 | Property | 1 | 4125 State Route 22 | NYSEG | 59,029 | 100.0% | 12/5/2030 | NAP | NAP | NAP | NAP | NAP | NAP | |
9.08 | Property | 1 | 4400 South 76th Circle | International Paper | 80,000 | 100.0% | 2/28/2029 | NAP | NAP | NAP | NAP | NAP | NAP | |
9.09 | Property | 1 | 8400 Green Meadows Drive | Abrasive Tech | 85,548 | 100.0% | 9/30/2041 | NAP | NAP | NAP | NAP | NAP | NAP | |
9.10 | Property | 1 | 1817 Masters Avenue | Liquibox | 102,500 | 100.0% | 2/28/2041 | NAP | NAP | NAP | NAP | NAP | NAP | |
9.11 | Property | 1 | 8760 Mississippi Street | Super Products | 26,500 | 100.0% | 12/31/2030 | NAP | NAP | NAP | NAP | NAP | NAP | |
9.12 | Property | 1 | 35710 Mound Road | Continental Services | 43,750 | 100.0% | 5/24/2030 | NAP | NAP | NAP | NAP | NAP | NAP | |
9.13 | Property | 1 | 819 North Jefferson Avenue | MedCo | 47,840 | 100.0% | 12/31/2027 | NAP | NAP | NAP | NAP | NAP | NAP | |
9.14 | Property | 1 | 2435 Prairie Road | Equipment Share | 27,868 | 100.0% | 9/27/2036 | NAP | NAP | NAP | NAP | NAP | NAP | |
9.15 | Property | 1 | 199 and 203 Finley Road | Equipment Share | 21,026 | 100.0% | 9/27/2036 | NAP | NAP | NAP | NAP | NAP | NAP | |
9.16 | Property | 1 | 50-100 Frontier Way | Commercial Food Service Repair | 27,153 | 100.0% | 8/30/2036 | NAP | NAP | NAP | NAP | NAP | NAP | |
9.17 | Property | 1 | 11686 Upper River Road | Columbia Gas | 6,566 | 100.0% | 8/31/2039 | NAP | NAP | NAP | NAP | NAP | NAP | |
9.18 | Property | 1 | 1175 Bowes Road | Abrasive Tech | 40,860 | 100.0% | 9/30/2041 | NAP | NAP | NAP | NAP | NAP | NAP | |
9.19 | Property | 1 | 3251 Gila Ridge Road | Equipment Share | 10,900 | 100.0% | 9/28/2036 | NAP | NAP | NAP | NAP | NAP | NAP | |
9.20 | Property | 1 | 2465 North 22nd Street | Commercial Food Service Repair | 16,912 | 100.0% | 8/30/2036 | NAP | NAP | NAP | NAP | NAP | NAP | |
9.21 | Property | 1 | 104 South Scenic Highway | LiquiBox | 27,000 | 100.0% | 2/28/2041 | NAP | NAP | NAP | NAP | NAP | NAP | |
9.22 | Property | 1 | 3519 Wayland Drive | Continental Services | 15,640 | 100.0% | 4/30/2032 | NAP | NAP | NAP | NAP | NAP | NAP | |
10 | Loan | 6 | 4 | Cincinnati Multifamily Portfolio II | ||||||||||
10.01 | Property | 1 | Valley Hill Apartments | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
10.02 | Property | 1 | Hillview Apartments | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
10.03 | Property | 1 | Kings Pointe Apartments | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
10.04 | Property | 1 | Hillcrest Apartments | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
11 | Loan | 4, 13 | 1 | Apollo Point III Apartments | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
12 | Loan | 7, 19 | 1 | J&O Industrial Facility | Japs-Olson | 701,062 | 100.0% | 5/25/2043 | NAP | NAP | NAP | NAP | NAP | NAP |
13 | Loan | 3, 7, 12, 15, 19, 24 | 1 | Brier Creek Commons | BJ's Wholesale Club | 108,532 | 20.9% | 9/16/2026 | Dick's Sporting Goods | 45,000 | 8.7% | 1/31/2028 | Ross Dress for Less | 30,064 |
14 | Loan | 1 | HIE Gatlinburg | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
15 | Loan | 6, 13, 23 | 4 | Midwest Anchor Retail Portfolio | ||||||||||
15.01 | Property | 1 | Eastgate Plaza | Gabe's | 60,000 | 30.8% | 10/31/2033 | Big Lots | 32,165 | 16.5% | 1/31/2025 | Harbor Freight | 14,000 | |
15.02 | Property | 1 | Mt. Morris Township | Kroger | 46,968 | 65.6% | 11/30/2025 | Dollar Tree | 8,919 | 12.4% | 1/31/2028 | Reliant Renal Care-MI, LLC | 7,761 | |
15.03 | Property | 1 | Royal Town Center Shopping Center | Dollar Tree | 10,004 | 19.0% | 6/30/2026 | AutoZone, Inc | 7,500 | 14.2% | 12/31/2025 | Laundromat Palace | 4,355 | |
15.04 | Property | 1 | Summit Shopping Center | Tractor Supply Co. | 48,638 | 35.4% | 2/29/2032 | Ollie's Bargain Outlet | 24,000 | 17.5% | 9/30/2032 | Ruler Foods | 19,707 | |
16 | Loan | 19 | 1 | Courtyard by Marriott, DFW Airport North | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
17 | Loan | 19 | 1 | Cambria Phoenix Chandler | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
18 | Loan | 17, 19 | 1 | Stoney Creek Hotel - Broken Arrow | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
19 | Loan | 2, 13, 16 | 1 | Clifton Industrial | EDNJ, Inc. | 78,000 | 100.0% | 7/31/2032 | NAP | NAP | NAP | NAP | NAP | NAP |
20 | Loan | 1, 6, 7, 12, 16, 19 | 17 | Novolex Portfolio | ||||||||||
20.01 | Property | 1 | 2000 Commerce Center Drive | Novolex | 275,345 | 100.0% | 2/14/2043 | NAP | NAP | NAP | NAP | NAP | NAP | |
20.02 | Property | 1 | 1200 Northrop Road | Novolex | 145,819 | 100.0% | 2/14/2043 | NAP | NAP | NAP | NAP | NAP | NAP | |
20.03 | Property | 1 | 3400 Bagcraft Boulevard | Novolex | 272,330 | 100.0% | 2/14/2043 | NAP | NAP | NAP | NAP | NAP | NAP | |
20.04 | Property | 1 | 690 Unisia Drive | Novolex | 160,925 | 100.0% | 2/14/2043 | NAP | NAP | NAP | NAP | NAP | NAP | |
20.05 | Property | 1 | 800 Koomey Road | Novolex | 151,748 | 100.0% | 2/14/2043 | NAP | NAP | NAP | NAP | NAP | NAP | |
20.06 | Property | 1 | 3900 West 43rd Street | Novolex | 147,117 | 100.0% | 2/14/2043 | NAP | NAP | NAP | NAP | NAP | NAP | |
20.07 | Property | 1 | 540 West Nez Perce | Novolex | 187,617 | 100.0% | 2/14/2043 | NAP | NAP | NAP | NAP | NAP | NAP | |
20.08 | Property | 1 | 4255 Thunderbird Lane | Novolex | 195,280 | 100.0% | 2/14/2043 | NAP | NAP | NAP | NAP | NAP | NAP | |
20.09 | Property | 1 | 1001 North Madison Avenue | Novolex | 167,926 | 100.0% | 2/14/2043 | NAP | NAP | NAP | NAP | NAP | NAP | |
20.10 | Property | 1 | 17153 Industrial Highway | Novolex | 123,120 | 100.0% | 2/14/2043 | NAP | NAP | NAP | NAP | NAP | NAP | |
20.11 | Property | 1 | 999 North Madison Avenue | Novolex | 114,509 | 100.0% | 2/14/2043 | NAP | NAP | NAP | NAP | NAP | NAP | |
20.12 | Property | 1 | 407 Sangamore Road | Novolex | 144,060 | 100.0% | 2/14/2043 | NAP | NAP | NAP | NAP | NAP | NAP | |
20.13 | Property | 1 | 88 Nesbitt Drive | Novolex | 120,101 | 100.0% | 2/14/2043 | NAP | NAP | NAP | NAP | NAP | NAP | |
20.14 | Property | 1 | 310 Hartmann Drive | Novolex | 84,221 | 100.0% | 2/14/2043 | NAP | NAP | NAP | NAP | NAP | NAP | |
20.15 | Property | 1 | 101 Commerce Drive | Novolex | 82,103 | 100.0% | 2/14/2043 | NAP | NAP | NAP | NAP | NAP | NAP | |
20.16 | Property | 1 | 620 Hardin Street | Novolex | 74,369 | 100.0% | 2/14/2043 | NAP | NAP | NAP | NAP | NAP | NAP | |
20.17 | Property | 1 | 3100 East Richmond Street | Novolex | 69,684 | 100.0% | 2/14/2043 | NAP | NAP | NAP | NAP | NAP | NAP | |
21 | Loan | 12, 19, 23 | 1 | Meadowbrook Marketplace | Sendik's Food Market | 49,000 | 43.7% | 4/30/2027 | Walgreens | 14,490 | 12.9% | 2/28/2061 | Burn Boot Camp | 9,394 |
22 | Loan | 15, 16, 19 | 1 | Protect Controls Industrial | Protect Controls, Inc. | 166,080 | 100.0% | 7/31/2038 | NAP | NAP | NAP | NAP | NAP | NAP |
23 | Loan | 16, 27, 29 | 1 | 14-43 31st Avenue | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
24 | Loan | 5, 19, 28 | 1 | Holiday Inn Santee | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
25 | Loan | 13, 28 | 1 | Best Western Plus Diamond Valley Inn | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
26 | Loan | 23 | 1 | Minton Road Professional Center | OMNI Healthcare, Inc. | 15,882 | 32.9% | 12/31/2040 | Brevard Family Partnership | 12,282 | 25.5% | 11/30/2026 | State of Florida - DCF | 11,188 |
27 | Loan | 13 | 1 | La Quinta Inn & Suites Lubbock South | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
28 | Loan | 16, 22 | 1 | 2021 Avenue X | Radiology Associates of Brooklyn | 12,500 | 100.0% | 8/1/2038 | NAP | NAP | NAP | NAP | NAP | NAP |
29 | Loan | 19 | 1 | Holiday Inn Express Picayune, MS | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
30 | Loan | 3, 19, 23 | 1 | 938 East 4th Street | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
31 | Loan | 2, 6, 10, 13, 16 | 3 | Society Hill Portfolio | ||||||||||
31.01 | Property | 1 | 35 South 3rd Street | Mt. Moon Recording LLC | 2,000 | 100.0% | 12/31/2027 | NAP | NAP | NAP | NAP | NAP | NAP | |
31.02 | Property | 1 | 412 Spruce Street | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
31.03 | Property | 1 | 436 Spruce Street | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
32 | Loan | 1 | Mini U Storage - Maple Shade | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
A-16 |
BMO 2023-C6
ANNEX A
Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | Third Largest Tenant % of NRA | Third Largest Tenant Lease Expiration Date | Fourth Largest Tenant | Fourth Largest Tenant SF | Fourth Largest Tenant % of NRA | Fourth Largest Tenant Lease Expiration Date | Fifth Largest Tenant | Fifth Largest Tenant SF | Fifth Largest Tenant % of NRA | Fifth Largest Tenant Lease Expiration Date | Environmental Phase I Report Date |
4,21,22,23,28 | 4,21,22,23, 28 | ||||||||||||||
1 | Loan | 1, 5, 6, 7, 10, 12, 17, 19, 21, 23, 30 | 62 | Healthcare Trust MOB Portfolio | |||||||||||
1.01 | Property | 1 | Belpre V Cancer Center - Belpre, OH | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 4/11/2023 | |
1.02 | Property | 1 | Glendale MOB - Farmington Hills, MI | 5.0% | 11/30/2023 | Laboratory Corporate of America | 1,294 | 2.9% | MTM | NAP | NAP | NAP | NAP | 4/11/2023 | |
1.03 | Property | 1 | 1600 State Street | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 4/11/2023 | |
1.04 | Property | 1 | Palm Valley Medical Plaza - Goodyear, AZ | 13.5% | 9/30/2030 | VibrantCare Outpatient Rehab | 4,810 | 12.4% | 11/30/2029 | Sonora Quest Laboratories, LLC | 4,448 | 11.5% | 6/30/2027 | 4/11/2023 | |
1.05 | Property | 1 | Eastside Cancer Institute - Greenville, SC | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 4/11/2023 | |
1.06 | Property | 1 | Aurora Healthcare Center - Waterford, WI | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 4/11/2023 | |
1.07 | Property | 1 | Beaumont Medical Center - Warren, MI | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 4/11/2023 | |
1.08 | Property | 1 | Millennium Eye Care - Freehold, NJ | 6.8% | MTM | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 4/11/2023 | |
1.09 | Property | 1 | 757 Franciscan Medical - Munster, IN | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 4/11/2023 | |
1.10 | Property | 1 | Vascular Surgery Associates - Tallahassee, FL | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 4/11/2023 | |
1.11 | Property | 1 | Decatur Medical Office Building - Decatur, GA | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 4/11/2023 | |
1.12 | Property | 1 | Aurora Healthcare Center - Wautoma, WI | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 4/11/2023 | |
1.13 | Property | 1 | Greenfield Medical Plaza - Gilbert, AZ | 10.5% | 10/31/2026 | Masters DMD PLLC | 2,300 | 8.1% | 9/30/2026 | Gilbert Family Birth Center, LLC | 2,299 | 8.1% | 10/31/2025 | 4/11/2023 | |
1.14 | Property | 1 | Swedish American MOB - Roscoe, IL | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 4/11/2023 | |
1.15 | Property | 1 | West Michigan Surgery Center - Big Rapids, MI | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 4/11/2023 | |
1.16 | Property | 1 | UPMC - Sir Thomas Court - Harrisburg, PA | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 4/11/2023 | |
1.17 | Property | 1 | Eastern Carolina ENT - Greenville, NC | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 4/11/2023 | |
1.18 | Property | 1 | Lancaster Medical Arts MOB - Lancaster | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 4/11/2023 | |
1.19 | Property | 1 | UPMC - Fisher Road - Mechanicsburg, PA | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 4/11/2023 | |
1.20 | Property | 1 | Kingwood Executive Center - Kingwood, TX | 10.7% | 1/31/2026 | Envoy Hospice | 3,092 | 10.6% | 2/28/2027 | George Nunez, Jr., MD, PA | 2,525 | 8.7% | 3/31/2025 | 4/11/2023 | |
1.21 | Property | 1 | Pensacola Nephrology MOB - Pensacola, FL | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 4/11/2023 | |
1.22 | Property | 1 | Lee Memorial Health System - Fort Myers, FL | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 4/11/2023 | |
1.23 | Property | 1 | Greenville Health System - Greenville, SC | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 4/14/2023 | |
1.24 | Property | 1 | UPMC - Chambers Hill - Harrisburg, PA | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 4/11/2023 | |
1.25 | Property | 1 | Rockwall Medical Plaza - Rockwall, TX | 17.0% | 8/31/2026 | Texas Health Resources | 3,082 | 17.0% | 5/31/2027 | Texan Allergy, LLC | 1,496 | 8.2% | 12/31/2024 | 4/11/2023 | |
1.26 | Property | 1 | Pioneer Spine Sports - West Springfield | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 4/11/2023 | |
1.27 | Property | 1 | Women's Healthcare Group MOB - York, PA | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 4/11/2023 | |
1.28 | Property | 1 | OrthoOne Hilliard - Hilliard, OH | 18.9% | 4/30/2027 | Matrix Rx, LLC | 2,088 | 8.4% | 1/31/2025 | NAP | NAP | NAP | NAP | 4/11/2023 | |
1.29 | Property | 1 | St Peter's - Albany, NY - 5 Palisades | 9.4% | 1/14/2026 | Northeast Urogynecology | 3,855 | 8.7% | 11/30/2027 | Francis J. Cullen, M.D. | 1,980 | 4.5% | 11/30/2027 | 4/11/2023 | |
1.30 | Property | 1 | Metropolitan Eye Lakeshore Surgery - St. Clair Shores, MI | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 4/11/2023 | |
1.31 | Property | 1 | Crittenton MOB - Washington Township, MI | 13.3% | 12/31/2028 | Silver Pine Medical Group | 2,380 | 12.2% | 6/30/2026 | NAP | NAP | NAP | NAP | 4/11/2023 | |
1.32 | Property | 1 | Surgery Center of Temple - Temple, TX | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 4/11/2023 | |
1.33 | Property | 1 | RAI Care Center-Clearwater, FL | 14.8% | 11/30/2024 | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 4/11/2023 | |
1.34 | Property | 1 | Medical Center V - Peoria, AZ | 14.8% | 2/29/2028 | SMI Imaging, LLC | 3,940 | 11.7% | 11/30/2023 | Precision Hand and Orthopedic Surgery | 3,822 | 11.4% | 3/31/2032 | 4/11/2023 | |
1.35 | Property | 1 | MetroHealth Buckeye Health - Cleveland, OH | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 4/11/2023 | |
1.36 | Property | 1 | South Douglas MOB - Midwest City, OK | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 4/11/2023 | |
1.37 | Property | 1 | Crittenton MOB - Sterling Heights, MI | 7.4% | 9/30/2027 | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 4/11/2023 | |
1.38 | Property | 1 | SPHP MOB, Albany, NY | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 1/3/2023 | |
1.39 | Property | 1 | Atlanta Gastroenterology Associates - Lawrenceville, GA | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 4/11/2023 | |
1.40 | Property | 1 | Bone and Joint Specialists - Merrillville, IN | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 4/11/2023 | |
1.41 | Property | 1 | 1550 State Street | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 4/11/2023 | |
1.42 | Property | 1 | St. Peter's - Albany, NY - 2 Palisades | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 4/11/2023 | |
1.43 | Property | 1 | St Lukes Heart Vascular Center - East Stroudsburg | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 4/13/2023 | |
1.44 | Property | 1 | Naidu Clinic - Odessa, TX | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 4/11/2023 | |
1.45 | Property | 1 | Aurora Healthcare Center - Kiel, WI | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 4/11/2023 | |
1.46 | Property | 1 | Florida Medical Heartcare - Tampa, FL | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 4/11/2023 | |
1.47 | Property | 1 | Florida Medical Wesley Chapel - Tampa, FL | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 4/11/2023 | |
1.48 | Property | 1 | Aurora Healthcare Center - Green Bay, WI | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 4/11/2023 | |
1.49 | Property | 1 | Pioneer Spine Sports - Springfield | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 4/11/2023 | |
1.50 | Property | 1 | Center for Advanced Dermatology - Lakewood, CO | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 4/11/2023 | |
1.51 | Property | 1 | Pioneer Spine Sports - Northampton | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 4/11/2023 | |
1.52 | Property | 1 | Florida Medical Clinic - Tampa, FL | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 4/11/2023 | |
1.53 | Property | 1 | DaVita Dialysis - Hudson, FL | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 4/11/2023 | |
1.54 | Property | 1 | St Peter's - Albany, NY - 4 Palisades | 7.4% | 12/31/2023 | Joseph S. Baler, M.D. | 1,980 | 6.9% | 2/28/2025 | Johar ADPI-FAGD NY OS Joint Venture | 1,880 | 6.6% | 2/28/2025 | 4/11/2023 | |
1.55 | Property | 1 | 5825 Shoreview Lane North | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 4/11/2023 | |
1.56 | Property | 1 | Florida Medical Tampa Palms - Tampa, FL | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 4/11/2023 | |
1.57 | Property | 1 | Fresenius Medical Care - Winfield, AL | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 4/11/2023 | |
1.58 | Property | 1 | Florida Medical Somerset - Tampa, FL | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 4/11/2023 | |
1.59 | Property | 1 | St. Peter's - Troy, NY - 2 New Hampshire | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 4/11/2023 | |
1.60 | Property | 1 | DaVita Bay Breeze Dialysis Center - Largo, FL | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 4/11/2023 | |
1.61 | Property | 1 | Aurora Healthcare Center - Greenville, WI | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 4/11/2023 | |
1.62 | Property | 1 | 1586 State Street | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 4/11/2023 | |
2 | Loan | 1, 4, 7, 10, 12, 15, 16, 19, 20, 28 | 1 | Skorpios Industrial | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 7/31/2023 |
3 | Loan | 1, 4, 5, 7, 12, 13, 14, 16, 19, 24 | 1 | Fashion Valley Mall | 14.2% | 1/31/2026 | Forever 21 | 53,787 | 3.9% | 1/31/2026 | AMC Theatres | 51,610 | 3.7% | 12/31/2024 | 4/10/2023 |
4 | Loan | 1, 2, 5, 7, 11, 12, 21, 24 | 1 | CX - 250 Water Street | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 5/24/2022 |
5 | Loan | 7, 15, 19 | 1 | Marriott Philadelphia West | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 5/4/2023 |
6 | Loan | 16 | 1 | Maple Creek Village | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 7/17/2023 |
7 | Loan | 1, 4, 7, 12, 13, 19, 20, 21, 23, 24 | 1 | 11 West 42nd Street | 12.2% | 6/30/2027 | Kohn Pedersen Fox Associates, P.C. | 92,788 | 9.7% | 4/30/2027 | Burberry (Wholesale) Limited | 45,509 | 4.7% | 8/31/2037 | 4/24/2023 |
8 | Loan | 1, 5, 7, 10, 12, 13, 18, 23, 30 | 1 | Back Bay Office | 6.1% | 11/30/2033 | Cooley | 72,165 | 5.6% | 5/31/2032 | Skadden Arps Slate Meagher | 47,722 | 3.7% | 2/28/2029 | 11/15/2022 |
9 | Loan | 5, 6, 7, 16, 23, 30 | 22 | Four Springs Net Lease Portfolio | |||||||||||
9.01 | Property | 1 | 8271 Anderson Court | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 3/27/2023 | |
9.02 | Property | 1 | 1313 & 1422 Campbell Street | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 3/27/2023 | |
9.03 | Property | 1 | 3310 Greensburg Road | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 3/27/2023 | |
9.04 | Property | 1 | 2495 Doctor F. E. Wright Drive | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 3/27/2023 | |
9.05 | Property | 1 | 700 Stephenson Highway | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 3/27/2023 | |
9.06 | Property | 1 | 7850 Haggerty Road | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 3/27/2023 |
A-17 |
BMO 2023-C6
ANNEX A
Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | Third Largest Tenant % of NRA | Third Largest Tenant Lease Expiration Date | Fourth Largest Tenant | Fourth Largest Tenant SF | Fourth Largest Tenant % of NRA | Fourth Largest Tenant Lease Expiration Date | Fifth Largest Tenant | Fifth Largest Tenant SF | Fifth Largest Tenant % of NRA | Fifth Largest Tenant Lease Expiration Date | Environmental Phase I Report Date |
4,21,22,23,28 | 4,21,22,23, 28 | ||||||||||||||
9.07 | Property | 1 | 4125 State Route 22 | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 3/27/2023 | |
9.08 | Property | 1 | 4400 South 76th Circle | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 3/27/2023 | |
9.09 | Property | 1 | 8400 Green Meadows Drive | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 3/27/2023 | |
9.10 | Property | 1 | 1817 Masters Avenue | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 3/27/2023 | |
9.11 | Property | 1 | 8760 Mississippi Street | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 3/27/2023 | |
9.12 | Property | 1 | 35710 Mound Road | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 3/27/2023 | |
9.13 | Property | 1 | 819 North Jefferson Avenue | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 3/27/2023 | |
9.14 | Property | 1 | 2435 Prairie Road | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 3/27/2023 | |
9.15 | Property | 1 | 199 and 203 Finley Road | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 3/27/2023 | |
9.16 | Property | 1 | 50-100 Frontier Way | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 3/27/2023 | |
9.17 | Property | 1 | 11686 Upper River Road | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 3/27/2023 | |
9.18 | Property | 1 | 1175 Bowes Road | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 3/27/2023 | |
9.19 | Property | 1 | 3251 Gila Ridge Road | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 3/27/2023 | |
9.20 | Property | 1 | 2465 North 22nd Street | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 3/27/2023 | |
9.21 | Property | 1 | 104 South Scenic Highway | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 3/27/2023 | |
9.22 | Property | 1 | 3519 Wayland Drive | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 3/27/2023 | |
10 | Loan | 6 | 4 | Cincinnati Multifamily Portfolio II | |||||||||||
10.01 | Property | 1 | Valley Hill Apartments | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 6/6/2023 | |
10.02 | Property | 1 | Hillview Apartments | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 6/6/2023 | |
10.03 | Property | 1 | Kings Pointe Apartments | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 6/6/2023 | |
10.04 | Property | 1 | Hillcrest Apartments | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 6/6/2023 | |
11 | Loan | 4, 13 | 1 | Apollo Point III Apartments | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 3/28/2023 |
12 | Loan | 7, 19 | 1 | J&O Industrial Facility | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 3/15/2023 |
13 | Loan | 3, 7, 12, 15, 19, 24 | 1 | Brier Creek Commons | 5.8% | 1/31/2028 | TJ Maxx | 30,000 | 5.8% | 4/30/2032 | HomeGoods | 25,000 | 4.8% | 4/30/2032 | 3/24/2023 |
14 | Loan | 1 | HIE Gatlinburg | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 4/24/2023 | |
15 | Loan | 6, 13, 23 | 4 | Midwest Anchor Retail Portfolio | |||||||||||
15.01 | Property | 1 | Eastgate Plaza | 7.2% | 11/30/2028 | Readmore's Hallmark | 7,947 | 4.1% | 5/31/2024 | Goodwill Eastr Sls | 7,150 | 3.7% | 10/31/2024 | 5/9/2023 | |
15.02 | Property | 1 | Mt. Morris Township | 10.8% | 12/31/2024 | Rent-A-Center | 3,500 | 4.9% | 6/30/2025 | The Smoke Shop of Mt. Morris | 1,500 | 2.1% | 6/30/2028 | 5/9/2023 | |
15.03 | Property | 1 | Royal Town Center Shopping Center | 8.3% | 2/28/2028 | VIP Wear | 4,000 | 7.6% | 12/31/2024 | Americas Best | 3,850 | 7.3% | 5/31/2025 | 5/9/2023 | |
15.04 | Property | 1 | Summit Shopping Center | 14.4% | 4/30/2026 | Rent-A-Center | 6,000 | 4.4% | 2/29/2024 | A. J. Sweepstakes | 5,600 | 4.1% | 10/31/2023 | 5/9/2023 | |
16 | Loan | 19 | 1 | Courtyard by Marriott, DFW Airport North | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 7/3/2023 |
17 | Loan | 19 | 1 | Cambria Phoenix Chandler | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 7/19/2023 |
18 | Loan | 17, 19 | 1 | Stoney Creek Hotel - Broken Arrow | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 6/6/2023 |
19 | Loan | 2, 13, 16 | 1 | Clifton Industrial | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 6/9/2023 |
20 | Loan | 1, 6, 7, 12, 16, 19 | 17 | Novolex Portfolio | |||||||||||
20.01 | Property | 1 | 2000 Commerce Center Drive | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 12/16/2022 | |
20.02 | Property | 1 | 1200 Northrop Road | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 12/15/2022 | |
20.03 | Property | 1 | 3400 Bagcraft Boulevard | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 12/16/2022 | |
20.04 | Property | 1 | 690 Unisia Drive | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 12/19/2022 | |
20.05 | Property | 1 | 800 Koomey Road | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 12/19/2022 | |
20.06 | Property | 1 | 3900 West 43rd Street | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 12/19/2022 | |
20.07 | Property | 1 | 540 West Nez Perce | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 12/12/2022 | |
20.08 | Property | 1 | 4255 Thunderbird Lane | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 2/16/2023 | |
20.09 | Property | 1 | 1001 North Madison Avenue | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 12/15/2022 | |
20.10 | Property | 1 | 17153 Industrial Highway | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 12/16/2022 | |
20.11 | Property | 1 | 999 North Madison Avenue | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 12/15/2022 | |
20.12 | Property | 1 | 407 Sangamore Road | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 12/19/2022 | |
20.13 | Property | 1 | 88 Nesbitt Drive | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 12/15/2022 | |
20.14 | Property | 1 | 310 Hartmann Drive | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 12/19/2022 | |
20.15 | Property | 1 | 101 Commerce Drive | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 12/16/2022 | |
20.16 | Property | 1 | 620 Hardin Street | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 12/16/2022 | |
20.17 | Property | 1 | 3100 East Richmond Street | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 12/19/2022 | |
21 | Loan | 12, 19, 23 | 1 | Meadowbrook Marketplace | 8.4% | 1/31/2027 | Shorewest Realtors | 6,000 | 5.4% | 2/28/2025 | Anytime Fitness | 5,958 | 5.3% | 2/28/2028 | 6/8/2023 |
22 | Loan | 15, 16, 19 | 1 | Protect Controls Industrial | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 4/24/2023 |
23 | Loan | 16, 27, 29 | 1 | 14-43 31st Avenue | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 6/21/2023 |
24 | Loan | 5, 19, 28 | 1 | Holiday Inn Santee | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 5/11/2023 |
25 | Loan | 13, 28 | 1 | Best Western Plus Diamond Valley Inn | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 3/29/2023 |
26 | Loan | 23 | 1 | Minton Road Professional Center | 23.2% | 4/30/2029 | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 6/29/2023 |
27 | Loan | 13 | 1 | La Quinta Inn & Suites Lubbock South | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 6/8/2023 |
28 | Loan | 16, 22 | 1 | 2021 Avenue X | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 4/3/2023 |
29 | Loan | 19 | 1 | Holiday Inn Express Picayune, MS | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 6/9/2023 |
30 | Loan | 3, 19, 23 | 1 | 938 East 4th Street | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 5/9/2023 |
31 | Loan | 2, 6, 10, 13, 16 | 3 | Society Hill Portfolio | |||||||||||
31.01 | Property | 1 | 35 South 3rd Street | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 6/14/2023 | |
31.02 | Property | 1 | 412 Spruce Street | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 12/30/2022 | |
31.03 | Property | 1 | 436 Spruce Street | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 12/30/2022 | |
32 | Loan | 1 | Mini U Storage - Maple Shade | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 4/5/2023 |
A-18 |
BMO 2023-C6
ANNEX A
Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | Environmental Phase II Report Date | Engineering Report Date | Seismic Report Date | PML or SEL (%) | Flood Zone | Ownership Interest | Ground Lease Expiration Date | 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 ($) |
18 | 19 | |||||||||||||||
1 | Loan | 1, 5, 6, 7, 10, 12, 17, 19, 21, 23, 30 | 62 | Healthcare Trust MOB Portfolio | 643,802 | 321,901 | ||||||||||
1.01 | Property | 1 | Belpre V Cancer Center - Belpre, OH | NAP | 4/11/2023 | NAP | NAP | No | Fee | NAP | NAP | NAP | NAP | |||
1.02 | Property | 1 | Glendale MOB - Farmington Hills, MI | NAP | 4/11/2023 | NAP | NAP | No | Fee | NAP | NAP | NAP | NAP | |||
1.03 | Property | 1 | 1600 State Street | NAP | 4/11/2023 | 4/11/2023 | 8% | Yes - AE | Fee | NAP | NAP | NAP | NAP | |||
1.04 | Property | 1 | Palm Valley Medical Plaza - Goodyear, AZ | NAP | 4/11/2023 | NAP | NAP | No | Fee | NAP | NAP | NAP | NAP | |||
1.05 | Property | 1 | Eastside Cancer Institute - Greenville, SC | NAP | 4/11/2023 | NAP | NAP | Yes - AE | Fee | NAP | NAP | NAP | NAP | |||
1.06 | Property | 1 | Aurora Healthcare Center - Waterford, WI | NAP | 4/11/2023 | NAP | NAP | No | Fee | NAP | NAP | NAP | NAP | |||
1.07 | Property | 1 | Beaumont Medical Center - Warren, MI | NAP | 4/11/2023 | NAP | NAP | No | Fee | NAP | NAP | NAP | NAP | |||
1.08 | Property | 1 | Millennium Eye Care - Freehold, NJ | NAP | 4/11/2023 | NAP | NAP | No | Fee | NAP | NAP | NAP | NAP | |||
1.09 | Property | 1 | 757 Franciscan Medical - Munster, IN | NAP | 4/14/2023 | NAP | NAP | No | Fee | NAP | NAP | NAP | NAP | |||
1.10 | Property | 1 | Vascular Surgery Associates - Tallahassee, FL | NAP | 4/11/2023 | NAP | NAP | No | Fee | NAP | NAP | NAP | NAP | |||
1.11 | Property | 1 | Decatur Medical Office Building - Decatur, GA | NAP | 4/14/2023 | NAP | NAP | No | Fee / Leasehold | 11/16/2032 | 1, 10-year extension option | 39,261 | Yes | |||
1.12 | Property | 1 | Aurora Healthcare Center - Wautoma, WI | NAP | 4/11/2023 | NAP | NAP | No | Fee | NAP | NAP | NAP | NAP | |||
1.13 | Property | 1 | Greenfield Medical Plaza - Gilbert, AZ | NAP | 4/11/2023 | NAP | NAP | No | Fee | NAP | NAP | NAP | NAP | |||
1.14 | Property | 1 | Swedish American MOB - Roscoe, IL | NAP | 4/11/2023 | NAP | NAP | No | Fee | NAP | NAP | NAP | NAP | |||
1.15 | Property | 1 | West Michigan Surgery Center - Big Rapids, MI | NAP | 4/11/2023 | NAP | NAP | No | Fee | NAP | NAP | NAP | NAP | |||
1.16 | Property | 1 | UPMC - Sir Thomas Court - Harrisburg, PA | NAP | 4/11/2023 | NAP | NAP | No | Fee | NAP | NAP | NAP | NAP | |||
1.17 | Property | 1 | Eastern Carolina ENT - Greenville, NC | NAP | 4/11/2023 | NAP | NAP | No | Fee | NAP | NAP | NAP | NAP | |||
1.18 | Property | 1 | Lancaster Medical Arts MOB - Lancaster | NAP | 4/11/2023 | NAP | NAP | No | Fee | NAP | NAP | NAP | NAP | |||
1.19 | Property | 1 | UPMC - Fisher Road - Mechanicsburg, PA | NAP | 4/11/2023 | NAP | NAP | No | Fee | NAP | NAP | NAP | NAP | |||
1.20 | Property | 1 | Kingwood Executive Center - Kingwood, TX | NAP | 3/31/2023 | NAP | NAP | No | Fee | NAP | NAP | NAP | NAP | |||
1.21 | Property | 1 | Pensacola Nephrology MOB - Pensacola, FL | NAP | 4/11/2023 | NAP | NAP | No | Fee | NAP | NAP | NAP | NAP | |||
1.22 | Property | 1 | Lee Memorial Health System - Fort Myers, FL | NAP | 4/11/2023 | NAP | NAP | Yes - AE | Fee | NAP | NAP | NAP | NAP | |||
1.23 | Property | 1 | Greenville Health System - Greenville, SC | NAP | 4/11/2023 | NAP | NAP | No | Fee / Leasehold | 9/30/2024 | Unlimited, 2-year extension options | 60,828 | Yes | |||
1.24 | Property | 1 | UPMC - Chambers Hill - Harrisburg, PA | NAP | 4/11/2023 | NAP | NAP | No | Fee | NAP | NAP | NAP | NAP | |||
1.25 | Property | 1 | Rockwall Medical Plaza - Rockwall, TX | NAP | 4/11/2023 | NAP | NAP | No | Fee | NAP | NAP | NAP | NAP | |||
1.26 | Property | 1 | Pioneer Spine Sports - West Springfield | NAP | 4/11/2023 | NAP | NAP | No | Fee | NAP | NAP | NAP | NAP | |||
1.27 | Property | 1 | Women's Healthcare Group MOB - York, PA | NAP | 4/11/2023 | NAP | NAP | No | Fee | NAP | NAP | NAP | NAP | |||
1.28 | Property | 1 | OrthoOne Hilliard - Hilliard, OH | NAP | 4/11/2023 | NAP | NAP | No | Fee | NAP | NAP | NAP | NAP | |||
1.29 | Property | 1 | St Peter's - Albany, NY - 5 Palisades | NAP | 4/11/2023 | NAP | NAP | No | Fee | NAP | NAP | NAP | NAP | |||
1.30 | Property | 1 | Metropolitan Eye Lakeshore Surgery - St. Clair Shores, MI | NAP | 4/11/2023 | NAP | NAP | No | Fee | NAP | NAP | NAP | NAP | |||
1.31 | Property | 1 | Crittenton MOB - Washington Township, MI | NAP | 4/11/2023 | NAP | NAP | No | Fee | NAP | NAP | NAP | NAP | |||
1.32 | Property | 1 | Surgery Center of Temple - Temple, TX | NAP | 4/11/2023 | NAP | NAP | No | Fee | NAP | NAP | NAP | NAP | |||
1.33 | Property | 1 | RAI Care Center-Clearwater, FL | NAP | 4/14/2023 | NAP | NAP | No | Fee | NAP | NAP | NAP | NAP | |||
1.34 | Property | 1 | Medical Center V - Peoria, AZ | NAP | 4/11/2023 | NAP | NAP | No | Fee | NAP | NAP | NAP | NAP | |||
1.35 | Property | 1 | MetroHealth Buckeye Health - Cleveland, OH | NAP | 4/11/2023 | NAP | NAP | No | Fee | NAP | NAP | NAP | NAP | |||
1.36 | Property | 1 | South Douglas MOB - Midwest City, OK | NAP | 4/11/2023 | NAP | NAP | No | Fee | NAP | NAP | NAP | NAP | |||
1.37 | Property | 1 | Crittenton MOB - Sterling Heights, MI | NAP | 4/11/2023 | NAP | NAP | No | Fee | NAP | NAP | NAP | NAP | |||
1.38 | Property | 1 | SPHP MOB, Albany, NY | NAP | 4/11/2023 | NAP | NAP | No | Fee | NAP | NAP | NAP�� | NAP | |||
1.39 | Property | 1 | Atlanta Gastroenterology Associates - Lawrenceville, GA | NAP | 4/14/2023 | NAP | NAP | No | Fee | NAP | NAP | NAP | NAP | |||
1.40 | Property | 1 | Bone and Joint Specialists - Merrillville, IN | NAP | 4/11/2023 | NAP | NAP | No | Fee | NAP | NAP | NAP | NAP | |||
1.41 | Property | 1 | 1550 State Street | NAP | 4/11/2023 | 4/11/2023 | 9% | No | Fee | NAP | NAP | NAP | NAP | |||
1.42 | Property | 1 | St. Peter's - Albany, NY - 2 Palisades | NAP | 4/14/2023 | NAP | NAP | No | Fee | NAP | NAP | NAP | NAP | |||
1.43 | Property | 1 | St Lukes Heart Vascular Center - East Stroudsburg | NAP | 4/11/2023 | NAP | NAP | No | Fee | NAP | NAP | NAP | NAP | |||
1.44 | Property | 1 | Naidu Clinic - Odessa, TX | NAP | 4/11/2023 | NAP | NAP | Yes - AE | Fee | NAP | NAP | NAP | NAP | |||
1.45 | Property | 1 | Aurora Healthcare Center - Kiel, WI | NAP | 4/11/2023 | NAP | NAP | No | Fee | NAP | NAP | NAP | NAP | |||
1.46 | Property | 1 | Florida Medical Heartcare - Tampa, FL | NAP | 4/11/2023 | NAP | NAP | No | Fee | NAP | NAP | NAP | NAP | |||
1.47 | Property | 1 | Florida Medical Wesley Chapel - Tampa, FL | NAP | 4/14/2023 | NAP | NAP | No | Fee | NAP | NAP | NAP | NAP | |||
1.48 | Property | 1 | Aurora Healthcare Center - Green Bay, WI | NAP | 4/11/2023 | NAP | NAP | No | Fee | NAP | NAP | NAP | NAP | |||
1.49 | Property | 1 | Pioneer Spine Sports - Springfield | NAP | 4/20/2023 | NAP | NAP | No | Fee | NAP | NAP | NAP | NAP | |||
1.50 | Property | 1 | Center for Advanced Dermatology - Lakewood, CO | NAP | 4/11/2023 | NAP | NAP | No | Fee | NAP | NAP | NAP | NAP | |||
1.51 | Property | 1 | Pioneer Spine Sports - Northampton | NAP | 4/11/2023 | NAP | NAP | No | Fee | NAP | NAP | NAP | NAP | |||
1.52 | Property | 1 | Florida Medical Clinic - Tampa, FL | NAP | 4/11/2023 | NAP | NAP | No | Fee | NAP | NAP | NAP | NAP | |||
1.53 | Property | 1 | DaVita Dialysis - Hudson, FL | NAP | 4/11/2023 | NAP | NAP | No | Fee | NAP | NAP | NAP | NAP | |||
1.54 | Property | 1 | St Peter's - Albany, NY - 4 Palisades | NAP | 4/11/2023 | NAP | NAP | No | Fee | NAP | NAP | NAP | NAP | |||
1.55 | Property | 1 | 5825 Shoreview Lane North | NAP | 4/11/2023 | 4/11/2023 | 7% | Yes - A | Fee | NAP | NAP | NAP | NAP | |||
1.56 | Property | 1 | Florida Medical Tampa Palms - Tampa, FL | NAP | 4/11/2023 | NAP | NAP | No | Fee | NAP | NAP | NAP | NAP | |||
1.57 | Property | 1 | Fresenius Medical Care - Winfield, AL | NAP | 4/11/2023 | NAP | NAP | No | Fee | NAP | NAP | NAP | NAP | |||
1.58 | Property | 1 | Florida Medical Somerset - Tampa, FL | NAP | 4/11/2023 | NAP | NAP | No | Fee | NAP | NAP | NAP | NAP | |||
1.59 | Property | 1 | St. Peter's - Troy, NY - 2 New Hampshire | NAP | 4/11/2023 | NAP | NAP | No | Fee | NAP | NAP | NAP | NAP | |||
1.60 | Property | 1 | DaVita Bay Breeze Dialysis Center - Largo, FL | NAP | 4/11/2023 | NAP | NAP | No | Fee | NAP | NAP | NAP | NAP | |||
1.61 | Property | 1 | Aurora Healthcare Center - Greenville, WI | NAP | 4/11/2023 | NAP | NAP | No | Fee | NAP | NAP | NAP | NAP | |||
1.62 | Property | 1 | 1586 State Street | NAP | 4/11/2023 | 4/11/2023 | 11% | No | Fee | NAP | NAP | NAP | NAP | |||
2 | Loan | 1, 4, 7, 10, 12, 15, 16, 19, 20, 28 | 1 | Skorpios Industrial | NAP | 7/31/2023 | 2/24/2023 | 10% | No | Fee | NAP | NAP | NAP | NAP | 0 | Springing |
3 | Loan | 1, 4, 5, 7, 12, 13, 14, 16, 19, 24 | 1 | Fashion Valley Mall | NAP | 4/11/2023 | 4/10/2023 | 12% | Yes - A, AE | Fee | NAP | NAP | NAP | NAP | 0 | Springing |
4 | Loan | 1, 2, 5, 7, 11, 12, 21, 24 | 1 | CX - 250 Water Street | NAP | 6/17/2022 | NAP | NAP | No | Fee | NAP | NAP | NAP | NAP | 0 | Springing |
5 | Loan | 7, 15, 19 | 1 | Marriott Philadelphia West | NAP | 5/4/2023 | NAP | NAP | No | Fee | NAP | NAP | NAP | NAP | 63,756 | 31,878 |
6 | Loan | 16 | 1 | Maple Creek Village | NAP | 7/17/2023 | NAP | NAP | No | Fee | NAP | NAP | NAP | NAP | 56,706 | 14,176 |
7 | Loan | 1, 4, 7, 12, 13, 19, 20, 21, 23, 24 | 1 | 11 West 42nd Street | NAP | 5/19/2023 | NAP | NAP | No | Fee | NAP | NAP | NAP | NAP | 0 | Springing |
8 | Loan | 1, 5, 7, 10, 12, 13, 18, 23, 30 | 1 | Back Bay Office | NAP | 10/31/2022 | NAP | NAP | No | Fee | NAP | NAP | NAP | NAP | 0 | Springing |
9 | Loan | 5, 6, 7, 16, 23, 30 | 22 | Four Springs Net Lease Portfolio | 0 | Springing | ||||||||||
9.01 | Property | 1 | 8271 Anderson Court | NAP | 3/27/2023 | NAP | NAP | No | Fee | NAP | NAP | NAP | NAP | |||
9.02 | Property | 1 | 1313 & 1422 Campbell Street | NAP | 3/27/2023 | NAP | NAP | No | Fee | NAP | NAP | NAP | NAP | |||
9.03 | Property | 1 | 3310 Greensburg Road | NAP | 3/27/2023 | NAP | NAP | No | Fee | NAP | NAP | NAP | NAP | |||
9.04 | Property | 1 | 2495 Doctor F. E. Wright Drive | NAP | 3/27/2023 | NAP | NAP | No | Fee | NAP | NAP | NAP | NAP | |||
9.05 | Property | 1 | 700 Stephenson Highway | NAP | 3/27/2023 | NAP | NAP | No | Fee | NAP | NAP | NAP | NAP | |||
9.06 | Property | 1 | 7850 Haggerty Road | NAP | 3/27/2023 | NAP | NAP | No | Fee | NAP | NAP | NAP | NAP |
A-19 |
BMO 2023-C6
ANNEX A
Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | Environmental Phase II Report Date | Engineering Report Date | Seismic Report Date | PML or SEL (%) | Flood Zone | Ownership Interest | Ground Lease Expiration Date | Ground Lease Extension Terms | Annual Ground Lease Payment as of the Cut-off Date ($) | Annual Ground Rent Increases (Y/N) | Upfront RE Tax Reserve ($) | Monthly RE Tax Reserve ($) |
18 | 19 | |||||||||||||||
9.07 | Property | 1 | 4125 State Route 22 | NAP | 3/27/2023 | NAP | NAP | No | Fee | NAP | NAP | NAP | NAP | |||
9.08 | Property | 1 | 4400 South 76th Circle | NAP | 3/27/2023 | NAP | NAP | No | Fee | NAP | NAP | NAP | NAP | |||
9.09 | Property | 1 | 8400 Green Meadows Drive | NAP | 3/27/2023 | NAP | NAP | No | Fee | NAP | NAP | NAP | NAP | |||
9.10 | Property | 1 | 1817 Masters Avenue | NAP | 3/27/2023 | NAP | NAP | No | Fee | NAP | NAP | NAP | NAP | |||
9.11 | Property | 1 | 8760 Mississippi Street | NAP | 3/27/2023 | NAP | NAP | No | Fee | NAP | NAP | NAP | NAP | |||
9.12 | Property | 1 | 35710 Mound Road | NAP | 3/27/2023 | NAP | NAP | No | Fee | NAP | NAP | NAP | NAP | |||
9.13 | Property | 1 | 819 North Jefferson Avenue | NAP | 3/27/2023 | NAP | NAP | No | Fee | NAP | NAP | NAP | NAP | |||
9.14 | Property | 1 | 2435 Prairie Road | NAP | 3/27/2023 | NAP | NAP | No | Fee | NAP | NAP | NAP | NAP | |||
9.15 | Property | 1 | 199 and 203 Finley Road | NAP | 3/27/2023 | NAP | NAP | No | Fee | NAP | NAP | NAP | NAP | |||
9.16 | Property | 1 | 50-100 Frontier Way | NAP | 3/27/2023 | NAP | NAP | No | Fee | NAP | NAP | NAP | NAP | |||
9.17 | Property | 1 | 11686 Upper River Road | NAP | 3/27/2023 | NAP | NAP | Yes - AE | Fee | NAP | NAP | NAP | NAP | |||
9.18 | Property | 1 | 1175 Bowes Road | NAP | 3/27/2023 | NAP | NAP | No | Fee | NAP | NAP | NAP | NAP | |||
9.19 | Property | 1 | 3251 Gila Ridge Road | NAP | 3/27/2023 | NAP | NAP | No | Fee | NAP | NAP | NAP | NAP | |||
9.20 | Property | 1 | 2465 North 22nd Street | NAP | 3/27/2023 | NAP | NAP | No | Fee | NAP | NAP | NAP | NAP | |||
9.21 | Property | 1 | 104 South Scenic Highway | NAP | 3/27/2023 | NAP | NAP | No | Fee | NAP | NAP | NAP | NAP | |||
9.22 | Property | 1 | 3519 Wayland Drive | NAP | 3/27/2023 | NAP | NAP | No | Fee | NAP | NAP | NAP | NAP | |||
10 | Loan | 6 | 4 | Cincinnati Multifamily Portfolio II | 17,233 | 8,617 | ||||||||||
10.01 | Property | 1 | Valley Hill Apartments | NAP | 6/6/2023 | NAP | NAP | No | Fee | NAP | NAP | NAP | NAP | |||
10.02 | Property | 1 | Hillview Apartments | NAP | 6/7/2023 | NAP | NAP | No | Fee | NAP | NAP | NAP | NAP | |||
10.03 | Property | 1 | Kings Pointe Apartments | NAP | 6/8/2023 | NAP | NAP | No | Fee | NAP | NAP | NAP | NAP | |||
10.04 | Property | 1 | Hillcrest Apartments | NAP | 6/6/2023 | NAP | NAP | No | Fee | NAP | NAP | NAP | NAP | |||
11 | Loan | 4, 13 | 1 | Apollo Point III Apartments | NAP | 3/28/2023 | NAP | NAP | No | Fee | NAP | NAP | NAP | NAP | 35,696 | 22,310 |
12 | Loan | 7, 19 | 1 | J&O Industrial Facility | NAP | 5/22/2023 | NAP | NAP | No | Fee | NAP | NAP | NAP | NAP | 0 | Springing |
13 | Loan | 3, 7, 12, 15, 19, 24 | 1 | Brier Creek Commons | NAP | 3/28/2023 | NAP | NAP | No | Fee | NAP | NAP | NAP | NAP | 752,049 | 83,561 |
14 | Loan | 1 | HIE Gatlinburg | NAP | 4/24/2023 | NAP | NAP | No | Fee | NAP | NAP | NAP | NAP | 38,106 | 6,351 | |
15 | Loan | 6, 13, 23 | 4 | Midwest Anchor Retail Portfolio | 60,803 | 30,401 | ||||||||||
15.01 | Property | 1 | Eastgate Plaza | NAP | 5/9/2023 | NAP | NAP | No | Fee | NAP | NAP | NAP | NAP | |||
15.02 | Property | 1 | Mt. Morris Township | NAP | 5/9/2023 | NAP | NAP | No | Fee | NAP | NAP | NAP | NAP | |||
15.03 | Property | 1 | Royal Town Center Shopping Center | NAP | 5/8/2023 | NAP | NAP | No | Fee | NAP | NAP | NAP | NAP | |||
15.04 | Property | 1 | Summit Shopping Center | NAP | 5/9/2023 | NAP | NAP | No | Fee | NAP | NAP | NAP | NAP | |||
16 | Loan | 19 | 1 | Courtyard by Marriott, DFW Airport North | NAP | 7/3/2023 | NAP | NAP | No | Fee | NAP | NAP | NAP | NAP | 290,700 | 36,337 |
17 | Loan | 19 | 1 | Cambria Phoenix Chandler | NAP | 12/19/2022 | NAP | NAP | No | Fee | NAP | NAP | NAP | NAP | 83,034 | 16,607 |
18 | Loan | 17, 19 | 1 | Stoney Creek Hotel - Broken Arrow | NAP | 6/6/2023 | NAP | NAP | No | Leasehold | 12/2/2092 | 1, 24-year extension option | 0 | No | 156,539 | 26,090 |
19 | Loan | 2, 13, 16 | 1 | Clifton Industrial | NAP | 6/8/2023 | NAP | NAP | No | Fee | NAP | NAP | NAP | NAP | 11,792 | 11,230 |
20 | Loan | 1, 6, 7, 12, 16, 19 | 17 | Novolex Portfolio | 0 | Springing | ||||||||||
20.01 | Property | 1 | 2000 Commerce Center Drive | NAP | 12/13/2022 | NAP | NAP | No | Fee | NAP | NAP | NAP | NAP | |||
20.02 | Property | 1 | 1200 Northrop Road | NAP | 12/12/2022 | NAP | NAP | No | Fee | NAP | NAP | NAP | NAP | |||
20.03 | Property | 1 | 3400 Bagcraft Boulevard | NAP | 12/14/2022 | NAP | NAP | No | Fee | NAP | NAP | NAP | NAP | |||
20.04 | Property | 1 | 690 Unisia Drive | NAP | 12/15/2022 | NAP | NAP | No | Fee | NAP | NAP | NAP | NAP | |||
20.05 | Property | 1 | 800 Koomey Road | NAP | 12/15/2022 | NAP | NAP | No | Fee | NAP | NAP | NAP | NAP | |||
20.06 | Property | 1 | 3900 West 43rd Street | NAP | 12/14/2022 | NAP | NAP | No | Fee | NAP | NAP | NAP | NAP | |||
20.07 | Property | 1 | 540 West Nez Perce | NAP | 12/15/2022 | NAP | NAP | No | Fee | NAP | NAP | NAP | NAP | |||
20.08 | Property | 1 | 4255 Thunderbird Lane | NAP | 2/16/2023 | NAP | NAP | No | Fee | NAP | NAP | NAP | NAP | |||
20.09 | Property | 1 | 1001 North Madison Avenue | NAP | 12/15/2022 | NAP | NAP | No | Fee | NAP | NAP | NAP | NAP | |||
20.10 | Property | 1 | 17153 Industrial Highway | NAP | 12/15/2022 | NAP | NAP | No | Fee | NAP | NAP | NAP | NAP | |||
20.11 | Property | 1 | 999 North Madison Avenue | NAP | 12/15/2022 | NAP | NAP | No | Fee | NAP | NAP | NAP | NAP | |||
20.12 | Property | 1 | 407 Sangamore Road | NAP | 12/16/2022 | NAP | NAP | No | Fee | NAP | NAP | NAP | NAP | |||
20.13 | Property | 1 | 88 Nesbitt Drive | NAP | 12/15/2022 | NAP | NAP | No | Fee | NAP | NAP | NAP | NAP | |||
20.14 | Property | 1 | 310 Hartmann Drive | NAP | 12/16/2022 | NAP | NAP | No | Fee | NAP | NAP | NAP | NAP | |||
20.15 | Property | 1 | 101 Commerce Drive | NAP | 12/10/2022 | NAP | NAP | No | Fee | NAP | NAP | NAP | NAP | |||
20.16 | Property | 1 | 620 Hardin Street | NAP | 12/8/2022 | NAP | NAP | No | Fee | NAP | NAP | NAP | NAP | |||
20.17 | Property | 1 | 3100 East Richmond Street | NAP | 12/14/2022 | NAP | NAP | No | Fee | NAP | NAP | NAP | NAP | |||
21 | Loan | 12, 19, 23 | 1 | Meadowbrook Marketplace | NAP | 6/8/2023 | NAP | NAP | No | Fee | NAP | NAP | NAP | NAP | 68,998 | 17,250 |
22 | Loan | 15, 16, 19 | 1 | Protect Controls Industrial | NAP | 4/24/2023 | NAP | NAP | No | Fee | NAP | NAP | NAP | NAP | 186,078 | 21,637 |
23 | Loan | 16, 27, 29 | 1 | 14-43 31st Avenue | NAP | 6/21/2023 | NAP | NAP | No | Fee | NAP | NAP | NAP | NAP | 8,917 | 4,459 |
24 | Loan | 5, 19, 28 | 1 | Holiday Inn Santee | NAP | 5/15/2023 | NAP | NAP | No | Fee | NAP | NAP | NAP | NAP | 88,200 | 14,000 |
25 | Loan | 13, 28 | 1 | Best Western Plus Diamond Valley Inn | NAP | 3/29/2023 | 3/29/2023 | 10% | No | Fee | NAP | NAP | NAP | NAP | 23,023 | 5,482 |
26 | Loan | 23 | 1 | Minton Road Professional Center | NAP | 6/29/2023 | NAP | NAP | No | Fee | NAP | NAP | NAP | NAP | 67,874 | 6,464 |
27 | Loan | 13 | 1 | La Quinta Inn & Suites Lubbock South | NAP | 6/7/2023 | NAP | NAP | No | Fee | NAP | NAP | NAP | NAP | 108,212 | 12,882 |
28 | Loan | 16, 22 | 1 | 2021 Avenue X | NAP | 4/3/2023 | NAP | NAP | No | Fee | NAP | NAP | NAP | NAP | 7,676 | 3,838 |
29 | Loan | 19 | 1 | Holiday Inn Express Picayune, MS | NAP | 6/8/2023 | NAP | NAP | No | Fee | NAP | NAP | NAP | NAP | 43,174 | 6,168 |
30 | Loan | 3, 19, 23 | 1 | 938 East 4th Street | NAP | 5/9/2023 | NAP | NAP | No | Fee | NAP | NAP | NAP | NAP | 13,576 | 4,310 |
31 | Loan | 2, 6, 10, 13, 16 | 3 | Society Hill Portfolio | 19,090 | 3,030 | ||||||||||
31.01 | Property | 1 | 35 South 3rd Street | NAP | 6/15/2023 | NAP | NAP | No | Fee | NAP | NAP | NAP | NAP | |||
31.02 | Property | 1 | 412 Spruce Street | NAP | 12/29/2022 | NAP | NAP | No | Fee | NAP | NAP | NAP | NAP | |||
31.03 | Property | 1 | 436 Spruce Street | NAP | 12/29/2022 | NAP | NAP | No | Fee | NAP | NAP | NAP | NAP | |||
32 | Loan | 1 | Mini U Storage - Maple Shade | NAP | 4/5/2023 | NAP | NAP | No | Fee | NAP | NAP | NAP | NAP | 22,324 | 7,370 |
A-20 |
BMO 2023-C6
ANNEX A
Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | Upfront Insurance Reserve ($) | Monthly Insurance Reserve ($) | Upfront Replacement / PIP Reserve ($) | Monthly Replacement / FF&E Reserve ($) | Replacement Reserve Caps ($) | Upfront TI/LC Reserve ($) | Monthly TI/LC Reserve ($) | TI/LC Caps ($) | Upfront Debt Service Reserve ($) | Monthly Debt Service Reserve ($) | Debt Service Reserve Cap ($) | Upfront Deferred Maintenance Reserve ($) | Upfront Other Reserve ($) | Monthly Other Reserve ($) |
18 | 19 | 18 | 19 | 20 | 18 | 19 | 20 | 18 | 19 | 20 | 18 | 18 | 19 | |||||
1 | Loan | 1, 5, 6, 7, 10, 12, 17, 19, 21, 23, 30 | 62 | Healthcare Trust MOB Portfolio | 6,283 | 1,257 | 0 | Springing | 0 | 0 | Springing | 0 | 0 | 0 | 0 | 289,100 | 5,030,248 | Springing |
1.01 | Property | 1 | Belpre V Cancer Center - Belpre, OH | |||||||||||||||
1.02 | Property | 1 | Glendale MOB - Farmington Hills, MI | |||||||||||||||
1.03 | Property | 1 | 1600 State Street | |||||||||||||||
1.04 | Property | 1 | Palm Valley Medical Plaza - Goodyear, AZ | |||||||||||||||
1.05 | Property | 1 | Eastside Cancer Institute - Greenville, SC | |||||||||||||||
1.06 | Property | 1 | Aurora Healthcare Center - Waterford, WI | |||||||||||||||
1.07 | Property | 1 | Beaumont Medical Center - Warren, MI | |||||||||||||||
1.08 | Property | 1 | Millennium Eye Care - Freehold, NJ | |||||||||||||||
1.09 | Property | 1 | 757 Franciscan Medical - Munster, IN | |||||||||||||||
1.10 | Property | 1 | Vascular Surgery Associates - Tallahassee, FL | |||||||||||||||
1.11 | Property | 1 | Decatur Medical Office Building - Decatur, GA | |||||||||||||||
1.12 | Property | 1 | Aurora Healthcare Center - Wautoma, WI | |||||||||||||||
1.13 | Property | 1 | Greenfield Medical Plaza - Gilbert, AZ | |||||||||||||||
1.14 | Property | 1 | Swedish American MOB - Roscoe, IL | |||||||||||||||
1.15 | Property | 1 | West Michigan Surgery Center - Big Rapids, MI | |||||||||||||||
1.16 | Property | 1 | UPMC - Sir Thomas Court - Harrisburg, PA | |||||||||||||||
1.17 | Property | 1 | Eastern Carolina ENT - Greenville, NC | |||||||||||||||
1.18 | Property | 1 | Lancaster Medical Arts MOB - Lancaster | |||||||||||||||
1.19 | Property | 1 | UPMC - Fisher Road - Mechanicsburg, PA | |||||||||||||||
1.20 | Property | 1 | Kingwood Executive Center - Kingwood, TX | |||||||||||||||
1.21 | Property | 1 | Pensacola Nephrology MOB - Pensacola, FL | |||||||||||||||
1.22 | Property | 1 | Lee Memorial Health System - Fort Myers, FL | |||||||||||||||
1.23 | Property | 1 | Greenville Health System - Greenville, SC | |||||||||||||||
1.24 | Property | 1 | UPMC - Chambers Hill - Harrisburg, PA | |||||||||||||||
1.25 | Property | 1 | Rockwall Medical Plaza - Rockwall, TX | |||||||||||||||
1.26 | Property | 1 | Pioneer Spine Sports - West Springfield | |||||||||||||||
1.27 | Property | 1 | Women's Healthcare Group MOB - York, PA | |||||||||||||||
1.28 | Property | 1 | OrthoOne Hilliard - Hilliard, OH | |||||||||||||||
1.29 | Property | 1 | St Peter's - Albany, NY - 5 Palisades | |||||||||||||||
1.30 | Property | 1 | Metropolitan Eye Lakeshore Surgery - St. Clair Shores, MI | |||||||||||||||
1.31 | Property | 1 | Crittenton MOB - Washington Township, MI | |||||||||||||||
1.32 | Property | 1 | Surgery Center of Temple - Temple, TX | |||||||||||||||
1.33 | Property | 1 | RAI Care Center-Clearwater, FL | |||||||||||||||
1.34 | Property | 1 | Medical Center V - Peoria, AZ | |||||||||||||||
1.35 | Property | 1 | MetroHealth Buckeye Health - Cleveland, OH | |||||||||||||||
1.36 | Property | 1 | South Douglas MOB - Midwest City, OK | |||||||||||||||
1.37 | Property | 1 | Crittenton MOB - Sterling Heights, MI | |||||||||||||||
1.38 | Property | 1 | SPHP MOB, Albany, NY | |||||||||||||||
1.39 | Property | 1 | Atlanta Gastroenterology Associates - Lawrenceville, GA | |||||||||||||||
1.40 | Property | 1 | Bone and Joint Specialists - Merrillville, IN | |||||||||||||||
1.41 | Property | 1 | 1550 State Street | |||||||||||||||
1.42 | Property | 1 | St. Peter's - Albany, NY - 2 Palisades | |||||||||||||||
1.43 | Property | 1 | St Lukes Heart Vascular Center - East Stroudsburg | |||||||||||||||
1.44 | Property | 1 | Naidu Clinic - Odessa, TX | |||||||||||||||
1.45 | Property | 1 | Aurora Healthcare Center - Kiel, WI | |||||||||||||||
1.46 | Property | 1 | Florida Medical Heartcare - Tampa, FL | |||||||||||||||
1.47 | Property | 1 | Florida Medical Wesley Chapel - Tampa, FL | |||||||||||||||
1.48 | Property | 1 | Aurora Healthcare Center - Green Bay, WI | |||||||||||||||
1.49 | Property | 1 | Pioneer Spine Sports - Springfield | |||||||||||||||
1.50 | Property | 1 | Center for Advanced Dermatology - Lakewood, CO | |||||||||||||||
1.51 | Property | 1 | Pioneer Spine Sports - Northampton | |||||||||||||||
1.52 | Property | 1 | Florida Medical Clinic - Tampa, FL | |||||||||||||||
1.53 | Property | 1 | DaVita Dialysis - Hudson, FL | |||||||||||||||
1.54 | Property | 1 | St Peter's - Albany, NY - 4 Palisades | |||||||||||||||
1.55 | Property | 1 | 5825 Shoreview Lane North | |||||||||||||||
1.56 | Property | 1 | Florida Medical Tampa Palms - Tampa, FL | |||||||||||||||
1.57 | Property | 1 | Fresenius Medical Care - Winfield, AL | |||||||||||||||
1.58 | Property | 1 | Florida Medical Somerset - Tampa, FL | |||||||||||||||
1.59 | Property | 1 | St. Peter's - Troy, NY - 2 New Hampshire | |||||||||||||||
1.60 | Property | 1 | DaVita Bay Breeze Dialysis Center - Largo, FL | |||||||||||||||
1.61 | Property | 1 | Aurora Healthcare Center - Greenville, WI | |||||||||||||||
1.62 | Property | 1 | 1586 State Street | |||||||||||||||
2 | Loan | 1, 4, 7, 10, 12, 15, 16, 19, 20, 28 | 1 | Skorpios Industrial | 0 | Springing | 250,000 | Springing | 250,000 | 3,000,000 | Springing | 0 | 0 | 0 | 0 | 0 | 1,019,792 | Springing |
3 | Loan | 1, 4, 5, 7, 12, 13, 14, 16, 19, 24 | 1 | Fashion Valley Mall | 0 | Springing | 0 | Springing | 0 | 0 | Springing | 0 | 0 | 0 | 0 | 0 | 28,803,694 | 0 |
4 | Loan | 1, 2, 5, 7, 11, 12, 21, 24 | 1 | CX - 250 Water Street | 0 | Springing | 0 | 0 | 0 | 0 | Springing | 0 | 0 | 0 | 0 | 0 | 17,593,844 | 0 |
5 | Loan | 7, 15, 19 | 1 | Marriott Philadelphia West | 0 | Springing | 0 | 62,526 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 311,000 | Springing |
6 | Loan | 16 | 1 | Maple Creek Village | 70,212 | 8,777 | 222,300 | Springing | 222,300 | 0 | 0 | 0 | 0 | 0 | 0 | 50,380 | 0 | 0 |
7 | Loan | 1, 4, 7, 12, 13, 19, 20, 21, 23, 24 | 1 | 11 West 42nd Street | 0 | Springing | 0 | Springing | 288,170 | 10,000,000 | 240,142 | 0 | 0 | 0 | 0 | 0 | 19,165,251 | 0 |
8 | Loan | 1, 5, 7, 10, 12, 13, 18, 23, 30 | 1 | Back Bay Office | 0 | Springing | 0 | Springing | 0 | 26,723,400 | Springing | 0 | 0 | 0 | 0 | 0 | 31,137,229 | 0 |
9 | Loan | 5, 6, 7, 16, 23, 30 | 22 | Four Springs Net Lease Portfolio | 0 | Springing | 0 | Springing | 0 | 2,000,000 | Springing | 0 | 0 | 0 | 0 | 0 | 0 | Springing |
9.01 | Property | 1 | 8271 Anderson Court | |||||||||||||||
9.02 | Property | 1 | 1313 & 1422 Campbell Street | |||||||||||||||
9.03 | Property | 1 | 3310 Greensburg Road | |||||||||||||||
9.04 | Property | 1 | 2495 Doctor F. E. Wright Drive | |||||||||||||||
9.05 | Property | 1 | 700 Stephenson Highway | |||||||||||||||
9.06 | Property | 1 | 7850 Haggerty Road |
A-21 |
BMO 2023-C6
ANNEX A
Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | Upfront Insurance Reserve ($) | Monthly Insurance Reserve ($) | Upfront Replacement / PIP Reserve ($) | Monthly Replacement / FF&E Reserve ($) | Replacement Reserve Caps ($) | Upfront TI/LC Reserve ($) | Monthly TI/LC Reserve ($) | TI/LC Caps ($) | Upfront Debt Service Reserve ($) | Monthly Debt Service Reserve ($) | Debt Service Reserve Cap ($) | Upfront Deferred Maintenance Reserve ($) | Upfront Other Reserve ($) | Monthly Other Reserve ($) |
18 | 19 | 18 | 19 | 20 | 18 | 19 | 20 | 18 | 19 | 20 | 18 | 18 | 19 | |||||
9.07 | Property | 1 | 4125 State Route 22 | |||||||||||||||
9.08 | Property | 1 | 4400 South 76th Circle | |||||||||||||||
9.09 | Property | 1 | 8400 Green Meadows Drive | |||||||||||||||
9.10 | Property | 1 | 1817 Masters Avenue | |||||||||||||||
9.11 | Property | 1 | 8760 Mississippi Street | |||||||||||||||
9.12 | Property | 1 | 35710 Mound Road | |||||||||||||||
9.13 | Property | 1 | 819 North Jefferson Avenue | |||||||||||||||
9.14 | Property | 1 | 2435 Prairie Road | |||||||||||||||
9.15 | Property | 1 | 199 and 203 Finley Road | |||||||||||||||
9.16 | Property | 1 | 50-100 Frontier Way | |||||||||||||||
9.17 | Property | 1 | 11686 Upper River Road | |||||||||||||||
9.18 | Property | 1 | 1175 Bowes Road | |||||||||||||||
9.19 | Property | 1 | 3251 Gila Ridge Road | |||||||||||||||
9.20 | Property | 1 | 2465 North 22nd Street | |||||||||||||||
9.21 | Property | 1 | 104 South Scenic Highway | |||||||||||||||
9.22 | Property | 1 | 3519 Wayland Drive | |||||||||||||||
10 | Loan | 6 | 4 | Cincinnati Multifamily Portfolio II | 0 | Springing | 212,000 | Springing | 212,000 | 0 | 0 | 0 | 0 | 0 | 0 | 45,700 | 61,250 | 0 |
10.01 | Property | 1 | Valley Hill Apartments | |||||||||||||||
10.02 | Property | 1 | Hillview Apartments | |||||||||||||||
10.03 | Property | 1 | Kings Pointe Apartments | |||||||||||||||
10.04 | Property | 1 | Hillcrest Apartments | |||||||||||||||
11 | Loan | 4, 13 | 1 | Apollo Point III Apartments | 69,225 | 12,362 | 0 | 4,121 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 50,169 | 5,357 | 5,357 |
12 | Loan | 7, 19 | 1 | J&O Industrial Facility | 0 | Springing | 0 | Springing | 140,212 | 0 | Springing | 701,062 | 0 | 0 | 0 | 0 | 0 | 0 |
13 | Loan | 3, 7, 12, 15, 19, 24 | 1 | Brier Creek Commons | 0 | Springing | 0 | 6,491 | 0 | 0 | 28,128 | 1,250,000 | 0 | 0 | 0 | 0 | 58,333 | 0 |
14 | Loan | 1 | HIE Gatlinburg | 14,473 | 4,824 | 0 | 23,587 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 487,043 | 0 | |
15 | Loan | 6, 13, 23 | 4 | Midwest Anchor Retail Portfolio | 46,126 | 5,125 | 0 | 8,366 | 0 | 300,000 | 19,013 | 750,000 | 0 | 0 | 0 | 343,863 | 1,421,011 | 0 |
15.01 | Property | 1 | Eastgate Plaza | |||||||||||||||
15.02 | Property | 1 | Mt. Morris Township | |||||||||||||||
15.03 | Property | 1 | Royal Town Center Shopping Center | |||||||||||||||
15.04 | Property | 1 | Summit Shopping Center | |||||||||||||||
16 | Loan | 19 | 1 | Courtyard by Marriott, DFW Airport North | 20,834 | 10,417 | 0 | Springing | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2,750,000 | 10,000 |
17 | Loan | 19 | 1 | Cambria Phoenix Chandler | 18,826 | 3,765 | 0 | 20,988 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 524,820 | Springing |
18 | Loan | 17, 19 | 1 | Stoney Creek Hotel - Broken Arrow | 0 | Springing | 0 | 22,804 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4,538 | 32,500 | Springing |
19 | Loan | 2, 13, 16 | 1 | Clifton Industrial | 4,785 | 2,279 | 0 | 325 | 0 | 0 | 650 | 0 | 0 | 0 | 0 | 11,700 | 0 | 0 |
20 | Loan | 1, 6, 7, 12, 16, 19 | 17 | Novolex Portfolio | 0 | Springing | 0 | Springing | 22,673,820 | 0 | Springing | 22,673,820 | 0 | 0 | 0 | 0 | 0 | Springing |
20.01 | Property | 1 | 2000 Commerce Center Drive | |||||||||||||||
20.02 | Property | 1 | 1200 Northrop Road | �� | ||||||||||||||
20.03 | Property | 1 | 3400 Bagcraft Boulevard | |||||||||||||||
20.04 | Property | 1 | 690 Unisia Drive | |||||||||||||||
20.05 | Property | 1 | 800 Koomey Road | |||||||||||||||
20.06 | Property | 1 | 3900 West 43rd Street | |||||||||||||||
20.07 | Property | 1 | 540 West Nez Perce | |||||||||||||||
20.08 | Property | 1 | 4255 Thunderbird Lane | |||||||||||||||
20.09 | Property | 1 | 1001 North Madison Avenue | |||||||||||||||
20.10 | Property | 1 | 17153 Industrial Highway | |||||||||||||||
20.11 | Property | 1 | 999 North Madison Avenue | |||||||||||||||
20.12 | Property | 1 | 407 Sangamore Road | |||||||||||||||
20.13 | Property | 1 | 88 Nesbitt Drive | |||||||||||||||
20.14 | Property | 1 | 310 Hartmann Drive | |||||||||||||||
20.15 | Property | 1 | 101 Commerce Drive | |||||||||||||||
20.16 | Property | 1 | 620 Hardin Street | |||||||||||||||
20.17 | Property | 1 | 3100 East Richmond Street | |||||||||||||||
21 | Loan | 12, 19, 23 | 1 | Meadowbrook Marketplace | 0 | Springing | 0 | 2,403 | 86,525 | 300,000 | Springing | 300,000 | 0 | 0 | 0 | 0 | 563,469 | 0 |
22 | Loan | 15, 16, 19 | 1 | Protect Controls Industrial | 128,854 | 10,227 | 0 | 2,076 | 0 | 1,350,000 | Springing | 1,350,000 | 0 | 0 | 0 | 0 | 0 | Springing |
23 | Loan | 16, 27, 29 | 1 | 14-43 31st Avenue | 15,842 | 1,320 | 0 | 350 | 12,600 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
24 | Loan | 5, 19, 28 | 1 | Holiday Inn Santee | 8,904 | 4,240 | 0 | 11,272 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,675,000 | Springing |
25 | Loan | 13, 28 | 1 | Best Western Plus Diamond Valley Inn | 29,035 | 2,765 | 0 | 7,083 | 254,992 | 0 | 0 | 0 | 0 | 0 | 0 | 12,742 | 30,000 | 0 |
26 | Loan | 23 | 1 | Minton Road Professional Center | 8,133 | 1,936 | 0 | 804 | 0 | 0 | 4,824 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
27 | Loan | 13 | 1 | La Quinta Inn & Suites Lubbock South | 39,051 | 4,132 | 0 | 7,514 | 890,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
28 | Loan | 16, 22 | 1 | 2021 Avenue X | 2,524 | 1,262 | 0 | 354 | 0 | 0 | 521 | 0 | 0 | 0 | 0 | 31,919 | 0 | 0 |
29 | Loan | 19 | 1 | Holiday Inn Express Picayune, MS | 16,392 | 8,196 | 0 | 7,787 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
30 | Loan | 3, 19, 23 | 1 | 938 East 4th Street | 0 | Springing | 0 | 400 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 150,000 | 0 |
31 | Loan | 2, 6, 10, 13, 16 | 3 | Society Hill Portfolio | 2,658 | 1,266 | 0 | 200 | 0 | 0 | 167 | 0 | 0 | 0 | 0 | 18,630 | 0 | 0 |
31.01 | Property | 1 | 35 South 3rd Street | |||||||||||||||
31.02 | Property | 1 | 412 Spruce Street | |||||||||||||||
31.03 | Property | 1 | 436 Spruce Street | |||||||||||||||
32 | Loan | 1 | Mini U Storage - Maple Shade | 2,391 | 797 | 401 | 401 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
A-22 |
BMO 2023-C6
ANNEX A
Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | Other Reserve Description | Other Reserve Cap ($) |
�� | 20 | |||||
1 | Loan | 1, 5, 6, 7, 10, 12, 17, 19, 21, 23, 30 | 62 | Healthcare Trust MOB Portfolio | Outstanding TI/LC Reserve (Upfront: $4,760,872), Free Rent Reserve (Upfront: $269,376), Belpre V Reserve (Monthly: Springing) | 0 |
1.01 | Property | 1 | Belpre V Cancer Center - Belpre, OH | |||
1.02 | Property | 1 | Glendale MOB - Farmington Hills, MI | |||
1.03 | Property | 1 | 1600 State Street | |||
1.04 | Property | 1 | Palm Valley Medical Plaza - Goodyear, AZ | |||
1.05 | Property | 1 | Eastside Cancer Institute - Greenville, SC | |||
1.06 | Property | 1 | Aurora Healthcare Center - Waterford, WI | |||
1.07 | Property | 1 | Beaumont Medical Center - Warren, MI | |||
1.08 | Property | 1 | Millennium Eye Care - Freehold, NJ | |||
1.09 | Property | 1 | 757 Franciscan Medical - Munster, IN | |||
1.10 | Property | 1 | Vascular Surgery Associates - Tallahassee, FL | |||
1.11 | Property | 1 | Decatur Medical Office Building - Decatur, GA | |||
1.12 | Property | 1 | Aurora Healthcare Center - Wautoma, WI | |||
1.13 | Property | 1 | Greenfield Medical Plaza - Gilbert, AZ | |||
1.14 | Property | 1 | Swedish American MOB - Roscoe, IL | |||
1.15 | Property | 1 | West Michigan Surgery Center - Big Rapids, MI | |||
1.16 | Property | 1 | UPMC - Sir Thomas Court - Harrisburg, PA | |||
1.17 | Property | 1 | Eastern Carolina ENT - Greenville, NC | |||
1.18 | Property | 1 | Lancaster Medical Arts MOB - Lancaster | |||
1.19 | Property | 1 | UPMC - Fisher Road - Mechanicsburg, PA | |||
1.20 | Property | 1 | Kingwood Executive Center - Kingwood, TX | |||
1.21 | Property | 1 | Pensacola Nephrology MOB - Pensacola, FL | |||
1.22 | Property | 1 | Lee Memorial Health System - Fort Myers, FL | |||
1.23 | Property | 1 | Greenville Health System - Greenville, SC | |||
1.24 | Property | 1 | UPMC - Chambers Hill - Harrisburg, PA | |||
1.25 | Property | 1 | Rockwall Medical Plaza - Rockwall, TX | |||
1.26 | Property | 1 | Pioneer Spine Sports - West Springfield | |||
1.27 | Property | 1 | Women's Healthcare Group MOB - York, PA | |||
1.28 | Property | 1 | OrthoOne Hilliard - Hilliard, OH | |||
1.29 | Property | 1 | St Peter's - Albany, NY - 5 Palisades | |||
1.30 | Property | 1 | Metropolitan Eye Lakeshore Surgery - St. Clair Shores, MI | |||
1.31 | Property | 1 | Crittenton MOB - Washington Township, MI | |||
1.32 | Property | 1 | Surgery Center of Temple - Temple, TX | |||
1.33 | Property | 1 | RAI Care Center-Clearwater, FL | |||
1.34 | Property | 1 | Medical Center V - Peoria, AZ | |||
1.35 | Property | 1 | MetroHealth Buckeye Health - Cleveland, OH | |||
1.36 | Property | 1 | South Douglas MOB - Midwest City, OK | |||
1.37 | Property | 1 | Crittenton MOB - Sterling Heights, MI | |||
1.38 | Property | 1 | SPHP MOB, Albany, NY | |||
1.39 | Property | 1 | Atlanta Gastroenterology Associates - Lawrenceville, GA | |||
1.40 | Property | 1 | Bone and Joint Specialists - Merrillville, IN | |||
1.41 | Property | 1 | 1550 State Street | |||
1.42 | Property | 1 | St. Peter's - Albany, NY - 2 Palisades | |||
1.43 | Property | 1 | St Lukes Heart Vascular Center - East Stroudsburg | |||
1.44 | Property | 1 | Naidu Clinic - Odessa, TX | |||
1.45 | Property | 1 | Aurora Healthcare Center - Kiel, WI | |||
1.46 | Property | 1 | Florida Medical Heartcare - Tampa, FL | |||
1.47 | Property | 1 | Florida Medical Wesley Chapel - Tampa, FL | |||
1.48 | Property | 1 | Aurora Healthcare Center - Green Bay, WI | |||
1.49 | Property | 1 | Pioneer Spine Sports - Springfield | |||
1.50 | Property | 1 | Center for Advanced Dermatology - Lakewood, CO | |||
1.51 | Property | 1 | Pioneer Spine Sports - Northampton | |||
1.52 | Property | 1 | Florida Medical Clinic - Tampa, FL | |||
1.53 | Property | 1 | DaVita Dialysis - Hudson, FL | |||
1.54 | Property | 1 | St Peter's - Albany, NY - 4 Palisades | |||
1.55 | Property | 1 | 5825 Shoreview Lane North | |||
1.56 | Property | 1 | Florida Medical Tampa Palms - Tampa, FL | |||
1.57 | Property | 1 | Fresenius Medical Care - Winfield, AL | |||
1.58 | Property | 1 | Florida Medical Somerset - Tampa, FL | |||
1.59 | Property | 1 | St. Peter's - Troy, NY - 2 New Hampshire | |||
1.60 | Property | 1 | DaVita Bay Breeze Dialysis Center - Largo, FL | |||
1.61 | Property | 1 | Aurora Healthcare Center - Greenville, WI | |||
1.62 | Property | 1 | 1586 State Street | |||
2 | Loan | 1, 4, 7, 10, 12, 15, 16, 19, 20, 28 | 1 | Skorpios Industrial | Rent Concession Reserve (Upfront: $1,019,792), Security Deposit Reserve (Monthly: Springing) | 0 |
3 | Loan | 1, 4, 5, 7, 12, 13, 14, 16, 19, 24 | 1 | Fashion Valley Mall | Outstanding TI/LC Reserve ($24,345,615), Gap Rent Reserve ($4,458,079) | 0 |
4 | Loan | 1, 2, 5, 7, 11, 12, 21, 24 | 1 | CX - 250 Water Street | Base Building Work Reserve ($5,932,952), Outstanding TI/LC Reserve ($7,160,274.31), Outstanding Linkage Fees Reserve ($4,500,617.42) | 0 |
5 | Loan | 7, 15, 19 | 1 | Marriott Philadelphia West | Seasonality Reserve (Upfront: $311,000, Monthly: Springing); PIP Reserve Funds (Monthly: Springing) | 311,000 |
6 | Loan | 16 | 1 | Maple Creek Village | 0 | |
7 | Loan | 1, 4, 7, 12, 13, 19, 20, 21, 23, 24 | 1 | 11 West 42nd Street | Outstanding TI/LC Reserve ($13,479,707.20), Free Rent Reserve ($5,685,543.94) | 0 |
8 | Loan | 1, 5, 7, 10, 12, 13, 18, 23, 30 | 1 | Back Bay Office | Outstanding TI/LC Reserve ($21,283,070), Free Rent Reserve ($9,854,159) | 0 |
9 | Loan | 5, 6, 7, 16, 23, 30 | 22 | Four Springs Net Lease Portfolio | Low DSCR Cure Deposit Reserve | 0 |
9.01 | Property | 1 | 8271 Anderson Court | |||
9.02 | Property | 1 | 1313 & 1422 Campbell Street | |||
9.03 | Property | 1 | 3310 Greensburg Road | |||
9.04 | Property | 1 | 2495 Doctor F. E. Wright Drive | |||
9.05 | Property | 1 | 700 Stephenson Highway | |||
9.06 | Property | 1 | 7850 Haggerty Road |
A-23 |
BMO 2023-C6
ANNEX A
Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | Other Reserve Description | Other Reserve Cap ($) |
20 | ||||||
9.07 | Property | 1 | 4125 State Route 22 | |||
9.08 | Property | 1 | 4400 South 76th Circle | |||
9.09 | Property | 1 | 8400 Green Meadows Drive | |||
9.10 | Property | 1 | 1817 Masters Avenue | |||
9.11 | Property | 1 | 8760 Mississippi Street | |||
9.12 | Property | 1 | 35710 Mound Road | |||
9.13 | Property | 1 | 819 North Jefferson Avenue | |||
9.14 | Property | 1 | 2435 Prairie Road | |||
9.15 | Property | 1 | 199 and 203 Finley Road | |||
9.16 | Property | 1 | 50-100 Frontier Way | |||
9.17 | Property | 1 | 11686 Upper River Road | |||
9.18 | Property | 1 | 1175 Bowes Road | |||
9.19 | Property | 1 | 3251 Gila Ridge Road | |||
9.20 | Property | 1 | 2465 North 22nd Street | |||
9.21 | Property | 1 | 104 South Scenic Highway | |||
9.22 | Property | 1 | 3519 Wayland Drive | |||
10 | Loan | 6 | 4 | Cincinnati Multifamily Portfolio II | Radon Testing Reserve | 0 |
10.01 | Property | 1 | Valley Hill Apartments | |||
10.02 | Property | 1 | Hillview Apartments | |||
10.03 | Property | 1 | Kings Pointe Apartments | |||
10.04 | Property | 1 | Hillcrest Apartments | |||
11 | Loan | 4, 13 | 1 | Apollo Point III Apartments | Condominium Common Charge Funds Reserve | 0 |
12 | Loan | 7, 19 | 1 | J&O Industrial Facility | 0 | |
13 | Loan | 3, 7, 12, 15, 19, 24 | 1 | Brier Creek Commons | Rent Concession Reserve Fund | 0 |
14 | Loan | 1 | HIE Gatlinburg | PIP Reserve | 0 | |
15 | Loan | 6, 13, 23 | 4 | Midwest Anchor Retail Portfolio | Outstanding TI/LC Reserve ($1,289,811.25), Free Rent Reserve ($131,200) | 0 |
15.01 | Property | 1 | Eastgate Plaza | |||
15.02 | Property | 1 | Mt. Morris Township | |||
15.03 | Property | 1 | Royal Town Center Shopping Center | |||
15.04 | Property | 1 | Summit Shopping Center | |||
16 | Loan | 19 | 1 | Courtyard by Marriott, DFW Airport North | PIP Reserve (Upfront: $2,750,000), Seasonality Reserve (Monthly: $10,000) | 0 |
17 | Loan | 19 | 1 | Cambria Phoenix Chandler | PIP Reserve (Upfront: $329,820), Seasonality Reserve (Upfront: $195,000, Monthly: Springing) | 0 |
18 | Loan | 17, 19 | 1 | Stoney Creek Hotel - Broken Arrow | Seasonality Reserve | 32,500 |
19 | Loan | 2, 13, 16 | 1 | Clifton Industrial | 0 | |
20 | Loan | 1, 6, 7, 12, 16, 19 | 17 | Novolex Portfolio | EIL Policy Reserve | 0 |
20.01 | Property | 1 | 2000 Commerce Center Drive | |||
20.02 | Property | 1 | 1200 Northrop Road | |||
20.03 | Property | 1 | 3400 Bagcraft Boulevard | |||
20.04 | Property | 1 | 690 Unisia Drive | |||
20.05 | Property | 1 | 800 Koomey Road | |||
20.06 | Property | 1 | 3900 West 43rd Street | |||
20.07 | Property | 1 | 540 West Nez Perce | |||
20.08 | Property | 1 | 4255 Thunderbird Lane | |||
20.09 | Property | 1 | 1001 North Madison Avenue | |||
20.10 | Property | 1 | 17153 Industrial Highway | |||
20.11 | Property | 1 | 999 North Madison Avenue | |||
20.12 | Property | 1 | 407 Sangamore Road | |||
20.13 | Property | 1 | 88 Nesbitt Drive | |||
20.14 | Property | 1 | 310 Hartmann Drive | |||
20.15 | Property | 1 | 101 Commerce Drive | |||
20.16 | Property | 1 | 620 Hardin Street | |||
20.17 | Property | 1 | 3100 East Richmond Street | |||
21 | Loan | 12, 19, 23 | 1 | Meadowbrook Marketplace | Earnout Initial Deposit ($409,200), Unfunded Obligations Amount($154,269.10) | 0 |
22 | Loan | 15, 16, 19 | 1 | Protect Controls Industrial | Material Tenant Funds Reserve | 0 |
23 | Loan | 16, 27, 29 | 1 | 14-43 31st Avenue | 0 | |
24 | Loan | 5, 19, 28 | 1 | Holiday Inn Santee | PIP Reserve | 0 |
25 | Loan | 13, 28 | 1 | Best Western Plus Diamond Valley Inn | Existing PIP Deposit | 0 |
26 | Loan | 23 | 1 | Minton Road Professional Center | 0 | |
27 | Loan | 13 | 1 | La Quinta Inn & Suites Lubbock South | 0 | |
28 | Loan | 16, 22 | 1 | 2021 Avenue X | 0 | |
29 | Loan | 19 | 1 | Holiday Inn Express Picayune, MS | 0 | |
30 | Loan | 3, 19, 23 | 1 | 938 East 4th Street | Hyatus Reserve | 0 |
31 | Loan | 2, 6, 10, 13, 16 | 3 | Society Hill Portfolio | 0 | |
31.01 | Property | 1 | 35 South 3rd Street | |||
31.02 | Property | 1 | 412 Spruce Street | |||
31.03 | Property | 1 | 436 Spruce Street | |||
32 | Loan | 1 | Mini U Storage - Maple Shade | 0 |
A-24 |
BMO 2023-C6
ANNEX A
Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | Holdback/ Earnout Amount ($) | Holdback/ Earnout Description | Lockbox Type | Cash Management | Excess Cash Trap Triggered by DSCR and/or Debt Yield Test (Y/N) | Tenant Specific Excess Cash Trap Trigger (Y/N) | Pari Passu (Y/N) | Pari Passu in Trust Controlling (Y/N) | Trust Pari Passu Cut-off Date Balance ($) | Non-Trust Pari Passu Companion Loan Cut-off Date Balance ($) |
26 | 26 | |||||||||||||
1 | Loan | 1, 5, 6, 7, 10, 12, 17, 19, 21, 23, 30 | 62 | Healthcare Trust MOB Portfolio | NAP | NAP | Hard | Springing | Yes | Yes | Yes | No | 60,000,000 | 180,000,000 |
1.01 | Property | 1 | Belpre V Cancer Center - Belpre, OH | |||||||||||
1.02 | Property | 1 | Glendale MOB - Farmington Hills, MI | |||||||||||
1.03 | Property | 1 | 1600 State Street | |||||||||||
1.04 | Property | 1 | Palm Valley Medical Plaza - Goodyear, AZ | |||||||||||
1.05 | Property | 1 | Eastside Cancer Institute - Greenville, SC | |||||||||||
1.06 | Property | 1 | Aurora Healthcare Center - Waterford, WI | |||||||||||
1.07 | Property | 1 | Beaumont Medical Center - Warren, MI | |||||||||||
1.08 | Property | 1 | Millennium Eye Care - Freehold, NJ | |||||||||||
1.09 | Property | 1 | 757 Franciscan Medical - Munster, IN | |||||||||||
1.10 | Property | 1 | Vascular Surgery Associates - Tallahassee, FL | |||||||||||
1.11 | Property | 1 | Decatur Medical Office Building - Decatur, GA | |||||||||||
1.12 | Property | 1 | Aurora Healthcare Center - Wautoma, WI | |||||||||||
1.13 | Property | 1 | Greenfield Medical Plaza - Gilbert, AZ | |||||||||||
1.14 | Property | 1 | Swedish American MOB - Roscoe, IL | |||||||||||
1.15 | Property | 1 | West Michigan Surgery Center - Big Rapids, MI | |||||||||||
1.16 | Property | 1 | UPMC - Sir Thomas Court - Harrisburg, PA | |||||||||||
1.17 | Property | 1 | Eastern Carolina ENT - Greenville, NC | |||||||||||
1.18 | Property | 1 | Lancaster Medical Arts MOB - Lancaster | |||||||||||
1.19 | Property | 1 | UPMC - Fisher Road - Mechanicsburg, PA | |||||||||||
1.20 | Property | 1 | Kingwood Executive Center - Kingwood, TX | |||||||||||
1.21 | Property | 1 | Pensacola Nephrology MOB - Pensacola, FL | |||||||||||
1.22 | Property | 1 | Lee Memorial Health System - Fort Myers, FL | |||||||||||
1.23 | Property | 1 | Greenville Health System - Greenville, SC | |||||||||||
1.24 | Property | 1 | UPMC - Chambers Hill - Harrisburg, PA | |||||||||||
1.25 | Property | 1 | Rockwall Medical Plaza - Rockwall, TX | |||||||||||
1.26 | Property | 1 | Pioneer Spine Sports - West Springfield | |||||||||||
1.27 | Property | 1 | Women's Healthcare Group MOB - York, PA | |||||||||||
1.28 | Property | 1 | OrthoOne Hilliard - Hilliard, OH | |||||||||||
1.29 | Property | 1 | St Peter's - Albany, NY - 5 Palisades | |||||||||||
1.30 | Property | 1 | Metropolitan Eye Lakeshore Surgery - St. Clair Shores, MI | |||||||||||
1.31 | Property | 1 | Crittenton MOB - Washington Township, MI | |||||||||||
1.32 | Property | 1 | Surgery Center of Temple - Temple, TX | |||||||||||
1.33 | Property | 1 | RAI Care Center-Clearwater, FL | |||||||||||
1.34 | Property | 1 | Medical Center V - Peoria, AZ | |||||||||||
1.35 | Property | 1 | MetroHealth Buckeye Health - Cleveland, OH | |||||||||||
1.36 | Property | 1 | South Douglas MOB - Midwest City, OK | |||||||||||
1.37 | Property | 1 | Crittenton MOB - Sterling Heights, MI | |||||||||||
1.38 | Property | 1 | SPHP MOB, Albany, NY | |||||||||||
1.39 | Property | 1 | Atlanta Gastroenterology Associates - Lawrenceville, GA | |||||||||||
1.40 | Property | 1 | Bone and Joint Specialists - Merrillville, IN | |||||||||||
1.41 | Property | 1 | 1550 State Street | |||||||||||
1.42 | Property | 1 | St. Peter's - Albany, NY - 2 Palisades | |||||||||||
1.43 | Property | 1 | St Lukes Heart Vascular Center - East Stroudsburg | |||||||||||
1.44 | Property | 1 | Naidu Clinic - Odessa, TX | |||||||||||
1.45 | Property | 1 | Aurora Healthcare Center - Kiel, WI | |||||||||||
1.46 | Property | 1 | Florida Medical Heartcare - Tampa, FL | |||||||||||
1.47 | Property | 1 | Florida Medical Wesley Chapel - Tampa, FL | |||||||||||
1.48 | Property | 1 | Aurora Healthcare Center - Green Bay, WI | |||||||||||
1.49 | Property | 1 | Pioneer Spine Sports - Springfield | |||||||||||
1.50 | Property | 1 | Center for Advanced Dermatology - Lakewood, CO | |||||||||||
1.51 | Property | 1 | Pioneer Spine Sports - Northampton | |||||||||||
1.52 | Property | 1 | Florida Medical Clinic - Tampa, FL | |||||||||||
1.53 | Property | 1 | DaVita Dialysis - Hudson, FL | |||||||||||
1.54 | Property | 1 | St Peter's - Albany, NY - 4 Palisades | |||||||||||
1.55 | Property | 1 | 5825 Shoreview Lane North | |||||||||||
1.56 | Property | 1 | Florida Medical Tampa Palms - Tampa, FL | |||||||||||
1.57 | Property | 1 | Fresenius Medical Care - Winfield, AL | |||||||||||
1.58 | Property | 1 | Florida Medical Somerset - Tampa, FL | |||||||||||
1.59 | Property | 1 | St. Peter's - Troy, NY - 2 New Hampshire | |||||||||||
1.60 | Property | 1 | DaVita Bay Breeze Dialysis Center - Largo, FL | |||||||||||
1.61 | Property | 1 | Aurora Healthcare Center - Greenville, WI | |||||||||||
1.62 | Property | 1 | 1586 State Street | |||||||||||
2 | Loan | 1, 4, 7, 10, 12, 15, 16, 19, 20, 28 | 1 | Skorpios Industrial | NAP | NAP | Hard | In Place | Yes | Yes | Yes | Yes | 60,000,000 | 15,000,000 |
3 | Loan | 1, 4, 5, 7, 12, 13, 14, 16, 19, 24 | 1 | Fashion Valley Mall | NAP | NAP | Hard | Springing | Yes | No | Yes | No | 50,000,000 | 400,000,000 |
4 | Loan | 1, 2, 5, 7, 11, 12, 21, 24 | 1 | CX - 250 Water Street | NAP | NAP | Hard | Springing | Yes | Yes | Yes | No | 46,200,000 | 485,300,000 |
5 | Loan | 7, 15, 19 | 1 | Marriott Philadelphia West | NAP | NAP | Hard | Springing | Yes | No | Yes | Yes | 33,979,723 | 4,997,018 |
6 | Loan | 16 | 1 | Maple Creek Village | NAP | NAP | Springing | Springing | Yes | No | No | NAP | NAP | NAP |
7 | Loan | 1, 4, 7, 12, 13, 19, 20, 21, 23, 24 | 1 | 11 West 42nd Street | NAP | NAP | Hard | Springing | Yes | Yes | Yes | No | 25,000,000 | 249,000,000 |
8 | Loan | 1, 5, 7, 10, 12, 13, 18, 23, 30 | 1 | Back Bay Office | NAP | NAP | Hard | Springing | Yes | Yes | Yes | No | 25,000,000 | 450,000,000 |
9 | Loan | 5, 6, 7, 16, 23, 30 | 22 | Four Springs Net Lease Portfolio | NAP | NAP | Hard | Springing | Yes | No | Yes | No | 22,200,000 | 50,000,000 |
9.01 | Property | 1 | 8271 Anderson Court | |||||||||||
9.02 | Property | 1 | 1313 & 1422 Campbell Street | |||||||||||
9.03 | Property | 1 | 3310 Greensburg Road | |||||||||||
9.04 | Property | 1 | 2495 Doctor F. E. Wright Drive | |||||||||||
9.05 | Property | 1 | 700 Stephenson Highway | |||||||||||
9.06 | Property | 1 | 7850 Haggerty Road |
A-25 |
BMO 2023-C6
ANNEX A
Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | Holdback/ Earnout Amount ($) | Holdback/ Earnout Description | Lockbox Type | Cash Management | Excess Cash Trap Triggered by DSCR and/or Debt Yield Test (Y/N) | Tenant Specific Excess Cash Trap Trigger (Y/N) | Pari Passu (Y/N) | Pari Passu in Trust Controlling (Y/N) | Trust Pari Passu Cut-off Date Balance ($) | Non-Trust Pari Passu Companion Loan Cut-off Date Balance ($) |
26 | 26 | |||||||||||||
9.07 | Property | 1 | 4125 State Route 22 | |||||||||||
9.08 | Property | 1 | 4400 South 76th Circle | |||||||||||
9.09 | Property | 1 | 8400 Green Meadows Drive | |||||||||||
9.10 | Property | 1 | 1817 Masters Avenue | |||||||||||
9.11 | Property | 1 | 8760 Mississippi Street | |||||||||||
9.12 | Property | 1 | 35710 Mound Road | |||||||||||
9.13 | Property | 1 | 819 North Jefferson Avenue | |||||||||||
9.14 | Property | 1 | 2435 Prairie Road | |||||||||||
9.15 | Property | 1 | 199 and 203 Finley Road | |||||||||||
9.16 | Property | 1 | 50-100 Frontier Way | |||||||||||
9.17 | Property | 1 | 11686 Upper River Road | |||||||||||
9.18 | Property | 1 | 1175 Bowes Road | |||||||||||
9.19 | Property | 1 | 3251 Gila Ridge Road | |||||||||||
9.20 | Property | 1 | 2465 North 22nd Street | |||||||||||
9.21 | Property | 1 | 104 South Scenic Highway | |||||||||||
9.22 | Property | 1 | 3519 Wayland Drive | |||||||||||
10 | Loan | 6 | 4 | Cincinnati Multifamily Portfolio II | NAP | NAP | Springing | Springing | Yes | No | No | NAP | NAP | NAP |
10.01 | Property | 1 | Valley Hill Apartments | |||||||||||
10.02 | Property | 1 | Hillview Apartments | |||||||||||
10.03 | Property | 1 | Kings Pointe Apartments | |||||||||||
10.04 | Property | 1 | Hillcrest Apartments | |||||||||||
11 | Loan | 4, 13 | 1 | Apollo Point III Apartments | NAP | NAP | Springing | Springing | Yes | No | No | NAP | NAP | NAP |
12 | Loan | 7, 19 | 1 | J&O Industrial Facility | NAP | NAP | Hard | Springing | Yes | Yes | Yes | No | 20,000,000 | 26,480,000 |
13 | Loan | 3, 7, 12, 15, 19, 24 | 1 | Brier Creek Commons | NAP | NAP | Springing | Springing | Yes | Yes | Yes | No | 19,957,366 | 64,861,440 |
14 | Loan | 1 | HIE Gatlinburg | NAP | NAP | Hard | Springing | Yes | No | No | NAP | NAP | NAP | |
15 | Loan | 6, 13, 23 | 4 | Midwest Anchor Retail Portfolio | NAP | NAP | Springing | Springing | Yes | Yes | No | NAP | NAP | NAP |
15.01 | Property | 1 | Eastgate Plaza | |||||||||||
15.02 | Property | 1 | Mt. Morris Township | |||||||||||
15.03 | Property | 1 | Royal Town Center Shopping Center | |||||||||||
15.04 | Property | 1 | Summit Shopping Center | |||||||||||
16 | Loan | 19 | 1 | Courtyard by Marriott, DFW Airport North | NAP | NAP | Hard | Springing | Yes | No | No | NAP | NAP | NAP |
17 | Loan | 19 | 1 | Cambria Phoenix Chandler | NAP | NAP | Hard | Springing | Yes | No | No | NAP | NAP | NAP |
18 | Loan | 17, 19 | 1 | Stoney Creek Hotel - Broken Arrow | NAP | NAP | Hard | Springing | Yes | No | No | NAP | NAP | NAP |
19 | Loan | 2, 13, 16 | 1 | Clifton Industrial | NAP | NAP | Springing | Springing | Yes | Yes | No | NAP | NAP | NAP |
20 | Loan | 1, 6, 7, 12, 16, 19 | 17 | Novolex Portfolio | NAP | NAP | Hard | Springing | Yes | Yes | Yes | No | 10,500,000 | 114,500,000 |
20.01 | Property | 1 | 2000 Commerce Center Drive | |||||||||||
20.02 | Property | 1 | 1200 Northrop Road | |||||||||||
20.03 | Property | 1 | 3400 Bagcraft Boulevard | |||||||||||
20.04 | Property | 1 | 690 Unisia Drive | |||||||||||
20.05 | Property | 1 | 800 Koomey Road | |||||||||||
20.06 | Property | 1 | 3900 West 43rd Street | |||||||||||
20.07 | Property | 1 | 540 West Nez Perce | |||||||||||
20.08 | Property | 1 | 4255 Thunderbird Lane | |||||||||||
20.09 | Property | 1 | 1001 North Madison Avenue | |||||||||||
20.10 | Property | 1 | 17153 Industrial Highway | |||||||||||
20.11 | Property | 1 | 999 North Madison Avenue | |||||||||||
20.12 | Property | 1 | 407 Sangamore Road | |||||||||||
20.13 | Property | 1 | 88 Nesbitt Drive | |||||||||||
20.14 | Property | 1 | 310 Hartmann Drive | |||||||||||
20.15 | Property | 1 | 101 Commerce Drive | |||||||||||
20.16 | Property | 1 | 620 Hardin Street | |||||||||||
20.17 | Property | 1 | 3100 East Richmond Street | |||||||||||
21 | Loan | 12, 19, 23 | 1 | Meadowbrook Marketplace | NAP | NAP | Hard | Springing | Yes | Yes | No | NAP | NAP | NAP |
22 | Loan | 15, 16, 19 | 1 | Protect Controls Industrial | NAP | NAP | Hard | Springing | Yes | Yes | No | NAP | NAP | NAP |
23 | Loan | 16, 27, 29 | 1 | 14-43 31st Avenue | NAP | NAP | Soft | Springing | Yes | No | No | NAP | NAP | NAP |
24 | Loan | 5, 19, 28 | 1 | Holiday Inn Santee | NAP | NAP | Springing | Springing | Yes | No | No | NAP | NAP | NAP |
25 | Loan | 13, 28 | 1 | Best Western Plus Diamond Valley Inn | NAP | NAP | Springing | Springing | Yes | No | No | NAP | NAP | NAP |
26 | Loan | 23 | 1 | Minton Road Professional Center | NAP | NAP | Springing | Springing | Yes | Yes | No | NAP | NAP | NAP |
27 | Loan | 13 | 1 | La Quinta Inn & Suites Lubbock South | NAP | NAP | Springing | Springing | Yes | No | No | NAP | NAP | NAP |
28 | Loan | 16, 22 | 1 | 2021 Avenue X | NAP | NAP | Hard | In Place | Yes | Yes | No | NAP | NAP | NAP |
29 | Loan | 19 | 1 | Holiday Inn Express Picayune, MS | NAP | NAP | Springing | Springing | Yes | No | No | NAP | NAP | NAP |
30 | Loan | 3, 19, 23 | 1 | 938 East 4th Street | NAP | NAP | Springing | Springing | Yes | Yes | No | NAP | NAP | NAP |
31 | Loan | 2, 6, 10, 13, 16 | 3 | Society Hill Portfolio | NAP | NAP | Springing | Springing | Yes | No | No | NAP | NAP | NAP |
31.01 | Property | 1 | 35 South 3rd Street | |||||||||||
31.02 | Property | 1 | 412 Spruce Street | |||||||||||
31.03 | Property | 1 | 436 Spruce Street | |||||||||||
32 | Loan | 1 | Mini U Storage - Maple Shade | NAP | NAP | Springing | Springing | Yes | No | No | NAP | NAP | NAP |
A-26 |
BMO 2023-C6
ANNEX A
Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | Non-Trust Pari Passu Companion Loan Monthly Debt Service ($) | Total Trust and Non-Trust Pari Passu Companion Loan Monthly Debt Service ($) | Subordinate Companion Loan Cut-off Date Balance ($) | Subordinate Companion Loan Interest Rate | Whole Loan Cut-off Date Balance ($) | Whole Loan Monthly Debt Service ($) | Whole Loan Cut-off Date LTV Ratio (%) | Whole Loan Underwritten NCF DSCR (x) | Whole Loan Underwritten NOI Debt Yield (%) | Mezzanine Debt Cut-off Date Balance($) |
9 | 9 | 9 | 14 | |||||||||||
1 | Loan | 1, 5, 6, 7, 10, 12, 17, 19, 21, 23, 30 | 62 | Healthcare Trust MOB Portfolio | 981,393.75 | 1,308,525.00 | NAP | NAP | 240,000,000 | 1,308,525.00 | 52.7% | 1.75 | 12.1% | NAP |
1.01 | Property | 1 | Belpre V Cancer Center - Belpre, OH | |||||||||||
1.02 | Property | 1 | Glendale MOB - Farmington Hills, MI | |||||||||||
1.03 | Property | 1 | 1600 State Street | |||||||||||
1.04 | Property | 1 | Palm Valley Medical Plaza - Goodyear, AZ | |||||||||||
1.05 | Property | 1 | Eastside Cancer Institute - Greenville, SC | |||||||||||
1.06 | Property | 1 | Aurora Healthcare Center - Waterford, WI | |||||||||||
1.07 | Property | 1 | Beaumont Medical Center - Warren, MI | |||||||||||
1.08 | Property | 1 | Millennium Eye Care - Freehold, NJ | |||||||||||
1.09 | Property | 1 | 757 Franciscan Medical - Munster, IN | |||||||||||
1.10 | Property | 1 | Vascular Surgery Associates - Tallahassee, FL | |||||||||||
1.11 | Property | 1 | Decatur Medical Office Building - Decatur, GA | |||||||||||
1.12 | Property | 1 | Aurora Healthcare Center - Wautoma, WI | |||||||||||
1.13 | Property | 1 | Greenfield Medical Plaza - Gilbert, AZ | |||||||||||
1.14 | Property | 1 | Swedish American MOB - Roscoe, IL | |||||||||||
1.15 | Property | 1 | West Michigan Surgery Center - Big Rapids, MI | |||||||||||
1.16 | Property | 1 | UPMC - Sir Thomas Court - Harrisburg, PA | |||||||||||
1.17 | Property | 1 | Eastern Carolina ENT - Greenville, NC | |||||||||||
1.18 | Property | 1 | Lancaster Medical Arts MOB - Lancaster | |||||||||||
1.19 | Property | 1 | UPMC - Fisher Road - Mechanicsburg, PA | |||||||||||
1.20 | Property | 1 | Kingwood Executive Center - Kingwood, TX | |||||||||||
1.21 | Property | 1 | Pensacola Nephrology MOB - Pensacola, FL | |||||||||||
1.22 | Property | 1 | Lee Memorial Health System - Fort Myers, FL | |||||||||||
1.23 | Property | 1 | Greenville Health System - Greenville, SC | |||||||||||
1.24 | Property | 1 | UPMC - Chambers Hill - Harrisburg, PA | |||||||||||
1.25 | Property | 1 | Rockwall Medical Plaza - Rockwall, TX | |||||||||||
1.26 | Property | 1 | Pioneer Spine Sports - West Springfield | |||||||||||
1.27 | Property | 1 | Women's Healthcare Group MOB - York, PA | |||||||||||
1.28 | Property | 1 | OrthoOne Hilliard - Hilliard, OH | |||||||||||
1.29 | Property | 1 | St Peter's - Albany, NY - 5 Palisades | |||||||||||
1.30 | Property | 1 | Metropolitan Eye Lakeshore Surgery - St. Clair Shores, MI | |||||||||||
1.31 | Property | 1 | Crittenton MOB - Washington Township, MI | |||||||||||
1.32 | Property | 1 | Surgery Center of Temple - Temple, TX | |||||||||||
1.33 | Property | 1 | RAI Care Center-Clearwater, FL | |||||||||||
1.34 | Property | 1 | Medical Center V - Peoria, AZ | |||||||||||
1.35 | Property | 1 | MetroHealth Buckeye Health - Cleveland, OH | |||||||||||
1.36 | Property | 1 | South Douglas MOB - Midwest City, OK | |||||||||||
1.37 | Property | 1 | Crittenton MOB - Sterling Heights, MI | |||||||||||
1.38 | Property | 1 | SPHP MOB, Albany, NY | |||||||||||
1.39 | Property | 1 | Atlanta Gastroenterology Associates - Lawrenceville, GA | |||||||||||
1.40 | Property | 1 | Bone and Joint Specialists - Merrillville, IN | |||||||||||
1.41 | Property | 1 | 1550 State Street | |||||||||||
1.42 | Property | 1 | St. Peter's - Albany, NY - 2 Palisades | |||||||||||
1.43 | Property | 1 | St Lukes Heart Vascular Center - East Stroudsburg | |||||||||||
1.44 | Property | 1 | Naidu Clinic - Odessa, TX | |||||||||||
1.45 | Property | 1 | Aurora Healthcare Center - Kiel, WI | |||||||||||
1.46 | Property | 1 | Florida Medical Heartcare - Tampa, FL | |||||||||||
1.47 | Property | 1 | Florida Medical Wesley Chapel - Tampa, FL | |||||||||||
1.48 | Property | 1 | Aurora Healthcare Center - Green Bay, WI | |||||||||||
1.49 | Property | 1 | Pioneer Spine Sports - Springfield | |||||||||||
1.50 | Property | 1 | Center for Advanced Dermatology - Lakewood, CO | |||||||||||
1.51 | Property | 1 | Pioneer Spine Sports - Northampton | |||||||||||
1.52 | Property | 1 | Florida Medical Clinic - Tampa, FL | |||||||||||
1.53 | Property | 1 | DaVita Dialysis - Hudson, FL | |||||||||||
1.54 | Property | 1 | St Peter's - Albany, NY - 4 Palisades | |||||||||||
1.55 | Property | 1 | 5825 Shoreview Lane North | |||||||||||
1.56 | Property | 1 | Florida Medical Tampa Palms - Tampa, FL | |||||||||||
1.57 | Property | 1 | Fresenius Medical Care - Winfield, AL | |||||||||||
1.58 | Property | 1 | Florida Medical Somerset - Tampa, FL | |||||||||||
1.59 | Property | 1 | St. Peter's - Troy, NY - 2 New Hampshire | |||||||||||
1.60 | Property | 1 | DaVita Bay Breeze Dialysis Center - Largo, FL | |||||||||||
1.61 | Property | 1 | Aurora Healthcare Center - Greenville, WI | |||||||||||
1.62 | Property | 1 | 1586 State Street | |||||||||||
2 | Loan | 1, 4, 7, 10, 12, 15, 16, 19, 20, 28 | 1 | Skorpios Industrial | 84,089.41 | 420,447.05 | NAP | NAP | 75,000,000 | 420,447.05 | 41.7% | 1.95 | 15.6% | NAP |
3 | Loan | 1, 4, 5, 7, 12, 13, 14, 16, 19, 24 | 1 | Fashion Valley Mall | 1,936,527.78 | 2,178,593.75 | NAP | NAP | 450,000,000 | 2,178,593.75 | 31.5% | 3.15 | 18.7% | NAP |
4 | Loan | 1, 2, 5, 7, 11, 12, 21, 24 | 1 | CX - 250 Water Street | 2,259,079.93 | 2,474,141.73 | NAP | NAP | 531,500,000 | 2,474,141.73 | 48.8% | 1.66 | 9.3% | NAP |
5 | Loan | 7, 15, 19 | 1 | Marriott Philadelphia West | 33,783.85 | 263,514.04 | NAP | NAP | 38,976,741 | 263,514.04 | 49.7% | 1.52 | 14.3% | NAP |
6 | Loan | 16 | 1 | Maple Creek Village | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
7 | Loan | 1, 4, 7, 12, 13, 19, 20, 21, 23, 24 | 1 | 11 West 42nd Street | 1,565,241.66 | 1,722,394.44 | NAP | NAP | 274,000,000 | 1,722,394.44 | 49.4% | 1.39 | 11.6% | 56,000,000 |
8 | Loan | 1, 5, 7, 10, 12, 13, 18, 23, 30 | 1 | Back Bay Office | 2,394,552.08 | 2,527,582.75 | 65,000,000 | 8.20000% | 540,000,000 | 2,977,918.40 | 38.3% | 2.16 | 14.3% | 40,000,000 |
9 | Loan | 5, 6, 7, 16, 23, 30 | 22 | Four Springs Net Lease Portfolio | 250,726.27 | 362,048.74 | NAP | NAP | 72,200,000 | 362,048.74 | 54.7% | 1.88 | 11.3% | NAP |
9.01 | Property | 1 | 8271 Anderson Court | |||||||||||
9.02 | Property | 1 | 1313 & 1422 Campbell Street | |||||||||||
9.03 | Property | 1 | 3310 Greensburg Road | |||||||||||
9.04 | Property | 1 | 2495 Doctor F. E. Wright Drive | |||||||||||
9.05 | Property | 1 | 700 Stephenson Highway | |||||||||||
9.06 | Property | 1 | 7850 Haggerty Road |
A-27 |
BMO 2023-C6
ANNEX A
Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | Non-Trust Pari Passu Companion Loan Monthly Debt Service ($) | Total Trust and Non-Trust Pari Passu Companion Loan Monthly Debt Service ($) | Subordinate Companion Loan Cut-off Date Balance ($) | Subordinate Companion Loan Interest Rate | Whole Loan Cut-off Date Balance ($) | Whole Loan Monthly Debt Service ($) | Whole Loan Cut-off Date LTV Ratio (%) | Whole Loan Underwritten NCF DSCR (x) | Whole Loan Underwritten NOI Debt Yield (%) | Mezzanine Debt Cut-off Date Balance($) |
9 | 9 | 9 | 14 | |||||||||||
9.07 | Property | 1 | 4125 State Route 22 | |||||||||||
9.08 | Property | 1 | 4400 South 76th Circle | |||||||||||
9.09 | Property | 1 | 8400 Green Meadows Drive | |||||||||||
9.10 | Property | 1 | 1817 Masters Avenue | |||||||||||
9.11 | Property | 1 | 8760 Mississippi Street | |||||||||||
9.12 | Property | 1 | 35710 Mound Road | |||||||||||
9.13 | Property | 1 | 819 North Jefferson Avenue | |||||||||||
9.14 | Property | 1 | 2435 Prairie Road | |||||||||||
9.15 | Property | 1 | 199 and 203 Finley Road | |||||||||||
9.16 | Property | 1 | 50-100 Frontier Way | |||||||||||
9.17 | Property | 1 | 11686 Upper River Road | |||||||||||
9.18 | Property | 1 | 1175 Bowes Road | |||||||||||
9.19 | Property | 1 | 3251 Gila Ridge Road | |||||||||||
9.20 | Property | 1 | 2465 North 22nd Street | |||||||||||
9.21 | Property | 1 | 104 South Scenic Highway | |||||||||||
9.22 | Property | 1 | 3519 Wayland Drive | |||||||||||
10 | Loan | 6 | 4 | Cincinnati Multifamily Portfolio II | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
10.01 | Property | 1 | Valley Hill Apartments | |||||||||||
10.02 | Property | 1 | Hillview Apartments | |||||||||||
10.03 | Property | 1 | Kings Pointe Apartments | |||||||||||
10.04 | Property | 1 | Hillcrest Apartments | |||||||||||
11 | Loan | 4, 13 | 1 | Apollo Point III Apartments | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
12 | Loan | 7, 19 | 1 | J&O Industrial Facility | 156,276.44 | 274,310.00 | NAP | NAP | 46,480,000 | 274,310.00 | 64.9% | 1.43 | 10.7% | NAP |
13 | Loan | 3, 7, 12, 15, 19, 24 | 1 | Brier Creek Commons | 428,524.94 | 560,378.77 | NAP | NAP | 84,818,806 | 560,378.77 | 62.3% | 1.25 | 10.4% | NAP |
14 | Loan | 1 | HIE Gatlinburg | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
15 | Loan | 6, 13, 23 | 4 | Midwest Anchor Retail Portfolio | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
15.01 | Property | 1 | Eastgate Plaza | |||||||||||
15.02 | Property | 1 | Mt. Morris Township | |||||||||||
15.03 | Property | 1 | Royal Town Center Shopping Center | |||||||||||
15.04 | Property | 1 | Summit Shopping Center | |||||||||||
16 | Loan | 19 | 1 | Courtyard by Marriott, DFW Airport North | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
17 | Loan | 19 | 1 | Cambria Phoenix Chandler | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
18 | Loan | 17, 19 | 1 | Stoney Creek Hotel - Broken Arrow | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
19 | Loan | 2, 13, 16 | 1 | Clifton Industrial | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
20 | Loan | 1, 6, 7, 12, 16, 19 | 17 | Novolex Portfolio | 602,363.43 | 657,602.00 | NAP | NAP | 125,000,000 | 657,602.00 | 60.3% | 1.81 | 11.8% | NAP |
20.01 | Property | 1 | 2000 Commerce Center Drive | |||||||||||
20.02 | Property | 1 | 1200 Northrop Road | |||||||||||
20.03 | Property | 1 | 3400 Bagcraft Boulevard | |||||||||||
20.04 | Property | 1 | 690 Unisia Drive | |||||||||||
20.05 | Property | 1 | 800 Koomey Road | |||||||||||
20.06 | Property | 1 | 3900 West 43rd Street | |||||||||||
20.07 | Property | 1 | 540 West Nez Perce | |||||||||||
20.08 | Property | 1 | 4255 Thunderbird Lane | |||||||||||
20.09 | Property | 1 | 1001 North Madison Avenue | |||||||||||
20.10 | Property | 1 | 17153 Industrial Highway | |||||||||||
20.11 | Property | 1 | 999 North Madison Avenue | |||||||||||
20.12 | Property | 1 | 407 Sangamore Road | |||||||||||
20.13 | Property | 1 | 88 Nesbitt Drive | |||||||||||
20.14 | Property | 1 | 310 Hartmann Drive | |||||||||||
20.15 | Property | 1 | 101 Commerce Drive | |||||||||||
20.16 | Property | 1 | 620 Hardin Street | |||||||||||
20.17 | Property | 1 | 3100 East Richmond Street | |||||||||||
21 | Loan | 12, 19, 23 | 1 | Meadowbrook Marketplace | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
22 | Loan | 15, 16, 19 | 1 | Protect Controls Industrial | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
23 | Loan | 16, 27, 29 | 1 | 14-43 31st Avenue | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
24 | Loan | 5, 19, 28 | 1 | Holiday Inn Santee | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
25 | Loan | 13, 28 | 1 | Best Western Plus Diamond Valley Inn | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
26 | Loan | 23 | 1 | Minton Road Professional Center | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
27 | Loan | 13 | 1 | La Quinta Inn & Suites Lubbock South | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
28 | Loan | 16, 22 | 1 | 2021 Avenue X | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
29 | Loan | 19 | 1 | Holiday Inn Express Picayune, MS | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
30 | Loan | 3, 19, 23 | 1 | 938 East 4th Street | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
31 | Loan | 2, 6, 10, 13, 16 | 3 | Society Hill Portfolio | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
31.01 | Property | 1 | 35 South 3rd Street | |||||||||||
31.02 | Property | 1 | 412 Spruce Street | |||||||||||
31.03 | Property | 1 | 436 Spruce Street | |||||||||||
32 | Loan | 1 | Mini U Storage - Maple Shade | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
A-28 |
BMO 2023-C6
ANNEX A
Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | Mezzanine Debt Interest Rate (%) | Total Debt Cut-off Date Balance ($) | Total Debt Monthly Debt Service ($) | Total Debt Cut-off Date LTV Ratio (%) | Total Debt Underwritten NCF DSCR (x) | Total Debt Underwritten NOI Debt Yield (%) | Future Additional Debt Permitted (Y/N) | Future Debt Permitted Type |
9 | 14 | 13 | 13 | |||||||||
1 | Loan | 1, 5, 6, 7, 10, 12, 17, 19, 21, 23, 30 | 62 | Healthcare Trust MOB Portfolio | NAP | NAP | NAP | NAP | NAP | NAP | No | NAP |
1.01 | Property | 1 | Belpre V Cancer Center - Belpre, OH | |||||||||
1.02 | Property | 1 | Glendale MOB - Farmington Hills, MI | |||||||||
1.03 | Property | 1 | 1600 State Street | |||||||||
1.04 | Property | 1 | Palm Valley Medical Plaza - Goodyear, AZ | |||||||||
1.05 | Property | 1 | Eastside Cancer Institute - Greenville, SC | |||||||||
1.06 | Property | 1 | Aurora Healthcare Center - Waterford, WI | |||||||||
1.07 | Property | 1 | Beaumont Medical Center - Warren, MI | |||||||||
1.08 | Property | 1 | Millennium Eye Care - Freehold, NJ | |||||||||
1.09 | Property | 1 | 757 Franciscan Medical - Munster, IN | |||||||||
1.10 | Property | 1 | Vascular Surgery Associates - Tallahassee, FL | |||||||||
1.11 | Property | 1 | Decatur Medical Office Building - Decatur, GA | |||||||||
1.12 | Property | 1 | Aurora Healthcare Center - Wautoma, WI | |||||||||
1.13 | Property | 1 | Greenfield Medical Plaza - Gilbert, AZ | |||||||||
1.14 | Property | 1 | Swedish American MOB - Roscoe, IL | |||||||||
1.15 | Property | 1 | West Michigan Surgery Center - Big Rapids, MI | |||||||||
1.16 | Property | 1 | UPMC - Sir Thomas Court - Harrisburg, PA | |||||||||
1.17 | Property | 1 | Eastern Carolina ENT - Greenville, NC | |||||||||
1.18 | Property | 1 | Lancaster Medical Arts MOB - Lancaster | |||||||||
1.19 | Property | 1 | UPMC - Fisher Road - Mechanicsburg, PA | |||||||||
1.20 | Property | 1 | Kingwood Executive Center - Kingwood, TX | |||||||||
1.21 | Property | 1 | Pensacola Nephrology MOB - Pensacola, FL | |||||||||
1.22 | Property | 1 | Lee Memorial Health System - Fort Myers, FL | |||||||||
1.23 | Property | 1 | Greenville Health System - Greenville, SC | |||||||||
1.24 | Property | 1 | UPMC - Chambers Hill - Harrisburg, PA | |||||||||
1.25 | Property | 1 | Rockwall Medical Plaza - Rockwall, TX | |||||||||
1.26 | Property | 1 | Pioneer Spine Sports - West Springfield | |||||||||
1.27 | Property | 1 | Women's Healthcare Group MOB - York, PA | |||||||||
1.28 | Property | 1 | OrthoOne Hilliard - Hilliard, OH | |||||||||
1.29 | Property | 1 | St Peter's - Albany, NY - 5 Palisades | |||||||||
1.30 | Property | 1 | Metropolitan Eye Lakeshore Surgery - St. Clair Shores, MI | |||||||||
1.31 | Property | 1 | Crittenton MOB - Washington Township, MI | |||||||||
1.32 | Property | 1 | Surgery Center of Temple - Temple, TX | |||||||||
1.33 | Property | 1 | RAI Care Center-Clearwater, FL | |||||||||
1.34 | Property | 1 | Medical Center V - Peoria, AZ | |||||||||
1.35 | Property | 1 | MetroHealth Buckeye Health - Cleveland, OH | |||||||||
1.36 | Property | 1 | South Douglas MOB - Midwest City, OK | |||||||||
1.37 | Property | 1 | Crittenton MOB - Sterling Heights, MI | |||||||||
1.38 | Property | 1 | SPHP MOB, Albany, NY | |||||||||
1.39 | Property | 1 | Atlanta Gastroenterology Associates - Lawrenceville, GA | |||||||||
1.40 | Property | 1 | Bone and Joint Specialists - Merrillville, IN | |||||||||
1.41 | Property | 1 | 1550 State Street | |||||||||
1.42 | Property | 1 | St. Peter's - Albany, NY - 2 Palisades | |||||||||
1.43 | Property | 1 | St Lukes Heart Vascular Center - East Stroudsburg | |||||||||
1.44 | Property | 1 | Naidu Clinic - Odessa, TX | |||||||||
1.45 | Property | 1 | Aurora Healthcare Center - Kiel, WI | |||||||||
1.46 | Property | 1 | Florida Medical Heartcare - Tampa, FL | |||||||||
1.47 | Property | 1 | Florida Medical Wesley Chapel - Tampa, FL | |||||||||
1.48 | Property | 1 | Aurora Healthcare Center - Green Bay, WI | |||||||||
1.49 | Property | 1 | Pioneer Spine Sports - Springfield | |||||||||
1.50 | Property | 1 | Center for Advanced Dermatology - Lakewood, CO | |||||||||
1.51 | Property | 1 | Pioneer Spine Sports - Northampton | |||||||||
1.52 | Property | 1 | Florida Medical Clinic - Tampa, FL | |||||||||
1.53 | Property | 1 | DaVita Dialysis - Hudson, FL | |||||||||
1.54 | Property | 1 | St Peter's - Albany, NY - 4 Palisades | |||||||||
1.55 | Property | 1 | 5825 Shoreview Lane North | |||||||||
1.56 | Property | 1 | Florida Medical Tampa Palms - Tampa, FL | |||||||||
1.57 | Property | 1 | Fresenius Medical Care - Winfield, AL | |||||||||
1.58 | Property | 1 | Florida Medical Somerset - Tampa, FL | |||||||||
1.59 | Property | 1 | St. Peter's - Troy, NY - 2 New Hampshire | |||||||||
1.60 | Property | 1 | DaVita Bay Breeze Dialysis Center - Largo, FL | |||||||||
1.61 | Property | 1 | Aurora Healthcare Center - Greenville, WI | |||||||||
1.62 | Property | 1 | 1586 State Street | |||||||||
2 | Loan | 1, 4, 7, 10, 12, 15, 16, 19, 20, 28 | 1 | Skorpios Industrial | NAP | NAP | NAP | NAP | NAP | NAP | No | NAP |
3 | Loan | 1, 4, 5, 7, 12, 13, 14, 16, 19, 24 | 1 | Fashion Valley Mall | NAP | NAP | NAP | NAP | NAP | NAP | No | NAP |
4 | Loan | 1, 2, 5, 7, 11, 12, 21, 24 | 1 | CX - 250 Water Street | NAP | NAP | NAP | NAP | NAP | NAP | No | NAP |
5 | Loan | 7, 15, 19 | 1 | Marriott Philadelphia West | NAP | NAP | NAP | NAP | NAP | NAP | No | NAP |
6 | Loan | 16 | 1 | Maple Creek Village | NAP | NAP | NAP | NAP | NAP | NAP | No | NAP |
7 | Loan | 1, 4, 7, 12, 13, 19, 20, 21, 23, 24 | 1 | 11 West 42nd Street | 14.00000% | 330,000,000 | 2,384,801.85 | 59.5% | 1.00 | 9.6% | No | NAP |
8 | Loan | 1, 5, 7, 10, 12, 13, 18, 23, 30 | 1 | Back Bay Office | 10.12500% | 580,000,000 | 3,320,105.90 | 41.1% | 1.94 | 13.4% | No | NAP |
9 | Loan | 5, 6, 7, 16, 23, 30 | 22 | Four Springs Net Lease Portfolio | NAP | NAP | NAP | NAP | NAP | NAP | No | NAP |
9.01 | Property | 1 | 8271 Anderson Court | |||||||||
9.02 | Property | 1 | 1313 & 1422 Campbell Street | |||||||||
9.03 | Property | 1 | 3310 Greensburg Road | |||||||||
9.04 | Property | 1 | 2495 Doctor F. E. Wright Drive | |||||||||
9.05 | Property | 1 | 700 Stephenson Highway | |||||||||
9.06 | Property | 1 | 7850 Haggerty Road |
A-29 |
BMO 2023-C6
ANNEX A
Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | Mezzanine Debt Interest Rate (%) | Total Debt Cut-off Date Balance ($) | Total Debt Monthly Debt Service ($) | Total Debt Cut-off Date LTV Ratio (%) | Total Debt Underwritten NCF DSCR (x) | Total Debt Underwritten NOI Debt Yield (%) | Future Additional Debt Permitted (Y/N) | Future Debt Permitted Type |
9 | 14 | 13 | 13 | |||||||||
9.07 | Property | 1 | 4125 State Route 22 | |||||||||
9.08 | Property | 1 | 4400 South 76th Circle | |||||||||
9.09 | Property | 1 | 8400 Green Meadows Drive | |||||||||
9.10 | Property | 1 | 1817 Masters Avenue | |||||||||
9.11 | Property | 1 | 8760 Mississippi Street | |||||||||
9.12 | Property | 1 | 35710 Mound Road | |||||||||
9.13 | Property | 1 | 819 North Jefferson Avenue | |||||||||
9.14 | Property | 1 | 2435 Prairie Road | |||||||||
9.15 | Property | 1 | 199 and 203 Finley Road | |||||||||
9.16 | Property | 1 | 50-100 Frontier Way | |||||||||
9.17 | Property | 1 | 11686 Upper River Road | |||||||||
9.18 | Property | 1 | 1175 Bowes Road | |||||||||
9.19 | Property | 1 | 3251 Gila Ridge Road | |||||||||
9.20 | Property | 1 | 2465 North 22nd Street | |||||||||
9.21 | Property | 1 | 104 South Scenic Highway | |||||||||
9.22 | Property | 1 | 3519 Wayland Drive | |||||||||
10 | Loan | 6 | 4 | Cincinnati Multifamily Portfolio II | NAP | NAP | NAP | NAP | NAP | NAP | No | NAP |
10.01 | Property | 1 | Valley Hill Apartments | |||||||||
10.02 | Property | 1 | Hillview Apartments | |||||||||
10.03 | Property | 1 | Kings Pointe Apartments | |||||||||
10.04 | Property | 1 | Hillcrest Apartments | |||||||||
11 | Loan | 4, 13 | 1 | Apollo Point III Apartments | NAP | NAP | NAP | NAP | NAP | NAP | Yes | Future Mezzanine Loan |
12 | Loan | 7, 19 | 1 | J&O Industrial Facility | NAP | NAP | NAP | NAP | NAP | NAP | Yes | Future Mezzanine Loan |
13 | Loan | 3, 7, 12, 15, 19, 24 | 1 | Brier Creek Commons | NAP | NAP | NAP | NAP | NAP | NAP | No | NAP |
14 | Loan | 1 | HIE Gatlinburg | NAP | NAP | NAP | NAP | NAP | NAP | No | NAP | |
15 | Loan | 6, 13, 23 | 4 | Midwest Anchor Retail Portfolio | NAP | NAP | NAP | NAP | NAP | NAP | Yes | Future Mezzanine Loan |
15.01 | Property | 1 | Eastgate Plaza | |||||||||
15.02 | Property | 1 | Mt. Morris Township | |||||||||
15.03 | Property | 1 | Royal Town Center Shopping Center | |||||||||
15.04 | Property | 1 | Summit Shopping Center | |||||||||
16 | Loan | 19 | 1 | Courtyard by Marriott, DFW Airport North | NAP | NAP | NAP | NAP | NAP | NAP | No | NAP |
17 | Loan | 19 | 1 | Cambria Phoenix Chandler | NAP | NAP | NAP | NAP | NAP | NAP | No | NAP |
18 | Loan | 17, 19 | 1 | Stoney Creek Hotel - Broken Arrow | NAP | NAP | NAP | NAP | NAP | NAP | No | NAP |
19 | Loan | 2, 13, 16 | 1 | Clifton Industrial | NAP | NAP | NAP | NAP | NAP | NAP | Yes | Future Mezzanine Loan |
20 | Loan | 1, 6, 7, 12, 16, 19 | 17 | Novolex Portfolio | NAP | NAP | NAP | NAP | NAP | NAP | No | NAP |
20.01 | Property | 1 | 2000 Commerce Center Drive | |||||||||
20.02 | Property | 1 | 1200 Northrop Road | |||||||||
20.03 | Property | 1 | 3400 Bagcraft Boulevard | |||||||||
20.04 | Property | 1 | 690 Unisia Drive | |||||||||
20.05 | Property | 1 | 800 Koomey Road | |||||||||
20.06 | Property | 1 | 3900 West 43rd Street | |||||||||
20.07 | Property | 1 | 540 West Nez Perce | |||||||||
20.08 | Property | 1 | 4255 Thunderbird Lane | |||||||||
20.09 | Property | 1 | 1001 North Madison Avenue | |||||||||
20.10 | Property | 1 | 17153 Industrial Highway | |||||||||
20.11 | Property | 1 | 999 North Madison Avenue | |||||||||
20.12 | Property | 1 | 407 Sangamore Road | |||||||||
20.13 | Property | 1 | 88 Nesbitt Drive | |||||||||
20.14 | Property | 1 | 310 Hartmann Drive | |||||||||
20.15 | Property | 1 | 101 Commerce Drive | |||||||||
20.16 | Property | 1 | 620 Hardin Street | |||||||||
20.17 | Property | 1 | 3100 East Richmond Street | |||||||||
21 | Loan | 12, 19, 23 | 1 | Meadowbrook Marketplace | NAP | NAP | NAP | NAP | NAP | NAP | No | NAP |
22 | Loan | 15, 16, 19 | 1 | Protect Controls Industrial | NAP | NAP | NAP | NAP | NAP | NAP | No | NAP |
23 | Loan | 16, 27, 29 | 1 | 14-43 31st Avenue | NAP | NAP | NAP | NAP | NAP | NAP | No | NAP |
24 | Loan | 5, 19, 28 | 1 | Holiday Inn Santee | NAP | NAP | NAP | NAP | NAP | NAP | No | NAP |
25 | Loan | 13, 28 | 1 | Best Western Plus Diamond Valley Inn | NAP | NAP | NAP | NAP | NAP | NAP | Yes | Future Mezzanine Loan |
26 | Loan | 23 | 1 | Minton Road Professional Center | NAP | NAP | NAP | NAP | NAP | NAP | No | NAP |
27 | Loan | 13 | 1 | La Quinta Inn & Suites Lubbock South | NAP | NAP | NAP | NAP | NAP | NAP | Yes | Future Mezzanine Loan |
28 | Loan | 16, 22 | 1 | 2021 Avenue X | NAP | NAP | NAP | NAP | NAP | NAP | No | NAP |
29 | Loan | 19 | 1 | Holiday Inn Express Picayune, MS | NAP | NAP | NAP | NAP | NAP | NAP | No | NAP |
30 | Loan | 3, 19, 23 | 1 | 938 East 4th Street | NAP | NAP | NAP | NAP | NAP | NAP | No | NAP |
31 | Loan | 2, 6, 10, 13, 16 | 3 | Society Hill Portfolio | NAP | NAP | NAP | NAP | NAP | NAP | Yes | Future Mezzanine Loan |
31.01 | Property | 1 | 35 South 3rd Street | |||||||||
31.02 | Property | 1 | 412 Spruce Street | |||||||||
31.03 | Property | 1 | 436 Spruce Street | |||||||||
32 | Loan | 1 | Mini U Storage - Maple Shade | NAP | NAP | NAP | NAP | NAP | NAP | No | NAP |
A-30 |
BMO 2023-C6
ANNEX A
Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | Sponsor |
1 | Loan | 1, 5, 6, 7, 10, 12, 17, 19, 21, 23, 30 | 62 | Healthcare Trust MOB Portfolio | Healthcare Trust Operating Partnership, L.P. |
1.01 | Property | 1 | Belpre V Cancer Center - Belpre, OH | ||
1.02 | Property | 1 | Glendale MOB - Farmington Hills, MI | ||
1.03 | Property | 1 | 1600 State Street | ||
1.04 | Property | 1 | Palm Valley Medical Plaza - Goodyear, AZ | ||
1.05 | Property | 1 | Eastside Cancer Institute - Greenville, SC | ||
1.06 | Property | 1 | Aurora Healthcare Center - Waterford, WI | ||
1.07 | Property | 1 | Beaumont Medical Center - Warren, MI | ||
1.08 | Property | 1 | Millennium Eye Care - Freehold, NJ | ||
1.09 | Property | 1 | 757 Franciscan Medical - Munster, IN | ||
1.10 | Property | 1 | Vascular Surgery Associates - Tallahassee, FL | ||
1.11 | Property | 1 | Decatur Medical Office Building - Decatur, GA | ||
1.12 | Property | 1 | Aurora Healthcare Center - Wautoma, WI | ||
1.13 | Property | 1 | Greenfield Medical Plaza - Gilbert, AZ | ||
1.14 | Property | 1 | Swedish American MOB - Roscoe, IL | ||
1.15 | Property | 1 | West Michigan Surgery Center - Big Rapids, MI | ||
1.16 | Property | 1 | UPMC - Sir Thomas Court - Harrisburg, PA | ||
1.17 | Property | 1 | Eastern Carolina ENT - Greenville, NC | ||
1.18 | Property | 1 | Lancaster Medical Arts MOB - Lancaster | ||
1.19 | Property | 1 | UPMC - Fisher Road - Mechanicsburg, PA | ||
1.20 | Property | 1 | Kingwood Executive Center - Kingwood, TX | ||
1.21 | Property | 1 | Pensacola Nephrology MOB - Pensacola, FL | ||
1.22 | Property | 1 | Lee Memorial Health System - Fort Myers, FL | ||
1.23 | Property | 1 | Greenville Health System - Greenville, SC | ||
1.24 | Property | 1 | UPMC - Chambers Hill - Harrisburg, PA | ||
1.25 | Property | 1 | Rockwall Medical Plaza - Rockwall, TX | ||
1.26 | Property | 1 | Pioneer Spine Sports - West Springfield | ||
1.27 | Property | 1 | Women's Healthcare Group MOB - York, PA | ||
1.28 | Property | 1 | OrthoOne Hilliard - Hilliard, OH | ||
1.29 | Property | 1 | St Peter's - Albany, NY - 5 Palisades | ||
1.30 | Property | 1 | Metropolitan Eye Lakeshore Surgery - St. Clair Shores, MI | ||
1.31 | Property | 1 | Crittenton MOB - Washington Township, MI | ||
1.32 | Property | 1 | Surgery Center of Temple - Temple, TX | ||
1.33 | Property | 1 | RAI Care Center-Clearwater, FL | ||
1.34 | Property | 1 | Medical Center V - Peoria, AZ | ||
1.35 | Property | 1 | MetroHealth Buckeye Health - Cleveland, OH | ||
1.36 | Property | 1 | South Douglas MOB - Midwest City, OK | ||
1.37 | Property | 1 | Crittenton MOB - Sterling Heights, MI | ||
1.38 | Property | 1 | SPHP MOB, Albany, NY | ||
1.39 | Property | 1 | Atlanta Gastroenterology Associates - Lawrenceville, GA | ||
1.40 | Property | 1 | Bone and Joint Specialists - Merrillville, IN | ||
1.41 | Property | 1 | 1550 State Street | ||
1.42 | Property | 1 | St. Peter's - Albany, NY - 2 Palisades | ||
1.43 | Property | 1 | St Lukes Heart Vascular Center - East Stroudsburg | ||
1.44 | Property | 1 | Naidu Clinic - Odessa, TX | ||
1.45 | Property | 1 | Aurora Healthcare Center - Kiel, WI | ||
1.46 | Property | 1 | Florida Medical Heartcare - Tampa, FL | ||
1.47 | Property | 1 | Florida Medical Wesley Chapel - Tampa, FL | ||
1.48 | Property | 1 | Aurora Healthcare Center - Green Bay, WI | ||
1.49 | Property | 1 | Pioneer Spine Sports - Springfield | ||
1.50 | Property | 1 | Center for Advanced Dermatology - Lakewood, CO | ||
1.51 | Property | 1 | Pioneer Spine Sports - Northampton | ||
1.52 | Property | 1 | Florida Medical Clinic - Tampa, FL | ||
1.53 | Property | 1 | DaVita Dialysis - Hudson, FL | ||
1.54 | Property | 1 | St Peter's - Albany, NY - 4 Palisades | ||
1.55 | Property | 1 | 5825 Shoreview Lane North | ||
1.56 | Property | 1 | Florida Medical Tampa Palms - Tampa, FL | ||
1.57 | Property | 1 | Fresenius Medical Care - Winfield, AL | ||
1.58 | Property | 1 | Florida Medical Somerset - Tampa, FL | ||
1.59 | Property | 1 | St. Peter's - Troy, NY - 2 New Hampshire | ||
1.60 | Property | 1 | DaVita Bay Breeze Dialysis Center - Largo, FL | ||
1.61 | Property | 1 | Aurora Healthcare Center - Greenville, WI | ||
1.62 | Property | 1 | 1586 State Street | ||
2 | Loan | 1, 4, 7, 10, 12, 15, 16, 19, 20, 28 | 1 | Skorpios Industrial | NexPoint Real Estate Advisors, L.P. |
3 | Loan | 1, 4, 5, 7, 12, 13, 14, 16, 19, 24 | 1 | Fashion Valley Mall | Simon Property Group, L.P. |
4 | Loan | 1, 2, 5, 7, 11, 12, 21, 24 | 1 | CX - 250 Water Street | DivcoWest Real Estate Services, LLC, California State Teachers' Retirement System and Teacher Retirement System of Texas |
5 | Loan | 7, 15, 19 | 1 | Marriott Philadelphia West | William J. Yung III, Martha Yung, William J. Yung IV, Joseph A. Yung, Julie A. Haught, Judith A. Yung, Jennifer A. Yung, Michelle M. Christensen and Scott A. Yung |
6 | Loan | 16 | 1 | Maple Creek Village | Mendel Steiner |
7 | Loan | 1, 4, 7, 12, 13, 19, 20, 21, 23, 24 | 1 | 11 West 42nd Street | Tishman Speyer Properties, L.P. and Silverstein Properties, LLC |
8 | Loan | 1, 5, 7, 10, 12, 13, 18, 23, 30 | 1 | Back Bay Office | JPMorgan Chase Bank, N.A., J.P. Morgan Investment Management Inc., OMERS Administration Corporation, and OPG Investment Holdings (US), LLC |
9 | Loan | 5, 6, 7, 16, 23, 30 | 22 | Four Springs Net Lease Portfolio | Four Springs Capital Trust |
9.01 | Property | 1 | 8271 Anderson Court | ||
9.02 | Property | 1 | 1313 & 1422 Campbell Street | ||
9.03 | Property | 1 | 3310 Greensburg Road | ||
9.04 | Property | 1 | 2495 Doctor F. E. Wright Drive | ||
9.05 | Property | 1 | 700 Stephenson Highway | ||
9.06 | Property | 1 | 7850 Haggerty Road |
A-31 |
BMO 2023-C6
ANNEX A
Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | Sponsor |
9.07 | Property | 1 | 4125 State Route 22 | ||
9.08 | Property | 1 | 4400 South 76th Circle | ||
9.09 | Property | 1 | 8400 Green Meadows Drive | ||
9.10 | Property | 1 | 1817 Masters Avenue | ||
9.11 | Property | 1 | 8760 Mississippi Street | ||
9.12 | Property | 1 | 35710 Mound Road | ||
9.13 | Property | 1 | 819 North Jefferson Avenue | ||
9.14 | Property | 1 | 2435 Prairie Road | ||
9.15 | Property | 1 | 199 and 203 Finley Road | ||
9.16 | Property | 1 | 50-100 Frontier Way | ||
9.17 | Property | 1 | 11686 Upper River Road | ||
9.18 | Property | 1 | 1175 Bowes Road | ||
9.19 | Property | 1 | 3251 Gila Ridge Road | ||
9.20 | Property | 1 | 2465 North 22nd Street | ||
9.21 | Property | 1 | 104 South Scenic Highway | ||
9.22 | Property | 1 | 3519 Wayland Drive | ||
10 | Loan | 6 | 4 | Cincinnati Multifamily Portfolio II | Mendel Steiner |
10.01 | Property | 1 | Valley Hill Apartments | ||
10.02 | Property | 1 | Hillview Apartments | ||
10.03 | Property | 1 | Kings Pointe Apartments | ||
10.04 | Property | 1 | Hillcrest Apartments | ||
11 | Loan | 4, 13 | 1 | Apollo Point III Apartments | Gregory A. Sarangoulis |
12 | Loan | 7, 19 | 1 | J&O Industrial Facility | AG Net Lease IV (Q) Corp., AG Net Lease IV Corp. and AG Net Lease Realty Fund IV Investments (H-1), L.P. |
13 | Loan | 3, 7, 12, 15, 19, 24 | 1 | Brier Creek Commons | Maria Beatrice Countess Arco |
14 | Loan | 1 | HIE Gatlinburg | Hardikkumar Patel | |
15 | Loan | 6, 13, 23 | 4 | Midwest Anchor Retail Portfolio | William E. Watch, Warren C. Terrace, The William Watch Living Trust, dated December 7, 1995 and The Warren Terrace Living Trust, dated November 1, 1995 |
15.01 | Property | 1 | Eastgate Plaza | ||
15.02 | Property | 1 | Mt. Morris Township | ||
15.03 | Property | 1 | Royal Town Center Shopping Center | ||
15.04 | Property | 1 | Summit Shopping Center | ||
16 | Loan | 19 | 1 | Courtyard by Marriott, DFW Airport North | Rohit Kumar and Nidhi Tuli |
17 | Loan | 19 | 1 | Cambria Phoenix Chandler | Anthony M. Re and Steven L. Re |
18 | Loan | 17, 19 | 1 | Stoney Creek Hotel - Broken Arrow | Stoney Creek Hospitality Corporation |
19 | Loan | 2, 13, 16 | 1 | Clifton Industrial | Chaim Weiss |
20 | Loan | 1, 6, 7, 12, 16, 19 | 17 | Novolex Portfolio | New Mountain Net Lease Partners II Corporation |
20.01 | Property | 1 | 2000 Commerce Center Drive | ||
20.02 | Property | 1 | 1200 Northrop Road | ||
20.03 | Property | 1 | 3400 Bagcraft Boulevard | ||
20.04 | Property | 1 | 690 Unisia Drive | ||
20.05 | Property | 1 | 800 Koomey Road | ||
20.06 | Property | 1 | 3900 West 43rd Street | ||
20.07 | Property | 1 | 540 West Nez Perce | ||
20.08 | Property | 1 | 4255 Thunderbird Lane | ||
20.09 | Property | 1 | 1001 North Madison Avenue | ||
20.10 | Property | 1 | 17153 Industrial Highway | ||
20.11 | Property | 1 | 999 North Madison Avenue | ||
20.12 | Property | 1 | 407 Sangamore Road | ||
20.13 | Property | 1 | 88 Nesbitt Drive | ||
20.14 | Property | 1 | 310 Hartmann Drive | ||
20.15 | Property | 1 | 101 Commerce Drive | ||
20.16 | Property | 1 | 620 Hardin Street | ||
20.17 | Property | 1 | 3100 East Richmond Street | ||
21 | Loan | 12, 19, 23 | 1 | Meadowbrook Marketplace | Todd A. Sachse and Lee Hurwitz |
22 | Loan | 15, 16, 19 | 1 | Protect Controls Industrial | Walter D. Davis, III, Shane Davis and Tammy Clark |
23 | Loan | 16, 27, 29 | 1 | 14-43 31st Avenue | Antonio Disaverio, Emilia Disaverio and Dino Disaverio |
24 | Loan | 5, 19, 28 | 1 | Holiday Inn Santee | Parminder Thind |
25 | Loan | 13, 28 | 1 | Best Western Plus Diamond Valley Inn | Nishith P. Mehta and Pankaj P. Mehta |
26 | Loan | 23 | 1 | Minton Road Professional Center | Craig K. Deligdish |
27 | Loan | 13 | 1 | La Quinta Inn & Suites Lubbock South | Harendra I. Patel and Neeta H. Patel |
28 | Loan | 16, 22 | 1 | 2021 Avenue X | Mendel Kaff |
29 | Loan | 19 | 1 | Holiday Inn Express Picayune, MS | Kendra Plummer |
30 | Loan | 3, 19, 23 | 1 | 938 East 4th Street | Plamen I. Ayvazov and Diana S. Ayvaz |
31 | Loan | 2, 6, 10, 13, 16 | 3 | Society Hill Portfolio | Abe Cohen |
31.01 | Property | 1 | 35 South 3rd Street | ||
31.02 | Property | 1 | 412 Spruce Street | ||
31.03 | Property | 1 | 436 Spruce Street | ||
32 | Loan | 1 | Mini U Storage - Maple Shade | Dahn Corporation |
A-32 |
BMO 2023-C6
ANNEX A
Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | Non-Recourse Carveout Guarantor | Delaware Statutory Trust (Y/N) | Tenants-in-common (Y/N) | Loan Purpose |
24 | ||||||||
1 | Loan | 1, 5, 6, 7, 10, 12, 17, 19, 21, 23, 30 | 62 | Healthcare Trust MOB Portfolio | Healthcare Trust Operating Partnership, L.P. | No | No | Refinance |
1.01 | Property | 1 | Belpre V Cancer Center - Belpre, OH | |||||
1.02 | Property | 1 | Glendale MOB - Farmington Hills, MI | |||||
1.03 | Property | 1 | 1600 State Street | |||||
1.04 | Property | 1 | Palm Valley Medical Plaza - Goodyear, AZ | |||||
1.05 | Property | 1 | Eastside Cancer Institute - Greenville, SC | |||||
1.06 | Property | 1 | Aurora Healthcare Center - Waterford, WI | |||||
1.07 | Property | 1 | Beaumont Medical Center - Warren, MI | |||||
1.08 | Property | 1 | Millennium Eye Care - Freehold, NJ | |||||
1.09 | Property | 1 | 757 Franciscan Medical - Munster, IN | |||||
1.10 | Property | 1 | Vascular Surgery Associates - Tallahassee, FL | |||||
1.11 | Property | 1 | Decatur Medical Office Building - Decatur, GA | |||||
1.12 | Property | 1 | Aurora Healthcare Center - Wautoma, WI | |||||
1.13 | Property | 1 | Greenfield Medical Plaza - Gilbert, AZ | |||||
1.14 | Property | 1 | Swedish American MOB - Roscoe, IL | |||||
1.15 | Property | 1 | West Michigan Surgery Center - Big Rapids, MI | |||||
1.16 | Property | 1 | UPMC - Sir Thomas Court - Harrisburg, PA | |||||
1.17 | Property | 1 | Eastern Carolina ENT - Greenville, NC | |||||
1.18 | Property | 1 | Lancaster Medical Arts MOB - Lancaster | |||||
1.19 | Property | 1 | UPMC - Fisher Road - Mechanicsburg, PA | |||||
1.20 | Property | 1 | Kingwood Executive Center - Kingwood, TX | |||||
1.21 | Property | 1 | Pensacola Nephrology MOB - Pensacola, FL | |||||
1.22 | Property | 1 | Lee Memorial Health System - Fort Myers, FL | |||||
1.23 | Property | 1 | Greenville Health System - Greenville, SC | |||||
1.24 | Property | 1 | UPMC - Chambers Hill - Harrisburg, PA | |||||
1.25 | Property | 1 | Rockwall Medical Plaza - Rockwall, TX | |||||
1.26 | Property | 1 | Pioneer Spine Sports - West Springfield | |||||
1.27 | Property | 1 | Women's Healthcare Group MOB - York, PA | |||||
1.28 | Property | 1 | OrthoOne Hilliard - Hilliard, OH | |||||
1.29 | Property | 1 | St Peter's - Albany, NY - 5 Palisades | |||||
1.30 | Property | 1 | Metropolitan Eye Lakeshore Surgery - St. Clair Shores, MI | |||||
1.31 | Property | 1 | Crittenton MOB - Washington Township, MI | |||||
1.32 | Property | 1 | Surgery Center of Temple - Temple, TX | |||||
1.33 | Property | 1 | RAI Care Center-Clearwater, FL | |||||
1.34 | Property | 1 | Medical Center V - Peoria, AZ | |||||
1.35 | Property | 1 | MetroHealth Buckeye Health - Cleveland, OH | |||||
1.36 | Property | 1 | South Douglas MOB - Midwest City, OK | |||||
1.37 | Property | 1 | Crittenton MOB - Sterling Heights, MI | |||||
1.38 | Property | 1 | SPHP MOB, Albany, NY | |||||
1.39 | Property | 1 | Atlanta Gastroenterology Associates - Lawrenceville, GA | |||||
1.40 | Property | 1 | Bone and Joint Specialists - Merrillville, IN | |||||
1.41 | Property | 1 | 1550 State Street | |||||
1.42 | Property | 1 | St. Peter's - Albany, NY - 2 Palisades | |||||
1.43 | Property | 1 | St Lukes Heart Vascular Center - East Stroudsburg | |||||
1.44 | Property | 1 | Naidu Clinic - Odessa, TX | |||||
1.45 | Property | 1 | Aurora Healthcare Center - Kiel, WI | |||||
1.46 | Property | 1 | Florida Medical Heartcare - Tampa, FL | |||||
1.47 | Property | 1 | Florida Medical Wesley Chapel - Tampa, FL | |||||
1.48 | Property | 1 | Aurora Healthcare Center - Green Bay, WI | |||||
1.49 | Property | 1 | Pioneer Spine Sports - Springfield | |||||
1.50 | Property | 1 | Center for Advanced Dermatology - Lakewood, CO | |||||
1.51 | Property | 1 | Pioneer Spine Sports - Northampton | |||||
1.52 | Property | 1 | Florida Medical Clinic - Tampa, FL | |||||
1.53 | Property | 1 | DaVita Dialysis - Hudson, FL | |||||
1.54 | Property | 1 | St Peter's - Albany, NY - 4 Palisades | |||||
1.55 | Property | 1 | 5825 Shoreview Lane North | |||||
1.56 | Property | 1 | Florida Medical Tampa Palms - Tampa, FL | |||||
1.57 | Property | 1 | Fresenius Medical Care - Winfield, AL | |||||
1.58 | Property | 1 | Florida Medical Somerset - Tampa, FL | |||||
1.59 | Property | 1 | St. Peter's - Troy, NY - 2 New Hampshire | |||||
1.60 | Property | 1 | DaVita Bay Breeze Dialysis Center - Largo, FL | |||||
1.61 | Property | 1 | Aurora Healthcare Center - Greenville, WI | |||||
1.62 | Property | 1 | 1586 State Street | |||||
2 | Loan | 1, 4, 7, 10, 12, 15, 16, 19, 20, 28 | 1 | Skorpios Industrial | The Dugaboy Investment Trust | Yes | No | Acquisition |
3 | Loan | 1, 4, 5, 7, 12, 13, 14, 16, 19, 24 | 1 | Fashion Valley Mall | Simon Property Group, L.P. and PPF Retail, LLC | No | No | Refinance |
4 | Loan | 1, 2, 5, 7, 11, 12, 21, 24 | 1 | CX - 250 Water Street | NAP | No | No | Refinance |
5 | Loan | 7, 15, 19 | 1 | Marriott Philadelphia West | CSC Holdings, LLC | No | No | Refinance |
6 | Loan | 16 | 1 | Maple Creek Village | Mendel Steiner | No | No | Recapitalization |
7 | Loan | 1, 4, 7, 12, 13, 19, 20, 21, 23, 24 | 1 | 11 West 42nd Street | NAP | No | No | Refinance |
8 | Loan | 1, 5, 7, 10, 12, 13, 18, 23, 30 | 1 | Back Bay Office | OPG Investment Holdings (US), LLC | No | No | Refinance |
9 | Loan | 5, 6, 7, 16, 23, 30 | 22 | Four Springs Net Lease Portfolio | Four Springs Capital Trust | Yes | No | Refinance |
9.01 | Property | 1 | 8271 Anderson Court | |||||
9.02 | Property | 1 | 1313 & 1422 Campbell Street | |||||
9.03 | Property | 1 | 3310 Greensburg Road | |||||
9.04 | Property | 1 | 2495 Doctor F. E. Wright Drive | |||||
9.05 | Property | 1 | 700 Stephenson Highway | |||||
9.06 | Property | 1 | 7850 Haggerty Road |
A-33 |
BMO 2023-C6
ANNEX A
Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | Non-Recourse Carveout Guarantor | Delaware Statutory Trust (Y/N) | Tenants-in-common (Y/N) | Loan Purpose |
24 | ||||||||
9.07 | Property | 1 | 4125 State Route 22 | |||||
9.08 | Property | 1 | 4400 South 76th Circle | |||||
9.09 | Property | 1 | 8400 Green Meadows Drive | |||||
9.10 | Property | 1 | 1817 Masters Avenue | |||||
9.11 | Property | 1 | 8760 Mississippi Street | |||||
9.12 | Property | 1 | 35710 Mound Road | |||||
9.13 | Property | 1 | 819 North Jefferson Avenue | |||||
9.14 | Property | 1 | 2435 Prairie Road | |||||
9.15 | Property | 1 | 199 and 203 Finley Road | |||||
9.16 | Property | 1 | 50-100 Frontier Way | |||||
9.17 | Property | 1 | 11686 Upper River Road | |||||
9.18 | Property | 1 | 1175 Bowes Road | |||||
9.19 | Property | 1 | 3251 Gila Ridge Road | |||||
9.20 | Property | 1 | 2465 North 22nd Street | |||||
9.21 | Property | 1 | 104 South Scenic Highway | |||||
9.22 | Property | 1 | 3519 Wayland Drive | |||||
10 | Loan | 6 | 4 | Cincinnati Multifamily Portfolio II | Mendel Steiner | No | No | Recapitalization |
10.01 | Property | 1 | Valley Hill Apartments | |||||
10.02 | Property | 1 | Hillview Apartments | |||||
10.03 | Property | 1 | Kings Pointe Apartments | |||||
10.04 | Property | 1 | Hillcrest Apartments | |||||
11 | Loan | 4, 13 | 1 | Apollo Point III Apartments | Gregory A. Sarangoulis | No | No | Refinance |
12 | Loan | 7, 19 | 1 | J&O Industrial Facility | AG Net Lease IV (Q) Corp., AG Net Lease IV Corp. and AG Net Lease Realty Fund IV Investments (H-1), L.P. | No | No | Acquisition |
13 | Loan | 3, 7, 12, 15, 19, 24 | 1 | Brier Creek Commons | AAC Consolidated Properties, LLC | No | No | Refinance |
14 | Loan | 1 | HIE Gatlinburg | Hardikkumar Patel | No | No | Acquisition | |
15 | Loan | 6, 13, 23 | 4 | Midwest Anchor Retail Portfolio | William E. Watch, Warren C. Terrace, The William Watch Living Trust, dated December 7, 1995 and The Warren Terrace Living Trust, dated November 1, 1995 | No | No | Refinance |
15.01 | Property | 1 | Eastgate Plaza | |||||
15.02 | Property | 1 | Mt. Morris Township | |||||
15.03 | Property | 1 | Royal Town Center Shopping Center | |||||
15.04 | Property | 1 | Summit Shopping Center | |||||
16 | Loan | 19 | 1 | Courtyard by Marriott, DFW Airport North | Rohit Kumar and Nidhi Tuli | No | No | Acquisition |
17 | Loan | 19 | 1 | Cambria Phoenix Chandler | Anthony M. Re and Steven L. Re | No | No | Acquisition |
18 | Loan | 17, 19 | 1 | Stoney Creek Hotel - Broken Arrow | SCI Lodging Group, L.L.C. | No | No | Refinance |
19 | Loan | 2, 13, 16 | 1 | Clifton Industrial | Chaim Weiss | No | No | Refinance |
20 | Loan | 1, 6, 7, 12, 16, 19 | 17 | Novolex Portfolio | New Mountain Net Lease Partners II Corporation | No | No | Recapitalization |
20.01 | Property | 1 | 2000 Commerce Center Drive | |||||
20.02 | Property | 1 | 1200 Northrop Road | |||||
20.03 | Property | 1 | 3400 Bagcraft Boulevard | |||||
20.04 | Property | 1 | 690 Unisia Drive | |||||
20.05 | Property | 1 | 800 Koomey Road | |||||
20.06 | Property | 1 | 3900 West 43rd Street | |||||
20.07 | Property | 1 | 540 West Nez Perce | |||||
20.08 | Property | 1 | 4255 Thunderbird Lane | |||||
20.09 | Property | 1 | 1001 North Madison Avenue | |||||
20.10 | Property | 1 | 17153 Industrial Highway | |||||
20.11 | Property | 1 | 999 North Madison Avenue | |||||
20.12 | Property | 1 | 407 Sangamore Road | |||||
20.13 | Property | 1 | 88 Nesbitt Drive | |||||
20.14 | Property | 1 | 310 Hartmann Drive | |||||
20.15 | Property | 1 | 101 Commerce Drive | |||||
20.16 | Property | 1 | 620 Hardin Street | |||||
20.17 | Property | 1 | 3100 East Richmond Street | |||||
21 | Loan | 12, 19, 23 | 1 | Meadowbrook Marketplace | Todd A. Sachse and Lee Hurwitz | No | No | Acquisition |
22 | Loan | 15, 16, 19 | 1 | Protect Controls Industrial | Walter D. Davis, III, Shane Davis and Tammy Clark | No | No | Refinance |
23 | Loan | 16, 27, 29 | 1 | 14-43 31st Avenue | Antonio Disaverio, Emilia Disaverio and Dino Disaverio | No | No | Refinance |
24 | Loan | 5, 19, 28 | 1 | Holiday Inn Santee | Parminder Thind | No | No | Acquisition |
25 | Loan | 13, 28 | 1 | Best Western Plus Diamond Valley Inn | Nishith P. Mehta and Pankaj P. Mehta | No | No | Refinance |
26 | Loan | 23 | 1 | Minton Road Professional Center | Craig K. Deligdish | No | No | Recapitalization |
27 | Loan | 13 | 1 | La Quinta Inn & Suites Lubbock South | Harendra I. Patel and Neeta H. Patel | No | No | Refinance |
28 | Loan | 16, 22 | 1 | 2021 Avenue X | Mendel Kaff | No | No | Recapitalization |
29 | Loan | 19 | 1 | Holiday Inn Express Picayune, MS | Kendra Plummer | No | No | Acquisition |
30 | Loan | 3, 19, 23 | 1 | 938 East 4th Street | Plamen I. Ayvazov and Diana S. Ayvaz | No | No | Refinance |
31 | Loan | 2, 6, 10, 13, 16 | 3 | Society Hill Portfolio | Abe Cohen | No | No | Refinance |
31.01 | Property | 1 | 35 South 3rd Street | |||||
31.02 | Property | 1 | 412 Spruce Street | |||||
31.03 | Property | 1 | 436 Spruce Street | |||||
32 | Loan | 1 | Mini U Storage - Maple Shade | Dahn Corporation | No | No | Refinance |
A-34 |
BMO 2023-C6
ANNEX A
Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | Property Located Within a Qualified Opportunity Zone (Y/N) | Sources: Loan Amount ($) | Sources: Principal's New Cash Contribution ($) | Sources: Subordinate Debt ($) | Sources: Other Sources ($) | Sources: Total Sources ($) | Uses: Loan Payoff ($) | Uses: Purchase Price ($) | Uses: Closing Costs ($) | Uses: Reserves ($) | Uses: Principal Equity Distribution ($) | Uses: Other Uses ($) |
29 | ||||||||||||||||
1 | Loan | 1, 5, 6, 7, 10, 12, 17, 19, 21, 23, 30 | 62 | Healthcare Trust MOB Portfolio | 240,000,000 | 0 | 0 | 0 | 240,000,000 | 196,076,830 | 0 | 8,563,111 | 5,969,433 | 29,390,626 | 0 | |
1.01 | Property | �� | 1 | Belpre V Cancer Center - Belpre, OH | No | |||||||||||
1.02 | Property | 1 | Glendale MOB - Farmington Hills, MI | No | ||||||||||||
1.03 | Property | 1 | 1600 State Street | No | ||||||||||||
1.04 | Property | 1 | Palm Valley Medical Plaza - Goodyear, AZ | No | ||||||||||||
1.05 | Property | 1 | Eastside Cancer Institute - Greenville, SC | No | ||||||||||||
1.06 | Property | 1 | Aurora Healthcare Center - Waterford, WI | No | ||||||||||||
1.07 | Property | 1 | Beaumont Medical Center - Warren, MI | No | ||||||||||||
1.08 | Property | 1 | Millennium Eye Care - Freehold, NJ | No | ||||||||||||
1.09 | Property | 1 | 757 Franciscan Medical - Munster, IN | No | ||||||||||||
1.10 | Property | 1 | Vascular Surgery Associates - Tallahassee, FL | No | ||||||||||||
1.11 | Property | 1 | Decatur Medical Office Building - Decatur, GA | No | ||||||||||||
1.12 | Property | 1 | Aurora Healthcare Center - Wautoma, WI | No | ||||||||||||
1.13 | Property | 1 | Greenfield Medical Plaza - Gilbert, AZ | No | ||||||||||||
1.14 | Property | 1 | Swedish American MOB - Roscoe, IL | No | ||||||||||||
1.15 | Property | 1 | West Michigan Surgery Center - Big Rapids, MI | No | ||||||||||||
1.16 | Property | 1 | UPMC - Sir Thomas Court - Harrisburg, PA | No | ||||||||||||
1.17 | Property | 1 | Eastern Carolina ENT - Greenville, NC | No | ||||||||||||
1.18 | Property | 1 | Lancaster Medical Arts MOB - Lancaster | No | ||||||||||||
1.19 | Property | 1 | UPMC - Fisher Road - Mechanicsburg, PA | No | ||||||||||||
1.20 | Property | 1 | Kingwood Executive Center - Kingwood, TX | No | ||||||||||||
1.21 | Property | 1 | Pensacola Nephrology MOB - Pensacola, FL | No | ||||||||||||
1.22 | Property | 1 | Lee Memorial Health System - Fort Myers, FL | No | ||||||||||||
1.23 | Property | 1 | Greenville Health System - Greenville, SC | No | ||||||||||||
1.24 | Property | 1 | UPMC - Chambers Hill - Harrisburg, PA | No | ||||||||||||
1.25 | Property | 1 | Rockwall Medical Plaza - Rockwall, TX | No | ||||||||||||
1.26 | Property | 1 | Pioneer Spine Sports - West Springfield | No | ||||||||||||
1.27 | Property | 1 | Women's Healthcare Group MOB - York, PA | No | ||||||||||||
1.28 | Property | 1 | OrthoOne Hilliard - Hilliard, OH | No | ||||||||||||
1.29 | Property | 1 | St Peter's - Albany, NY - 5 Palisades | No | ||||||||||||
1.30 | Property | 1 | Metropolitan Eye Lakeshore Surgery - St. Clair Shores, MI | No | ||||||||||||
1.31 | Property | 1 | Crittenton MOB - Washington Township, MI | No | ||||||||||||
1.32 | Property | 1 | Surgery Center of Temple - Temple, TX | No | ||||||||||||
1.33 | Property | 1 | RAI Care Center-Clearwater, FL | No | ||||||||||||
1.34 | Property | 1 | Medical Center V - Peoria, AZ | No | ||||||||||||
1.35 | Property | 1 | MetroHealth Buckeye Health - Cleveland, OH | No | ||||||||||||
1.36 | Property | 1 | South Douglas MOB - Midwest City, OK | No | ||||||||||||
1.37 | Property | 1 | Crittenton MOB - Sterling Heights, MI | No | ||||||||||||
1.38 | Property | 1 | SPHP MOB, Albany, NY | No | ||||||||||||
1.39 | Property | 1 | Atlanta Gastroenterology Associates - Lawrenceville, GA | No | ||||||||||||
1.40 | Property | 1 | Bone and Joint Specialists - Merrillville, IN | No | ||||||||||||
1.41 | Property | 1 | 1550 State Street | No | ||||||||||||
1.42 | Property | 1 | St. Peter's - Albany, NY - 2 Palisades | No | ||||||||||||
1.43 | Property | 1 | St Lukes Heart Vascular Center - East Stroudsburg | No | ||||||||||||
1.44 | Property | 1 | Naidu Clinic - Odessa, TX | No | ||||||||||||
1.45 | Property | 1 | Aurora Healthcare Center - Kiel, WI | No | ||||||||||||
1.46 | Property | 1 | Florida Medical Heartcare - Tampa, FL | No | ||||||||||||
1.47 | Property | 1 | Florida Medical Wesley Chapel - Tampa, FL | No | ||||||||||||
1.48 | Property | 1 | Aurora Healthcare Center - Green Bay, WI | No | ||||||||||||
1.49 | Property | 1 | Pioneer Spine Sports - Springfield | No | ||||||||||||
1.50 | Property | 1 | Center for Advanced Dermatology - Lakewood, CO | No | ||||||||||||
1.51 | Property | 1 | Pioneer Spine Sports - Northampton | No | ||||||||||||
1.52 | Property | 1 | Florida Medical Clinic - Tampa, FL | No | ||||||||||||
1.53 | Property | 1 | DaVita Dialysis - Hudson, FL | No | ||||||||||||
1.54 | Property | 1 | St Peter's - Albany, NY - 4 Palisades | No | ||||||||||||
1.55 | Property | 1 | 5825 Shoreview Lane North | No | ||||||||||||
1.56 | Property | 1 | Florida Medical Tampa Palms - Tampa, FL | No | ||||||||||||
1.57 | Property | 1 | Fresenius Medical Care - Winfield, AL | No | ||||||||||||
1.58 | Property | 1 | Florida Medical Somerset - Tampa, FL | No | ||||||||||||
1.59 | Property | 1 | St. Peter's - Troy, NY - 2 New Hampshire | No | ||||||||||||
1.60 | Property | 1 | DaVita Bay Breeze Dialysis Center - Largo, FL | No | ||||||||||||
1.61 | Property | 1 | Aurora Healthcare Center - Greenville, WI | No | ||||||||||||
1.62 | Property | 1 | 1586 State Street | No | ||||||||||||
2 | Loan | 1, 4, 7, 10, 12, 15, 16, 19, 20, 28 | 1 | Skorpios Industrial | No | 75,000,000 | 126,761,552 | 0 | 0 | 201,761,552 | 0 | 190,000,000 | 7,491,760 | 4,269,792 | 0 | 0 |
3 | Loan | 1, 4, 5, 7, 12, 13, 14, 16, 19, 24 | 1 | Fashion Valley Mall | No | 450,000,000 | 0 | 0 | 0 | 450,000,000 | 417,362,939 | 0 | 1,262,178 | 28,803,694 | 2,571,188 | 0 |
4 | Loan | 1, 2, 5, 7, 11, 12, 21, 24 | 1 | CX - 250 Water Street | No | 531,500,000 | 7,497,903 | 0 | 0 | 538,997,903 | 473,876,626 | 0 | 3,334,755 | 17,593,844 | 0 | 44,192,678 |
5 | Loan | 7, 15, 19 | 1 | Marriott Philadelphia West | No | 39,000,000 | 0 | 0 | 0 | 39,000,000 | 33,348,176 | 0 | 353,900 | 374,756 | 4,923,168 | 0 |
6 | Loan | 16 | 1 | Maple Creek Village | No | 28,200,000 | 0 | 0 | 0 | 28,200,000 | 8,945,047 | 0 | 633,603 | 399,598 | 2,786,751 | 15,435,000 |
7 | Loan | 1, 4, 7, 12, 13, 19, 20, 21, 23, 24 | 1 | 11 West 42nd Street | No | 274,000,000 | 13,988,916 | 56,000,000 | 0 | 343,988,916 | 301,013,950 | 0 | 13,809,715 | 29,165,251 | 0 | 0 |
8 | Loan | 1, 5, 7, 10, 12, 13, 18, 23, 30 | 1 | Back Bay Office | No | 475,000,000 | 41,583,604 | 105,000,000 | 0 | 621,583,604 | 546,966,371 | 0 | 16,756,604 | 57,860,629 | 0 | 0 |
9 | Loan | 5, 6, 7, 16, 23, 30 | 22 | Four Springs Net Lease Portfolio | 72,200,000 | 0 | 0 | 0 | 72,200,000 | 37,374,922 | 0 | 4,889,338 | 2,000,000 | 27,935,740 | 0 | |
9.01 | Property | 1 | 8271 Anderson Court | No | ||||||||||||
9.02 | Property | 1 | 1313 & 1422 Campbell Street | No | ||||||||||||
9.03 | Property | 1 | 3310 Greensburg Road | No | ||||||||||||
9.04 | Property | 1 | 2495 Doctor F. E. Wright Drive | No | ||||||||||||
9.05 | Property | 1 | 700 Stephenson Highway | No | ||||||||||||
9.06 | Property | 1 | 7850 Haggerty Road | No |
A-35 |
BMO 2023-C6
ANNEX A
Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | Property Located Within a Qualified Opportunity Zone (Y/N) | Sources: Loan Amount ($) | Sources: Principal's New Cash Contribution ($) | Sources: Subordinate Debt ($) | Sources: Other Sources ($) | Sources: Total Sources ($) | Uses: Loan Payoff ($) | Uses: Purchase Price ($) | Uses: Closing Costs ($) | Uses: Reserves ($) | Uses: Principal Equity Distribution ($) | Uses: Other Uses ($) |
29 | ||||||||||||||||
9.07 | Property | 1 | 4125 State Route 22 | No | ||||||||||||
9.08 | Property | 1 | 4400 South 76th Circle | No | ||||||||||||
9.09 | Property | 1 | 8400 Green Meadows Drive | No | ||||||||||||
9.10 | Property | 1 | 1817 Masters Avenue | No | ||||||||||||
9.11 | Property | 1 | 8760 Mississippi Street | No | ||||||||||||
9.12 | Property | 1 | 35710 Mound Road | No | ||||||||||||
9.13 | Property | 1 | 819 North Jefferson Avenue | No | ||||||||||||
9.14 | Property | 1 | 2435 Prairie Road | No | ||||||||||||
9.15 | Property | 1 | 199 and 203 Finley Road | No | ||||||||||||
9.16 | Property | 1 | 50-100 Frontier Way | No | ||||||||||||
9.17 | Property | 1 | 11686 Upper River Road | No | ||||||||||||
9.18 | Property | 1 | 1175 Bowes Road | No | ||||||||||||
9.19 | Property | 1 | 3251 Gila Ridge Road | No | ||||||||||||
9.20 | Property | 1 | 2465 North 22nd Street | No | ||||||||||||
9.21 | Property | 1 | 104 South Scenic Highway | No | ||||||||||||
9.22 | Property | 1 | 3519 Wayland Drive | No | ||||||||||||
10 | Loan | 6 | 4 | Cincinnati Multifamily Portfolio II | 21,000,000 | 5,750,000 | 0 | 0 | 26,750,000 | 12,424,480 | 0 | 598,961 | 336,183 | 7,640,376 | 5,750,000 | |
10.01 | Property | 1 | Valley Hill Apartments | No | ||||||||||||
10.02 | Property | 1 | Hillview Apartments | No | ||||||||||||
10.03 | Property | 1 | Kings Pointe Apartments | No | ||||||||||||
10.04 | Property | 1 | Hillcrest Apartments | No | ||||||||||||
11 | Loan | 4, 13 | 1 | Apollo Point III Apartments | No | 20,500,000 | 0 | 0 | 0 | 20,500,000 | 18,914,133 | 0 | 643,336 | 160,447 | 782,083 | 0 |
12 | Loan | 7, 19 | 1 | J&O Industrial Facility | No | 46,480,000 | 25,557,203 | 0 | 0 | 72,037,203 | 0 | 71,200,000 | 837,203 | 0 | 0 | 0 |
13 | Loan | 3, 7, 12, 15, 19, 24 | 1 | Brier Creek Commons | No | 85,000,000 | 0 | 0 | 0 | 85,000,000 | 70,400,945 | 0 | 1,457,492 | 810,382 | 2,060,070 | 10,271,111 |
14 | Loan | 1 | HIE Gatlinburg | No | 18,900,000 | 10,142,619 | 0 | 0 | 29,042,619 | 0 | 28,000,000 | 502,997 | 539,622 | 0 | 0 | |
15 | Loan | 6, 13, 23 | 4 | Midwest Anchor Retail Portfolio | 16,000,000 | 603,796 | 0 | 0 | 16,603,796 | 13,311,413 | 0 | 1,120,580 | 2,171,802 | 0 | 0 | |
15.01 | Property | 1 | Eastgate Plaza | No | ||||||||||||
15.02 | Property | 1 | Mt. Morris Township | No | ||||||||||||
15.03 | Property | 1 | Royal Town Center Shopping Center | No | ||||||||||||
15.04 | Property | 1 | Summit Shopping Center | No | ||||||||||||
16 | Loan | 19 | 1 | Courtyard by Marriott, DFW Airport North | No | |||||||||||
17 | Loan | 19 | 1 | Cambria Phoenix Chandler | No | |||||||||||
18 | Loan | 17, 19 | 1 | Stoney Creek Hotel - Broken Arrow | No | |||||||||||
19 | Loan | 2, 13, 16 | 1 | Clifton Industrial | No | |||||||||||
20 | Loan | 1, 6, 7, 12, 16, 19 | 17 | Novolex Portfolio | ||||||||||||
20.01 | Property | 1 | 2000 Commerce Center Drive | No | ||||||||||||
20.02 | Property | 1 | 1200 Northrop Road | No | ||||||||||||
20.03 | Property | 1 | 3400 Bagcraft Boulevard | No | ||||||||||||
20.04 | Property | 1 | 690 Unisia Drive | No | ||||||||||||
20.05 | Property | 1 | 800 Koomey Road | No | ||||||||||||
20.06 | Property | 1 | 3900 West 43rd Street | No | ||||||||||||
20.07 | Property | 1 | 540 West Nez Perce | No | ||||||||||||
20.08 | Property | 1 | 4255 Thunderbird Lane | No | ||||||||||||
20.09 | Property | 1 | 1001 North Madison Avenue | No | ||||||||||||
20.10 | Property | 1 | 17153 Industrial Highway | No | ||||||||||||
20.11 | Property | 1 | 999 North Madison Avenue | No | ||||||||||||
20.12 | Property | 1 | 407 Sangamore Road | No | ||||||||||||
20.13 | Property | 1 | 88 Nesbitt Drive | No | ||||||||||||
20.14 | Property | 1 | 310 Hartmann Drive | No | ||||||||||||
20.15 | Property | 1 | 101 Commerce Drive | No | ||||||||||||
20.16 | Property | 1 | 620 Hardin Street | No | ||||||||||||
20.17 | Property | 1 | 3100 East Richmond Street | No | ||||||||||||
21 | Loan | 12, 19, 23 | 1 | Meadowbrook Marketplace | No | |||||||||||
22 | Loan | 15, 16, 19 | 1 | Protect Controls Industrial | No | |||||||||||
23 | Loan | 16, 27, 29 | 1 | 14-43 31st Avenue | Yes | |||||||||||
24 | Loan | 5, 19, 28 | 1 | Holiday Inn Santee | No | |||||||||||
25 | Loan | 13, 28 | 1 | Best Western Plus Diamond Valley Inn | No | |||||||||||
26 | Loan | 23 | 1 | Minton Road Professional Center | No | |||||||||||
27 | Loan | 13 | 1 | La Quinta Inn & Suites Lubbock South | No | |||||||||||
28 | Loan | 16, 22 | 1 | 2021 Avenue X | No | |||||||||||
29 | Loan | 19 | 1 | Holiday Inn Express Picayune, MS | No | |||||||||||
30 | Loan | 3, 19, 23 | 1 | 938 East 4th Street | No | |||||||||||
31 | Loan | 2, 6, 10, 13, 16 | 3 | Society Hill Portfolio | ||||||||||||
31.01 | Property | 1 | 35 South 3rd Street | No | ||||||||||||
31.02 | Property | 1 | 412 Spruce Street | No | ||||||||||||
31.03 | Property | 1 | 436 Spruce Street | No | ||||||||||||
32 | Loan | 1 | Mini U Storage - Maple Shade | No |
A-36 |
BMO 2023-C6
ANNEX A
Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | Uses: Total Uses ($) | Franchise Agreement Expiration | Underwritten ADR ($) | Underwritten RevPAR ($) | Underwritten Hotel Occupancy (%) | Most Recent ADR ($) | Most Recent RevPAR ($) | Most Recent Hotel Occupancy (%) | Second Most Recent ADR ($) | Second Most Recent RevPAR ($) | Second Most Recent Hotel Occupancy (%) | Third Most Recent ADR ($) | Third Most Recent RevPAR ($) | Third Most Recent Hotel Occupancy (%) |
1 | Loan | 1, 5, 6, 7, 10, 12, 17, 19, 21, 23, 30 | 62 | Healthcare Trust MOB Portfolio | 240,000,000 | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
1.01 | Property | 1 | Belpre V Cancer Center - Belpre, OH | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||
1.02 | Property | 1 | Glendale MOB - Farmington Hills, MI | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||
1.03 | Property | 1 | 1600 State Street | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||
1.04 | Property | 1 | Palm Valley Medical Plaza - Goodyear, AZ | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||
1.05 | Property | 1 | Eastside Cancer Institute - Greenville, SC | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||
1.06 | Property | 1 | Aurora Healthcare Center - Waterford, WI | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||
1.07 | Property | 1 | Beaumont Medical Center - Warren, MI | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||
1.08 | Property | 1 | Millennium Eye Care - Freehold, NJ | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||
1.09 | Property | 1 | 757 Franciscan Medical - Munster, IN | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||
1.10 | Property | 1 | Vascular Surgery Associates - Tallahassee, FL | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||
1.11 | Property | 1 | Decatur Medical Office Building - Decatur, GA | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||
1.12 | Property | 1 | Aurora Healthcare Center - Wautoma, WI | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||
1.13 | Property | 1 | Greenfield Medical Plaza - Gilbert, AZ | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||
1.14 | Property | 1 | Swedish American MOB - Roscoe, IL | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||
1.15 | Property | 1 | West Michigan Surgery Center - Big Rapids, MI | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||
1.16 | Property | 1 | UPMC - Sir Thomas Court - Harrisburg, PA | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||
1.17 | Property | 1 | Eastern Carolina ENT - Greenville, NC | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||
1.18 | Property | 1 | Lancaster Medical Arts MOB - Lancaster | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||
1.19 | Property | 1 | UPMC - Fisher Road - Mechanicsburg, PA | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||
1.20 | Property | 1 | Kingwood Executive Center - Kingwood, TX | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||
1.21 | Property | 1 | Pensacola Nephrology MOB - Pensacola, FL | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||
1.22 | Property | 1 | Lee Memorial Health System - Fort Myers, FL | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||
1.23 | Property | 1 | Greenville Health System - Greenville, SC | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||
1.24 | Property | 1 | UPMC - Chambers Hill - Harrisburg, PA | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||
1.25 | Property | 1 | Rockwall Medical Plaza - Rockwall, TX | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||
1.26 | Property | 1 | Pioneer Spine Sports - West Springfield | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||
1.27 | Property | 1 | Women's Healthcare Group MOB - York, PA | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||
1.28 | Property | 1 | OrthoOne Hilliard - Hilliard, OH | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||
1.29 | Property | 1 | St Peter's - Albany, NY - 5 Palisades | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||
1.30 | Property | 1 | Metropolitan Eye Lakeshore Surgery - St. Clair Shores, MI | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||
1.31 | Property | 1 | Crittenton MOB - Washington Township, MI | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||
1.32 | Property | 1 | Surgery Center of Temple - Temple, TX | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||
1.33 | Property | 1 | RAI Care Center-Clearwater, FL | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||
1.34 | Property | 1 | Medical Center V - Peoria, AZ | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||
1.35 | Property | 1 | MetroHealth Buckeye Health - Cleveland, OH | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||
1.36 | Property | 1 | South Douglas MOB - Midwest City, OK | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||
1.37 | Property | 1 | Crittenton MOB - Sterling Heights, MI | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||
1.38 | Property | 1 | SPHP MOB, Albany, NY | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||
1.39 | Property | 1 | Atlanta Gastroenterology Associates - Lawrenceville, GA | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||
1.40 | Property | 1 | Bone and Joint Specialists - Merrillville, IN | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||
1.41 | Property | 1 | 1550 State Street | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||
1.42 | Property | 1 | St. Peter's - Albany, NY - 2 Palisades | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||
1.43 | Property | 1 | St Lukes Heart Vascular Center - East Stroudsburg | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||
1.44 | Property | 1 | Naidu Clinic - Odessa, TX | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||
1.45 | Property | 1 | Aurora Healthcare Center - Kiel, WI | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||
1.46 | Property | 1 | Florida Medical Heartcare - Tampa, FL | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||
1.47 | Property | 1 | Florida Medical Wesley Chapel - Tampa, FL | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||
1.48 | Property | 1 | Aurora Healthcare Center - Green Bay, WI | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||
1.49 | Property | 1 | Pioneer Spine Sports - Springfield | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||
1.50 | Property | 1 | Center for Advanced Dermatology - Lakewood, CO | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||
1.51 | Property | 1 | Pioneer Spine Sports - Northampton | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||
1.52 | Property | 1 | Florida Medical Clinic - Tampa, FL | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||
1.53 | Property | 1 | DaVita Dialysis - Hudson, FL | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||
1.54 | Property | 1 | St Peter's - Albany, NY - 4 Palisades | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||
1.55 | Property | 1 | 5825 Shoreview Lane North | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||
1.56 | Property | 1 | Florida Medical Tampa Palms - Tampa, FL | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||
1.57 | Property | 1 | Fresenius Medical Care - Winfield, AL | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||
1.58 | Property | 1 | Florida Medical Somerset - Tampa, FL | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||
1.59 | Property | 1 | St. Peter's - Troy, NY - 2 New Hampshire | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||
1.60 | Property | 1 | DaVita Bay Breeze Dialysis Center - Largo, FL | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||
1.61 | Property | 1 | Aurora Healthcare Center - Greenville, WI | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||
1.62 | Property | 1 | 1586 State Street | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||
2 | Loan | 1, 4, 7, 10, 12, 15, 16, 19, 20, 28 | 1 | Skorpios Industrial | 201,761,552 | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
3 | Loan | 1, 4, 5, 7, 12, 13, 14, 16, 19, 24 | 1 | Fashion Valley Mall | 450,000,000 | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
4 | Loan | 1, 2, 5, 7, 11, 12, 21, 24 | 1 | CX - 250 Water Street | 538,997,903 | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
5 | Loan | 7, 15, 19 | 1 | Marriott Philadelphia West | 39,000,000 | 1/9/2038 | 193.78 | 106.76 | 55.1% | 193.78 | 106.76 | 55.1% | 189.48 | 102.09 | 53.9% | 157.19 | 63.95 | 40.7% |
6 | Loan | 16 | 1 | Maple Creek Village | 28,200,000 | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
7 | Loan | 1, 4, 7, 12, 13, 19, 20, 21, 23, 24 | 1 | 11 West 42nd Street | 343,988,916 | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
8 | Loan | 1, 5, 7, 10, 12, 13, 18, 23, 30 | 1 | Back Bay Office | 621,583,604 | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
9 | Loan | 5, 6, 7, 16, 23, 30 | 22 | Four Springs Net Lease Portfolio | 72,200,000 | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
9.01 | Property | 1 | 8271 Anderson Court | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||
9.02 | Property | 1 | 1313 & 1422 Campbell Street | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||
9.03 | Property | 1 | 3310 Greensburg Road | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||
9.04 | Property | 1 | 2495 Doctor F. E. Wright Drive | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||
9.05 | Property | 1 | 700 Stephenson Highway | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||
9.06 | Property | 1 | 7850 Haggerty Road | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
A-37 |
BMO 2023-C6
ANNEX A
Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | Uses: Total Uses ($) | Franchise Agreement Expiration | Underwritten ADR ($) | Underwritten RevPAR ($) | Underwritten Hotel Occupancy (%) | Most Recent ADR ($) | Most Recent RevPAR ($) | Most Recent Hotel Occupancy (%) | Second Most Recent ADR ($) | Second Most Recent RevPAR ($) | Second Most Recent Hotel Occupancy (%) | Third Most Recent ADR ($) | Third Most Recent RevPAR ($) | Third Most Recent Hotel Occupancy (%) |
9.07 | Property | 1 | 4125 State Route 22 | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||
9.08 | Property | 1 | 4400 South 76th Circle | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||
9.09 | Property | 1 | 8400 Green Meadows Drive | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||
9.10 | Property | 1 | 1817 Masters Avenue | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||
9.11 | Property | 1 | 8760 Mississippi Street | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||
9.12 | Property | 1 | 35710 Mound Road | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||
9.13 | Property | 1 | 819 North Jefferson Avenue | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||
9.14 | Property | 1 | 2435 Prairie Road | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||
9.15 | Property | 1 | 199 and 203 Finley Road | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||
9.16 | Property | 1 | 50-100 Frontier Way | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||
9.17 | Property | 1 | 11686 Upper River Road | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||
9.18 | Property | 1 | 1175 Bowes Road | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||
9.19 | Property | 1 | 3251 Gila Ridge Road | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||
9.20 | Property | 1 | 2465 North 22nd Street | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||
9.21 | Property | 1 | 104 South Scenic Highway | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||
9.22 | Property | 1 | 3519 Wayland Drive | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||
10 | Loan | 6 | 4 | Cincinnati Multifamily Portfolio II | 26,750,000 | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
10.01 | Property | 1 | Valley Hill Apartments | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||
10.02 | Property | 1 | Hillview Apartments | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||
10.03 | Property | 1 | Kings Pointe Apartments | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||
10.04 | Property | 1 | Hillcrest Apartments | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||
11 | Loan | 4, 13 | 1 | Apollo Point III Apartments | 20,500,000 | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
12 | Loan | 7, 19 | 1 | J&O Industrial Facility | 72,037,203 | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
13 | Loan | 3, 7, 12, 15, 19, 24 | 1 | Brier Creek Commons | 85,000,000 | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
14 | Loan | 1 | HIE Gatlinburg | 29,042,619 | 6/30/2038 | 198.15 | 161.07 | 81.3% | 198.15 | 161.07 | 81.3% | 198.54 | 157.97 | 79.6% | 187.14 | 149.78 | 80.0% | |
15 | Loan | 6, 13, 23 | 4 | Midwest Anchor Retail Portfolio | 16,603,796 | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
15.01 | Property | 1 | Eastgate Plaza | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||
15.02 | Property | 1 | Mt. Morris Township | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||
15.03 | Property | 1 | Royal Town Center Shopping Center | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||
15.04 | Property | 1 | Summit Shopping Center | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||
16 | Loan | 19 | 1 | Courtyard by Marriott, DFW Airport North | 7/24/2043 | 142.24 | 113.51 | 79.8% | 142.09 | 114.17 | 80.3% | 135.12 | 109.43 | 81.0% | 107.05 | 76.87 | 71.8% | |
17 | Loan | 19 | 1 | Cambria Phoenix Chandler | 6/30/2045 | 143.70 | 118.81 | 82.7% | 143.70 | 118.81 | 82.7% | 133.98 | 108.79 | 81.2% | 109.84 | 82.27 | 74.9% | |
18 | Loan | 17, 19 | 1 | Stoney Creek Hotel - Broken Arrow | NAP | 118.55 | 69.35 | 58.5% | 117.94 | 68.10 | 57.7% | 115.65 | 65.22 | 56.4% | 113.97 | 55.17 | 48.4% | |
19 | Loan | 2, 13, 16 | 1 | Clifton Industrial | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
20 | Loan | 1, 6, 7, 12, 16, 19 | 17 | Novolex Portfolio | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
20.01 | Property | 1 | 2000 Commerce Center Drive | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||
20.02 | Property | 1 | 1200 Northrop Road | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||
20.03 | Property | 1 | 3400 Bagcraft Boulevard | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||
20.04 | Property | 1 | 690 Unisia Drive | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||
20.05 | Property | 1 | 800 Koomey Road | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||
20.06 | Property | 1 | 3900 West 43rd Street | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||
20.07 | Property | 1 | 540 West Nez Perce | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||
20.08 | Property | 1 | 4255 Thunderbird Lane | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||
20.09 | Property | 1 | 1001 North Madison Avenue | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||
20.10 | Property | 1 | 17153 Industrial Highway | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||
20.11 | Property | 1 | 999 North Madison Avenue | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||
20.12 | Property | 1 | 407 Sangamore Road | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||
20.13 | Property | 1 | 88 Nesbitt Drive | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||
20.14 | Property | 1 | 310 Hartmann Drive | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||
20.15 | Property | 1 | 101 Commerce Drive | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||
20.16 | Property | 1 | 620 Hardin Street | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||
20.17 | Property | 1 | 3100 East Richmond Street | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||
21 | Loan | 12, 19, 23 | 1 | Meadowbrook Marketplace | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
22 | Loan | 15, 16, 19 | 1 | Protect Controls Industrial | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
23 | Loan | 16, 27, 29 | 1 | 14-43 31st Avenue | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
24 | Loan | 5, 19, 28 | 1 | Holiday Inn Santee | 5/26/2038 | 132.15 | 97.28 | 73.6% | 132.15 | 97.28 | 73.6% | 143.08 | 110.21 | 77.0% | 129.97 | 99.50 | 76.6% | |
25 | Loan | 13, 28 | 1 | Best Western Plus Diamond Valley Inn | 11/30/2023 | 137.19 | 87.73 | 63.9% | 137.19 | 87.73 | 63.9% | 136.07 | 89.38 | 65.7% | 113.22 | 90.07 | 79.5% | |
26 | Loan | 23 | 1 | Minton Road Professional Center | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
27 | Loan | 13 | 1 | La Quinta Inn & Suites Lubbock South | 12/1/2037 | 99.31 | 67.10 | 67.6% | 99.31 | 67.10 | 67.6% | 105.88 | 63.74 | 60.2% | 109.74 | 66.28 | 60.4% | |
28 | Loan | 16, 22 | 1 | 2021 Avenue X | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
29 | Loan | 19 | 1 | Holiday Inn Express Picayune, MS | 7/27/2038 | 128.15 | 94.45 | 73.7% | 128.15 | 94.45 | 73.7% | 130.44 | 94.23 | 72.2% | 125.25 | 98.31 | 78.5% | |
30 | Loan | 3, 19, 23 | 1 | 938 East 4th Street | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
31 | Loan | 2, 6, 10, 13, 16 | 3 | Society Hill Portfolio | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
31.01 | Property | 1 | 35 South 3rd Street | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||
31.02 | Property | 1 | 412 Spruce Street | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||
31.03 | Property | 1 | 436 Spruce Street | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||
32 | Loan | 1 | Mini U Storage - Maple Shade | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
A-38 |
Footnotes to Annex A-1 | |
(1) | “BMO” denotes Bank of Montreal as Mortgage Loan Seller, “SMC” denotes Starwood Mortgage Capital LLC as Mortgage Loan Seller, “ZBNA” denotes Zions Bancorporation, N.A. as Mortgage Loan Seller, “UBS AG” denotes UBS AG, by and through its branch office at 1285 Avenue of the Americas, New York, New York as Mortgage Loan Seller, “KeyBank” denotes KeyBank National Association as Mortgage Loan Seller, “AREF2” denotes Argentic Real Estate Finance 2 LLC as Mortgage Loan Seller, “GSMC” denotes Goldman Sachs Mortgage Company as Mortgage Loan Seller, “WFB” denotes Wells Fargo Bank, National Association as Mortgage Loan Seller, “LMF” denotes LMF Commercial, LLC as Mortgage Loan Seller and “GACC” denotes German American Capital Corporation as Mortgage Loan Seller. With respect to Loan No. 1, Healthcare Trust MOB Portfolio, the mortgage loan is part of a whole loan that was co-originated by KeyBank, Barclays Capital Real Estate Inc., and Societe Generale Financial Corporation. With respect to Loan No. 2, Skorpios Industrial, the mortgage loan is part of a whole loan that was co-originated by KeyBank and AREF2. With respect to Loan No. 3, Fashion Valley Mall, the mortgage loan is part of a whole loan that was co-originated by Bank of America, N.A., Barclays Capital Real Estate Inc., JPMorgan Chase Bank, National Association and BMO. With respect to Loan No. 4, CX - 250 Water Street, the mortgage loan is part of a whole loan that was co-originated by Bank of America, N.A., WFB, Goldman Sachs Bank USA, and 3650 Real Estate Investment Trust 2 LLC. With respect to Loan No. 7, 11 West 42nd Street, the mortgage loan is part of a whole loan that was co-originated by Bank of America, N.A., LMF and UBS AG. With respect to Loan No. 8, Back Bay Office, the mortgage loan is part of a whole loan that was co-originated by Deutsche Bank AG, New York Branch, Goldman Sachs Bank USA, WFB, New York Life Insurance Company, and Teachers Insurance and Annuity Association of America. With respect to Loan No. 20, Novolex Portfolio, the mortgage loan is part of a whole loan that was co-originated by DBR Investments Co. Limited and Goldman Sachs Bank USA. |
(2) | With respect to Loan No. 4, CX - 250 Water Street, the mortgaged property is comprised of approximately 60% lab space and 40% office space. With respect to Loan No. 19, Clifton Industrial, the Largest Tenant, EDNJ, Inc., has entered into a lease to expand 19,000 square feet into space that is currently occupied by Moving Solutions Van Lines, LLC (“Moving Solutions”). The expanded lease starts on September 1, 2023 and is scheduled to expire on July 31, 2032. Moving Solutions will sublease such space from EDNJ, Inc. until the expiration of the Moving Solutions lease on June 30, 2025. With respect to Loan No. 31, Society Hill Portfolio, the 35 South 3rd Street mortgaged property consists of four multifamily units and 2,000 square feet of retail space. |
(3) | Certain of the mortgage loans include parcels ground leased to tenants in the calculation of the total square footage and the occupancy of the mortgaged property. With respect to Loan No. 13, Brier Creek Commons, four tenants, Olive Garden, Truist Bank, McDon-ald’s, and Chili’s are ground lease tenants and own their improvements with no associated net rentable square feet. With respect to Loan No. 30, 938 East 4th Street, 13 of the 24 units at the mortgaged property are leased by Hyatus LH3 LLC (“Hyatus”), a short-term stay operator, which furnishes units and subleases them to third-party occupants. Hyatus has 13 separate leases, each of which have a lease expiration date of April 30, 2025. |
(4) | In certain cases, the mortgaged properties may have tenants that have executed leases that were included in the underwriting but that have not yet commenced paying rent and/or are not in occupancy. For tenants that are one of the top 5 tenants (by net rentable area leased) for the 15 largest mortgage loans, certain of such tenants have not taken possession or commenced paying rent or sublease a material portion of their property. See “Description of the Mortgage Pool—Tenant Issues— Rights to Sublease” and “--Tenants Not Yet in Occupancy or in a Free Rent Period, Leases Under Negotiation and LOIs” in the prospectus. |
A-39 |
With respect to Loan No. 2, Skorpios Industrial, at origination $1,019,792 was deposited into a rent concession reserve, representing free rent for the Sole Tenant, Skorpios. Skorpios is in a free rent period until September 2023. | |
(5) | With respect to all mortgage loans, with the exceptions of the mortgage loans listed identified in “Description of the Mortgage Pool—Certain Calculations and Definitions” in the prospectus, the Cut-off Date LTV Ratio (%) and the LTV Ratio at Maturity (%) are based on the Appraised Value ($) even though, for certain mortgage loans, the appraisal provided “as-stabilized” values based on certain criteria being met. With respect to Loan No. 1, Healthcare Trust MOB Portfolio, the Cut-off Date LTV Ratio (%) and LTV Ratio at Maturity / ARD (%) were calculated using the “As Portfolio” appraised value. With respect to Loan No. 3, Fashion Valley Mall, the Appraised Value ($) of the Mortgaged Property is a “hypothetical as-is” value of $1,430,000,000 as of April 5, 2023, which excludes the value attributed to the Fashion Valley Mall Release Parcels. The Fashion Valley Mall Release Parcels are permitted to be freely released by the borrower during the loan term. The “as-is” appraised value of the Mortgaged Property (including the Fashion Valley Mall Release Parcels) as of April 5, 2023 was $1,450,000,000. The “as-is” appraised value of $1,450,000,000 results in a Cut-off Date LTV Ratio (%) and LTV Ratio at Maturity (%) of 31.0% for the Fashion Valley Mall whole loan. With respect to Loan No. 4, CX - 250 Water Street, the Appraised Value ($) represents the “prospective market value upon completion & stabilization”, which assumes that, as of January 1, 2023, remaining construction balances are paid, outstanding tenant improvements are paid to the tenant, the tenant has commenced rent payments, and retail space leasing costs are paid, all of which have occurred other than payment of $5,932,952 for base building work and $7,160,274 for tenant improvements and future retail leasing costs. Such amounts for base building work and tenant improvements were fully reserved by the lender at loan origination. The appraisal concluded to an “as-is” appraised value of $960,000,000 as of May 4, 2022. The “as-is” appraised value results in a Cut-off Date LTV Ratio (%) and LTV Ratio as Maturity / ARD (%) of 55.4% for the CX - 250 Water Street Whole Loan. The appraisal concluded to an “as dark” appraised value of $920,000,000 as of May 4, 2022. The “as dark” appraised value results in a Cut-off Date LTV Ratio (%) and LTV Ratio as Maturity / ARD (%) of 57.8% for the CX - 250 Water Street Whole Loan. With respect to Loan No. 8, Back Bay Office, the Appraised Value ($) represents the “as is (extraordi-nary assumption)” appraised value subject to the extraordinary assumption that approximately $67,600,000 has been reserved for leasing costs. Due to the time passed since the appraisal date, the leasing cost escrow amount under the loan agreement was reduced to $57,860,629. All outstanding leasing costs at the time of loan origination were reserved upfront. With respect to Loan No. 9, Four Springs Net Lease Portfolio, the Appraised Value ($) represents the "as is portfolio" appraised value as of March 15, 2023, which applies a 4.20342460348773% portfolio premium to the aggregate individual “as is” values of the properties in the Four Spring Net Lease Portfolio. The 4000 Energy Drive property was removed from the aggregate individual “as is” property values because it did not secure the Four Springs Net Lease Portfolio whole loan. With respect to Loan No. 24, Holiday Inn Santee, the Appraised Value ($) represents the "as is (extraor-dinary assumption)" appraised value subject to the extraordinary assumption that a capital expenditure, which represents the estimated cost of renovations (PIP), would be escrowed at origination. At loan origination, the borrower deposited $1,675,000 to a PIP reserve account, which reflects 105% of the es-timate for brand mandated upgrades and improvements. |
A-40 |
(6) | For mortgage loans secured by multiple mortgaged properties, each mortgage loan’s Original Balance ($), Cut-off Date Balance ($) and Maturity Balance ($) 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. 1, Healthcare Trust MOB Portfolio ● Loan No. 9, Four Springs Net Lease Portfolio ● Loan No. 10, Cincinnati Multifamily Portfolio II ● Loan No. 15, Midwest Anchor Retail Portfolio ● Loan No. 20, Novolex Portfolio ● Loan No. 31, Society Hill Portfolio |
(7) | The Original Balance ($), Cut-off Date Balance ($), and Maturity Balance ($) represent only the mortgage loan included in the issuing entity. The Underwritten NOI DSCR (x), Underwritten NCF DSCR (x), Cut-off Date LTV Ratio (%), LTV Ratio at Maturity (%), Underwritten NOI Debt Yield (%), Underwritten NCF Debt Yield (%) and Loan per Unit ($) are calculated based on the mortgage loan included in the issuing entity and the related pari passu companion loans in the aggregate but exclude any subordinate companion loan(s). For more information regarding the mortgage loans secured by the mortgaged properties identified under the column heading in this Annex A-1, see the charts titled “Whole Loan Summary” and “Whole Loan Controlling Notes and Non-Controlling Notes” in “Description of the Mortgage Pool—The Whole Loans” in the prospectus. ● Loan No.1, Healthcare Trust MOB Portfolio ● Loan No. 2, Skorpios Industrial ● Loan No. 3, Fashion Valley Mall ● Loan No. 4, CX - 250 Water Street ● Loan No. 5, Marriott Philadelphia West ● Loan No. 7, 11 West 42nd Street ● Loan No. 8, Back Bay Office ● Loan No. 9, Four Springs Net Lease Portfolio ● Loan No. 12, J&O Industrial Facility ● Loan No. 13, Brier Creek Commons ● Loan No. 20, Novolex Portfolio |
(8) | The Administrative Fee Rate % includes the Servicing Fee, the Operating Advisor Fee, the Certificate Administrator/Trustee Fee, the Asset Representations Reviewer Fee and the CREFC® Intellectual Property Royalty License Fee applicable to each mortgage loan. |
(9) | For the mortgage loans with an interest-only period that accrues interest on an Actual/360 basis, the Monthly Debt Service (IO) ($) was calculated as 1/12th of the product of (i) the Original Balance ($), (ii) the Interest Rate % and (iii) 365/360. |
(10) | With respect to Loan No. 1, Healthcare Trust MOB Portfolio, a Grace Period – Default (Days) of five days is permitted once during each calendar year. With respect to Loan No. 2, Skorpios Industrial, a Grace Period - Late Fee (Days) and Grace Period Default (Days) of five days is allowed for the monthly payment of principal and interest. In addition, the Grace Period - Default (Days) of five days is allowed for the outstanding principal balance due at maturity. With respect to Loan No. 8, Back Bay Office, a Grace Period – Late Fee (Days) of 10 days after the payment date is permitted once during each calendar year before the borrower has to pay the lesser of (i) 4.0% of the unpaid sum or (ii) the maximum amount permitted by applicable law in order to defray the expense incurred by the lender to process the delinquent payment and to compensate the lender for the loss of the use of the delinquent payment. With respect to Loan No. 31, Society Hill Portfolio, a Grace Period – Late Fee (Days) of five days is allowed. |
(11) | With respect to Loan No. 4, CX - 250 Water Street, the Whole Loan is structured with an Anticipated Repayment Date of February 10, 2033 and a final maturity date of February 10, 2038. The initial interest rate for the CX - 250 Water Street Whole Loan is 5.50950% per annum. After the ARD, the interest rate will increase to the greater of (i) 7.50950% and (ii) the sum of the swap rate in effect on the ARD plus 4.28000%. The metrics presented above are calculated based on the ARD. |
A-41 |
(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 “O” Component of the prepayment provision represents the free payments including the Maturity Date. Certain mortgage loans permit the release of a portion of a mortgaged property (or an individual mortgaged property, in connection with a portfolio mortgage loan) under various circumstances, as described in the prospectus. See “Description of the Mortgage Pool—Certain Terms of the Mortgage Loans—Partial Releases” in the prospectus. With respect to Loan No. 1, Healthcare Trust MOB Portfolio, the lockout period will be at least 12 months beginning with and including the first payment date on July 6, 2023. Defeasance of the Healthcare Trust MOB Portfolio whole loan in full, or a portion thereof in connection with a release of one or more properties, is permitted at any time after the date that is the earlier of (i) two years from the closing date of the securitization that includes the last pari passu note to be securitized and (ii) May 24, 2026. In addition, voluntary prepayment of the Healthcare Trust MOB Portfolio whole loan in full, but not in part, is permitted after July 5, 2024 (prior to the open prepayment date on December 6, 2032) with the payment of a yield maintenance premium. The assumed defeasance lockout period of 26 payments is based on the expected closing date of this transaction in August 2023. The actual defeasance lockout period may be longer. On any payment date following (a) the payment date in June 2024 (with the payment of a yield maintenance premium) or (b) the earlier of two years following the last note to be securitized or May 24, 2026 (with either a partial defeasance or payment of a yield maintenance premium), the borrowers may release any of the Healthcare Trust MOB Portfolio Properties with 15 days’ notice upon satisfaction of the conditions set forth in the loan documents. With respect to Loan No. 2 Skorpios Industrial, the lockout period will be at least 24 payments beginning with and including the first payment date of September 1, 2023. Defeasance of the Skorpios Industrial whole loan in whole (but not in part) is permitted after the date that is two years from the closing date of the securitization that includes the last note to be securitized. The assumed lockout period of 24 payments is based on the expected closing date of the BMO 2023-C6 securitization trust in August 2023. The actual lockout period may be longer. With respect to Loan No. 3, Fashion Valley Mall, the lockout period will be at least 26 months beginning with and including the first payment date on July 1, 2023. Defeasance of the Fashion Valley Mall 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 to be securitized (the “REMIC Prohibition Period”) and (ii) May 25, 2026 (the “Permitted Release Date”). The assumed lockout period is based on the expected BMO 2023-C6 closing date in August 2023. The actual lockout period may be longer. If the Permitted Release Date has occurred but the REMIC Prohibition Period has not occurred, the borrower may prepay the Fashion Valley Mall whole loan in whole (but not in part) provided that such prepayment includes an amount equal to the yield maintenance premium. With respect to Loan No. 3, Fashion Valley Mall, the borrower may obtain the free release of any Fashion Valley Mall Release Parcels in connection with a transfer (at arms length if such transfer is to a person other than an affiliate of the borrower) of such Fashion Valley Mall Release Parcels, subject to the satisfaction of certain conditions, including (i) no event of default exists, (ii) Simon Property Group, L.P. or Simon Property Group, Inc. owns at least 50% of the direct or indirect interests in the borrower and controls the borrower, (iii) immediately after giving effect to the release, the portion of the Mortgaged Property remaining encumbered by the mortgage complies with all applicable legal requirements, is legally subdivided, has adequate parking and access and complies with all leases and reciprocal easement agreements, and (iv) if the Fashion Valley Mall Release Parcels is transferred to an affiliate of the borrower, (a) the borrower provides an officer’s certificate confirming that the intended primary use of the Fashion Valley Mall Release Parcels will not be exclusively for retail purposes, (b) to the extent existing tenants are proposed to be relocated to the Fashion Valley Mall Release Parcels, the borrower has entered into fully-executed replacement leases with replacement tenants (when taken collectively) of comparable credit quality, on comparable rental terms with the existing tenant, (c) the release will not have a material adverse effect on the value of the Mortgaged Property or the ability of the borrower to repay the Whole Loan, (d) a copy of the then-current rent roll and leasing plan for the Mortgaged Property and, if applicable, the Fashion Valley Mall Release Parcels, and (e) satisfaction of REMIC release conditions. See “Description of the Mortgage Pool—Certain Terms of the Mortgage Loans—Partial Releases” in the prospectus for additional information. With respect to Loan No. 4, CX - 250 Water Street, the whole loan may be voluntarily prepaid in whole beginning on the payment date in March 2025 with the payment of a yield maintenance premium if such prepayment occurs prior |
A-42 |
to the payment date in August 2032. In addition, the CX – 250 Water Street whole loan may be defeased in whole at any time after the earlier to occur of (i) January 27, 2026 or (ii) the date that is two years from the closing date of the securitization that includes the last pari passu note to be securitized. The assumed defeasance lockout period is based on the expected BMO 2023-C6 closing date in August 2023. The actual defeasance lockout period may be longer. | |
(13) | Refers to (a) debt secured by the mortgaged property, (b) mezzanine debt and (c) preferred equity. See “Description of the Mortgage Pool—Additional Indebtedness—Existing Mezzanine Debt,” “—Preferred Equity and Preferred Return Arrangements” and “Certain Legal Aspects of the Mortgage Loans” in the prospectus for information related to mortgage loans with subordinate, mezzanine or other additional debt or preferred equity that permit subordinate, mezzanine or other additional debt in the future. With respect to Loan No. 3, Fashion Valley Mall, the related mortgaged property is encumbered by an existing PACE loan with a 10-year term to the related borrower in an original principal amount of $2,523,562.95 with the California Statewide Communities Development Authority pursuant to that certain Agreement to Pay Assessment and Finance |
A-43 |
Improvements dated April 20, 2015. As of the related Mortgage Loan origination date, the amount outstanding on such PACE loan including all interest and administrative expenses was $866,043.38 and the annual debt service under the existing Pace Loan is approximately $312,351. Such debt service is included as an assessment on the Mortgaged Property’s real estate tax bills. Additionally, subject to the related lender’s approval (not to be unreasonably withheld, conditioned or delayed) and delivery of a rating agency confirmation, the related borrower is permitted to enter into a PACE loan for an amount not to exceed $5,000,000. With respect to Loan No. 7, 11 West 42nd Street, concurrently with the funding of the 11 West 42nd Street whole loan, Bank of America, N.A. originated a mezzanine loan in the amount of $56,000,000 secured by the mezzanine borrower’s interests in the 11 West 42nd Street whole loan borrower (the “Mezzanine Loan”). The Mezzanine Loan is coterminous with the 11 West 42nd Street whole loan. The Mezzanine Loan accrues interest at a rate of 14.00000% per annum and requires interest-only payments until its maturity date. An intercreditor agreement was executed at loan origination between the lender and the lender of the Mezzanine Loan. Subsequent to loan origination, the Mezzanine Loan was sold by Bank of America, N.A. to an affiliate of Taconic Capital. With respect to Loan No. 7, 11 West 42nd Street, the borrower is permitted to enter into a “Property-Assessed Clean Energy loan” or any similar indebtedness (a “PACE Loan”) for an amount not to exceed $10,000,000, subject to the lender’s approval (not to be unreasonably withheld, conditioned or delayed) and delivery of a rating agency confirmation, which PACE Loan is (i) incurred for improvements to the mortgaged property for the purpose of increasing energy efficiency, increasing use of renewable energy sources, resource conservation, or a combination of the foregoing, and (ii) repaid through multi-year assessments against the mortgaged property. The lien resulting from any unpaid and delinquent PACE Loan payments would have property tax lien status. With respect to Loan No. 8, Back Bay Office, RICP V Holdings, LLC has provided $40.0 million of mezzanine financing secured by the equity interests in the related borrower. The mezzanine loan is coterminous with the Back Bay Office whole loan and requires interest-only payments through maturity at a fixed coupon of 10.12500%. With respect to Loan No. 8, Back Bay Office, the Back Bay Office whole loan has two subordinate B-Notes with an aggregate principal balance of $65,000,000 co-originated by Deutsche Bank AG, New York Branch and Wells Fargo Bank, National Association with an interest rate of 8.20000%. With respect to Loan No. 8, Back Bay Office, in reference to the cash management trigger, the low debt yield trigger will activate if the debt yield is less than 9.10% for the Back Bay Office whole loan or the aggregate debt yield is less than 8.50% for the Back Bay Office whole loan and Back Bay Office mezzanine loan. With respect to Loan No. 11, Apollo Point III Apartments, upon no less than 45 days’ prior written notice to the lender, the borrower’s sole member may obtain a mezzanine loan so long as no event of default has occurred and is continuing and (i) the aggregate loan-to-value ratio (based on the mortgage loan and the mezzanine loan) is no more than 61.7%, (ii) the mezzanine loan is secured only by collateral that is not collateral for the mortgage loan, (iii) the mezzanine loan creates no obligations or liabilities on the part of the borrower and results in no liens on any portion of the mortgaged property, (iv) the mezzanine loan has a term that is coterminous with the term of the mortgage loan, (v) the aggregate debt service coverage ratio (based on the mortgage loan and the mezzanine loan) is no less than 1.68x, (vi) the ag-gregate debt yield (based on the mortgage loan and the mezzanine loan) is no less than 11.9%, (vii) the mezzanine loan provides for scheduled monthly debt service payments based on a fixed interest rate and is otherwise on terms and conditions (including the organizational structure of the mezzanine loan borrower) and subject to documentation reasonably acceptable to the lender and the requirements of each applicable rating agency, (viii) the lender has received a rating agency confirmation from each applicable rating agency and (ix) the mezzanine loan lender enters into an intercreditor agreement with the lender in form and substance acceptable to the lender and acceptable to the applicable rating agen-cies. With respect to Loan No. 15, Midwest Anchor Retail Portfolio, future mezzanine debt is permitted, pro-vided that (i) no event of default has occurred and is continuing, (ii) the mezzanine lender is an institu-tional lender, (iii) the lender and mezzanine lender enter into an intercreditor agreement, (iv) the lender approves all of the material terms of the mezzanine loan, (v) the lender approves all of the terms and provisions of the mezzanine loan documents, (vi) the aggregate loan-to-value ratio with respect to the mortgage loan and mezzanine loan is less than 61.6%, (vii) the aggregate DSCR with respect to the mortgage loan and mezzanine loan is greater than 1.20x, (viii) the aggregate debt yield with respect to the mortgage loan and the mezzanine loan is greater than 9.8%, (ix) the mezzanine loan is not secured by the mortgaged property or any portion thereof and does not encumber nor result in any lien or charge upon or against the mortgaged property or rents and (x) the borrower pays all of lender’s and the rating agencies’ costs and expenses incurred in connection with the handling and processing of such mezzanine loan; provided, |
A-44 |
however, that no person or entity may seek to obtain a mezzanine loan at any time within 90 days before or 90 days after the sale or securitization of the mortgage loan. With respect to Loan No. 19, Clifton Industrial, future mezzanine debt is permitted, subject to the satisfaction of certain conditions including, among others, (i) immediately after giving effect to such debt (x) the combined loan-to-value ratio does not exceed 66.3% and (y) the combined debt service coverage ratio is greater than 1.28x, (ii) execution of a subordination and intercreditor agreement reasonably acceptable to the lender, and (iii) receipt of a rating agency confirmation from each applicable rating agency. With respect to Loan No. 25, Best Western Plus Diamond Valley Inn, future mezzanine debt is permitted, subject to the satisfaction of certain conditions including, among others, (i) immediately after giving effect to such debt (x) the combined loan-to-value ratio may not exceed 61.3%, (y) the combined debt service coverage ratio, is greater than 1.61x, (ii) execution of a subordination and intercreditor agreement reasonably acceptable to the lender, and (iii) receipt of a rating agency confirmation from each applicable rating agency. | |
With respect to Loan No. 27, La Quinta Inn & Suites Lubbock South, future mezzanine debt is permitted, subject to the satisfaction of certain conditions including, among others, (i) immediately after giving effect to such debt (x) the combined loan-to-value ratio does not exceed 58.3% and (y) the combined debt service coverage ratio is greater than 1.30x, (ii) execution of a subordination and intercreditor agreement reasonably acceptable to the lender, and (iii) receipt of a rating agency confirmation from each applicable rating agency. With respect to Loan No. 31, Society Hill Portfolio, future mezzanine debt is permitted, subject to the satisfaction of certain conditions including, among others, (i) immediately after giving effect to such debt (x) the combined loan-to-value ratio does not exceed 74.1% and (y) the combined debt service coverage ratio is greater than 1.22x, (ii) execution of a subordination and intercreditor agreement reasonably acceptable to the lender, and (iii) receipt of a rating agency confirmation from each applicable rating agency. | |
(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. 3, Fashion Valley Mall, the Underwritten NOI DSCR and Underwritten NCF DSCR do not include the Fashion Valley Mall Release Parcels, which are permitted to be freely released by the borrower during the loan term. |
(15) | In certain cases, Underwritten TI / LC ($) is inclusive of certain credits for upfront reserves taken at closing. With respect to Loan No. 2, Skorpios Industrial, a $325,000 credit to tenant improvements and leasing commissions and capital expenditures has been underwritten reflecting 1/10th of the TI/LC and capital expenditure deposits at origination. With respect to Loan No. 5, Marriott Philadelphia West, underwritten food & beverage and other revenue make up 25.0% of the Underwritten EGI ($). With respect to Loan No. 13, Brier Creek Commons, the TI/LC Cap ($) is equal to $1,250,000. With respect to Loan No. 22, Protect Controls Industrial, due to the upfront tenant improvement and leasing commissions reserve of $1,350,000 ($8.13 PSF), no Underwritten TI / LC ($) was included. The $1,350,000 initial deposit was placed into a reserve and disbursements can be made for tenant improvements and leasing commissions. |
(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. 2, Skorpios Industrial, historical financial information is not available as the mortgaged property was acquired in 2023. With respect to Loan No. 3, Fashion Valley Mall, the historical financials include the Fashion Valley Mall Release Parcels, which are permitted to be freely released by the borrower during the loan term. |
A-45 |
With respect to Loan No. 6, Maple Creek Village, historical financial information is limited because the mortgaged property was acquired by the borrower sponsor in January 2022. With respect to Loan No. 9, Four Springs Net Lease Portfolio, the historical cash flows prior to 2021 are unavailable because the sponsor acquired a majority of the properties in the Four Springs Net Lease Portfolio in 2021. With respect to Loan No. 19, Clifton Industrial, historical cash flows are unavailable as EDNJ, Inc. started its lease on August 1, 2022 and expands its space starting September 1, 2023. With respect to Loan No. 20, Novolex Portfolio, the historical cash flows are unavailable as the sponsor, New Mountain Net Lease Partners II Corporation, engaged in a sale-leaseback with Novolex, whereby the sponsor acquired all of the properties in the Novolex Portfolio. With respect to Loan No. 22, Protect Controls Industrial, limited to no prior operating history and/or his-torical financial information is available because the mortgaged property is subject to a triple-net lease with the related sole tenant. With respect to Loan No. 23, 14-43 31st Avenue, historical financial information is not available as the mortgaged property was recently constructed. With respect to Loan No. 28, 2021 Avenue X, historical financial information is not available as the mortgaged property was occupied under a triple-net lease. With respect to Loan No. 31, Society Hill Portfolio, historical cash flows are unavailable as the borrower sponsor just finished renovations and lease-up at the mortgaged properties. | |
(17) | With respect to Loan No. 1, Healthcare Trust MOB Portfolio, the Decatur Medical Office Building - Decatur, GA mortgaged property is ground leased by the borrower ARHC DMDCRGA01, LLC, as the ground lessee, under a ground lease with GVR Investments, LLC, as the ground lessor. The borrower assumed the ground lease on July 23, 2015, which expires on November 16, 2032 and has one, 10-year remaining extension option. The current rent is $3,272 per month, subject to increases of 3% per annum as set forth in the ground lease. The ground lessee’s interest in the ground lease is freely assignable to the lender without the consent of the ground lessor and, in the event that it is so assigned, is further assignable by the lender without the need to obtain the consent of the ground lessor. With respect to Loan No. 1, Healthcare Trust MOB Portfolio, the Greenville Health System - Greenville, SC mortgaged property is ground leased by the borrower ARHC GHGVLSC01, LLC, as the ground lessee, under a ground lease with Carolina Bottling Company, as the ground lessor. The borrower assumed the ground lease on October 10, 2013, which expires on September 30, 2024 and has unlimited 2-year extension options. The lease will automatically be extended unless either party first gives the other party at least 180 days written notice of its intent not to extend the term of the lease. The current base rent is $5,069 per month, subject to increases of 3% per annum as set forth in the ground lease. The ground lessee’s interest in the ground lease is freely assignable to the lender without the consent of the ground lessor and, in the event that it is so assigned, is further assignable by the lender without the need to obtain the consent of the ground lessor. With respect to Loan No. 18, Stoney Creek Hotel – Broken Arrow, the related Mortgaged Property is subject to a 75-year ground lease with The Broken Arrow Economic Development Authority of which the City of Broken Arrow is the sole beneficiary. The ground lease has a current lease expiration of December 2, 2092, with an additional 24-year extension option subject to 90 days’ written notice prior to the date of commencement of the extended term and a $24.00 upfront payment to cover the ground rent due during the extension period. The ground lease carries an annual ground rent amount of $1.00 per year for the initial term which has been fully pre-paid for the entire term. |
(18) | Represents the amount deposited by the borrower at origination. All or a portion of this amount may have been released pursuant to the terms of the related mortgage loan documents. With respect to Loan No. 8, Back Bay Office, the borrower is not required to make monthly deposits into the TI/LC reserve account until the undisbursed portion of the Upfront TI/LC Reserve ($) of $26,723,400 is less than or equal to $15,000,000. Upon this event, the borrower will be required to deposit $213,969 into the TI/LC reserve account on a monthly basis. |
A-46 |
(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, Healthcare Trust MOB Portfolio, on each monthly payment date during a cash sweep period, the borrowers are required to deposit into a replacement reserve an amount equal to $20,799.05. With respect to Loan No. 1, Healthcare Trust MOB Portfolio, on each monthly payment date during a cash sweep period, the borrowers are required to deposit into a TI/LC reserve an amount equal to approximately $155,993. With respect to Loan No. 1, Healthcare Trust MOB Portfolio, during a Belpre V trigger event, the borrower may deposit an amount equal to the difference between (i) $10,750,000, and (ii) if applicable, the Belpre V Replacement Rent Amount or in a letter of credit with the lender into the Belpre V reserve to cure the trigger event. With respect to Loan No. 2, Skorpios Industrial, the borrower is required to make a $173,625 monthly deposit into the TI/LC reserve in the event that the sole tenant, Skorpios, reports year-over-year revenue decline of 30% or greater. With respect to Loan No. 2 Skorpios Industrial, the borrower is required to deposit into a tax reserve on a monthly basis 1/12th of such taxes that the lender estimates will be payable during the next ensuing 12 months; however, such tax reserve has been conditionally waived so long as the tax reserve waiver conditions outlined in the whole loan documents are satisfied. With respect to Loan No. 2, Skorpios Industrial, 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 (i) the borrower maintains a blanket policy meeting the requirements of the whole loan documents and (ii) the tenant insurance conditions are satisfied as outlined in the whole loan documents. With respect to Loan No. 2, Skorpios Industrial, Skorpios, the sole tenant, was required to provide the borrower, as landlord, a security deposit, and in the event that Skorpios is in default under its lease, the borrower may draw upon a portion of such security deposit. Upon the lender’s receipt of evidence that the borrower is entitled to draw upon any portion of the Skorpios security deposit and Skorpios no longer has an interest in, or right to, such amount pursuant to the terms of the Skorpios lease, the borrower is required to deposit such amount with the lender. With respect to Loan No. 3, Fashion Valley Mall, after the occurrence of a control event or during the continuance of a lockbox event period, the borrower is required to escrow approximately $16,270 on a monthly basis for replacements and repairs and approximately $125,341 on a monthly basis for ongoing leasing reserves and to be made at the Mortgaged Property. With respect to Loan No. 5, Marriott Philadelphia West, in accordance with the whole loan documents, based on the annual operating statements at the mortgaged property, the lender may adjust the Monthly Replacement / FF&E Reserve ($) monthly deposit, initially estimated at $62,526, to be the greater of (i) the then-existing FF&E scheduled reserve amount and (ii) the greater of (a) 1/12th of 5% of the under-written revenue for the prior fiscal year and (b) the amount required pursuant to the terms of the fran-chise agreement. With respect to Loan No. 5, Marriott Philadelphia West, the whole loan documents require an upfront seasonality reserve deposit of $311,000, which can be used for the payment of all or part of any monthly payment amount due on the monthly payment dates occurring in January, February, and/or March. Dur-ing the months of May, June, July, August, September, October and November, the borrowers are re-quired to deposit into a seasonality reserve an amount equal to 1/7th of the seasonality reserve required annual balance, initially $44,430, provided however, the borrowers are only required to make the month-ly seasonality deposit to the extent that funds on deposit in the seasonality reserve are less than the required annual balance, initially $311,000. With respect to Loan No. 5, Marriott Philadelphia West, the whole loan documents require a springing deposit, if, at any time, any additional PIP work is required by the franchisor under the franchise agree-ment, within 15 days after receipt of notice from the franchisor with respect to such PIP work, in an amount equal to 110% of the estimated costs to complete such additional PIP work. |
A-47 |
With respect to Loan No. 7, 11 West 42nd Street, the borrower is not required to make monthly tax de-posit as long as (i) no cash sweep period exits and (ii) the borrower provides lenders with paid receipts or other evidence reasonably satisfactory that all taxes have been and continue to be fully and timely paid. With respect to Loan No. 7, 11 West 42nd Street, the borrower is not required to make monthly insur-ance deposit as long as (i) no cash sweep period exits or (ii) the insurance is maintained pursuant to one or more blanket policies, and the borrower timely provides lender with evidence of renewal of such policies. With respect to Loan No. 7, 11 West 42nd Street, during a cash sweep period, the borrower is required to deposit monthly amounts of approximately $16,009 into a reserve for replacements for the mortgaged property, subject to a cap of approximately $288,170. With respect to Loan No. 12, J&O Industrial Facility, the borrowers are required to deposit an amount equal to $11,684.37 on each monthly payment date if the amount on deposit in the replacement reserve is ever less than $70,106.20 (subject to adjustment in accordance with the whole loan documents) until such time as the amount on deposit in the replacement reserve account equals $140,212.40 (subject to adjustment in accordance with the whole loan documents). With respect to Loan No. 12, J&O Industrial Facility, the borrowers are required to deposit an amount equal to $58,421.83 on each monthly payment date if the amount on deposit in the TI/LC reserve is ever less than $350,531 (subject to adjustment in accordance with the whole loan documents) until such time as the amount on deposit in the replacement reserve account equals the $701,062 (subject to adjustment in accordance with the whole loan documents). With respect to Loan No. 13, Brier Creek Commons, the Monthly RE Tax Reserve ($) is springing with respect to the taxes attributable to the portion of the mortgaged property on the tax parcel number that is occupied at the time of loan origination by the outparcel tenants Chili’s, McDonalds, and Olive Gar-den. The borrower is required to make monthly deposits for such taxes upon the earliest of the follow-ing: (i) an event of default, (ii) if such tenants are not obligated to make the tax payments themselves, (iii) if such tenants do not actually make said payments, (iv) the borrower fails to deliver to the lender evidence of timely payment prior to any delinquency date or (v) if the tenants’ leases are no longer in full force and effect or either the borrower or such tenant is in default of any of its obligations thereunder beyond applicable notice and cure periods. With respect to Loan No. 16, Courtyard by Marriott, DFW Airport North, the borrower is required to de-posit into the seasonality reserve held by the lender or servicer (i) on each payment date occurring dur-ing the months of September 2023 through and including December 2023, an amount equal to $10,000, and (ii) on each payment date occurring during the months of February through and including December of each calendar year during the term of the loan, an amount equal to $3,636.36. With respect to Loan No. 17, Cambria Phoenix Chandler, commencing on September 6, 2024 and on each payment date thereafter, the borrower is required to deposit an amount into the Monthly Replace-ment / FF&E Reserve ($) initially equal to 1/12th of the greater of (A) 4.00% of total gross revenue from the mortgaged property and (B) the annual amount required pursuant to the terms of the franchise agreement. With respect to Loan No. 17, Cambria Phoenix Chandler, during each payment date occurring in October, November, January, February, March, and April, the borrower is required to deposit $45,000 into the Seasonality Reserve. With respect to Loan No. 18, Stoney Creek Hotel - Broken Arrow, the borrower deposited $32,500 into a seasonality reserve. On each payment date occurring in February, March, April, or May of each calendar year, the borrower is required to deposit (i) $8,125 per month during the period from the origination date through and including the payment date occurring in January 2026, subject to a cap of $32,500 during such period, and (ii) $16,250 per month during the period from the payment date occurring in February 2026 through and including the maturity date, subject to a cap of $65,000 during such period. With respect to Loan No. 20, Novolex Portfolio, the Replacement Reserve Cap ($) and TI/LC Reserve Cap ($) are equal to 18 months of the aggregate rent due under all leases at the Novolex Portfolio, which will vary over the whole loan term. With respect to Loan No. 21, Meadowbrook Marketplace, in the event the borrower has not satisfied the conditions precedent in the related loan agreement for disbursement of the balance of funds held on deposit in the earnout account as of the date that is 24 months from loan origination, the lender may apply any amount remaining in such earnout account to the prepayment of the mortgage loan subject to a yield maintenance premium. |
A-48 |
With respect to Loan No. 22, Protect Controls Industrial, on each monthly payment date upon which the amount on deposit in the rollover account is less than $1,350,000, the borrower is required to deposit $6,920 to pay for tenant allowances, tenant improvements and leasing commissions until the balance in the rollover account is equal to $1,350,000. With respect to Loan No. 24, Holiday Inn Santee, on each payment date during the continuance of a franchise trigger event period, the borrower is required to deposit with the lender all excess cash flow to pay or reimburse the borrower for the costs and expenses of any work set forth in any PIP approved by the lender. With respect to Loan No. 29, Holiday Inn Express Picayune, MS, the borrower is required to make monthly deposits into the FF&E reserve account in an amount equal to 1/12th of 4% of the annual gross revenues of the mortgaged properties for the previous 12-month period. With respect to Loan No. 30, 938 East 4th Street, the borrower is not required to make monthly insur-ance deposit as long as the borrower maintains an approved blanket insurance policy. | |
(20) | Represents a cap on the amount required to be deposited by the borrower pursuant to the related mortgage loan documents. In certain cases, during the term of the mortgage loan, the caps may be altered or terminated subject to conditions of the respective mortgage loan documents. With respect to Loan No. 2, Skorpios Industrial, the borrower is not required to make a $9,375 monthly deposit into the replacement reserve, on any monthly payment date on which the funds on deposit in the replacement reserve are less than $250,000. With respect to Loan No. 7, 11 West 42nd Street, the CapEx Reserve Cap is equal to $288,170. |
(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. With respect to Loan No. 1, Healthcare Trust MOB Portfolio, the Largest Tenant at the St Peter's - Albany, NY - 5 Palisades mortgaged property, St. Peter’s Health Partners Medical Associates, P.C., has 17,222 square feet that expires on July 31, 2027, and 5,555 square feet that expires on December 31, 2027. With respect to Loan No. 1, Healthcare Trust MOB Portfolio, the Largest Tenant at the St Peter’s – Albany, NY – 4 Palisades mortgaged property, St. Peter's Health Partners Medical Associates, P.C., has 9,229 square feet that expires on April 30, 2025, and 857 square feet that expires on December 31, 2024. With respect to Loan No. 1, Healthcare Trust MOB Portfolio, the Largest Tenant at the SPHP MOB, Albany, NY mortgaged property, SPHPMA, has 18,433 square feet that expires on December 31, 2027, of which 3,400 square feet are storage space, and 2,347 square feet that expires on April 30, 2027. With respect to Loan No. 4, CX - 250 Water Street, the Sole Tenant, E.R. Squibb & Sons LLC, has a contraction option for its floor 9 space (56,680 square feet) on the last day of the 10th lease year (October 31, 2032) with 18-30 months’ notice and a contraction payment equal to an estimated $8.3 million. With respect to Loan No. 7, 11 West 42nd Street, the Largest Tenant, Michael Kors (USA), Inc, has 330 square feet of storage space that expires on November 30, 2023, 6,436 square feet of office space that expires on March 31, 2025, 236,974 square feet of office and storage space that expires on March 31, 2026 and 10,745 square feet of office space that expires on September 30, 2029. With respect to Loan No. 7, 11 West 42nd Street, the Fourth Largest Tenant, Kohn Pedersen Fox Asso-ciates, P.C., has 15,400 square feet of office space that expires on April 30, 2027 and 77,388 square feet of office space that expires on May 31, 2038. |
(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. |
A-49 |
With respect to Loan No. 28, 2021 Avenue X, the Sole Tenant, Radiology Associates of Brooklyn, is a borrower-affiliate. The related lease is guaranteed by the loan sponsor and runs through August 2038, approximately five years beyond the mortgage loan maturity. | |
(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, Healthcare Trust MOB Portfolio, the Fifth Largest Tenant at the Medical Center V - Peoria, AZ mortgaged property, Precision Hand and Orthopedic Surgery, has the one-time right to terminate its lease effective as of March 31, 2027, with (i) written notice no later than September 30, 2026, and (ii) a termination fee equal to $163,264.86, upon satisfaction of certain conditions including that: (i) the tenant duly and timely pays all rent, (ii) the tenant is in full compliance with the lease, and (iii) no event of default on the part of the tenant exists at the time of exercise of the termination option. With respect to Loan No. 1, Healthcare Trust MOB Portfolio, the Largest Tenant at the Eastside Cancer Institute - Greenville, SC mortgaged property, Prisma Health-Upstate, has the one-time right to terminate its lease effective June 30, 2026, with (i) written notice no later than the December 31, 2025, and (ii) a termination fee, upon satisfaction of certain conditions including that: (i) the tenant duly and timely pays all rent, (ii) the tenant is in full compliance with the lease, and (iii) no event of default on the part of the tenant exists at the time of exercise of the termination option. With respect to Loan No. 1, Healthcare Trust MOB Portfolio, the Largest Tenant at the MetroHealth Buckeye Health – Cleveland, OH mortgaged property, The MetroHealth System, has the one-time right to terminate its lease effective May 31, 2025 with (i) written notice no later than the November 30, 2024, and (ii) payment of a termination fee equal to $161,957.71. With respect to Loan No. 1, Healthcare Trust MOB Portfolio, the Fifth Largest Tenant at the Kingwood Executive Center - Kingwood, TX mortgaged property, George Nunez, Jr., MD, PA, has the right to terminate its lease, provided Dr. George Nunez permanently retires from the practice of medicine, the tenant is not in default, and the tenant has been continuously open and operating the premises from and after the rent commencement date, effective 90 days after the landlord’s receipt of the written notice with (i) written notice during the first 30 days after January 31, 2023 and (ii) payment of a termination fee. With respect to Loan No. 1, Healthcare Trust MOB Portfolio, the Largest Tenant at the St Peter’s – Albany, NY – 4 Palisades mortgaged property, St. Peter’s Health Partners Medical Associates, P.C., has the right to terminate its lease covering suite 100A, representing 857 square feet, upon delivery of written notice four months prior to December 31, 2023. With respect to Loan No. 1, Healthcare Trust MOB Portfolio, the Fifth Largest Tenant at the St Peter’s – Albany, NY – 4 Palisades mortgaged property, Johar ADPI-FAGD NY OS Joint Venture, has the right to terminate its lease upon 30 days' written notice to the landlord and payment of a termination fee equal to six months’ rent, paid in advance, plus reimbursement for the unamortized fit-up paid by the landlord. The fit-up will be based on a 10-year amortization schedule. With respect to Loan No. 1, Healthcare Trust MOB Portfolio, the Fifth Largest Tenant at the St Peter’s – Albany, NY – 5 Palisades mortgaged property, Francis J. Cullen, M.D., has the right to terminate its lease upon the death or total disability of Francis J. Cullen, M.D. Mr. Cullen or his personal representative is required to advise the landlord whether or not to terminate the lease. Such termination will be effective 30 days after landlord’s receipt of notice. The notice is required to be given within 60 days of such death or disability. With respect to Loan No. 1, Healthcare Trust MOB Portfolio, the Largest Tenant at the Surgery Center of Temple, Temple, TX mortgaged property, Ascension Seton, has the one-time right to terminate its lease on February 28, 2025 by providing the landlord with no less than nine months’ prior written notice, accompanied by a termination fee equal to four months of base rent (at a rate of $30 per square foot) and additional rent (based on the landlord’s most recent estimate of operating expenses), plus any unamortized leasing commissions and the tenant improvement allowance (such leasing commissions and the tenant improvement allowance being amortized over the term at an interest rate of 8% per annum). |
A-50 |
With respect to Loan No. 1, Healthcare Trust MOB Portfolio, the Largest Tenant at the Pioneer Spine Sports - Northampton mortgaged property, Pioneer Spine Sports – Northampton, will have its space automatically reduced to 5,600 square feet after July 31, 2024. With respect to Loan No. 1, Healthcare Trust MOB Portfolio, the Fifth Largest Tenant at the St Peters – Albany, NY – 4 Palisades mortgage property, Johar ADPI-FAFGD NY OS Joint Venture has the right to terminate its lease upon 30 days’ notice to the landlord and payment of a termination fee. With respect to Loan No. 7, 11 West 42nd Street, the Largest Tenant, Michael Kors (USA), Inc, sub-leases three spaces (totaling 28,107 square feet, 11.0% of Michael Kors (USA), Inc’s NRA) to Aston Martin Lagonda of North America, Inc., ExpandEd Schools, Inc. and National Public Radio, Inc. Addi-tionally, according to the borrower sponsors, Michael Kors (USA), Inc is currently renovating its space at the tenant’s sole cost and is in discussions with the borrower sponsors for an early renewal of a por-tion of its lease. If this proposed lease amendment is executed, Michael Kors (USA), Inc would renew 204,481 square feet of its expiring space (202,068 square feet of office and 2,413 square feet of stor-age), terminate the non-subleased portion of its lease on the 22nd floor (19,238 square feet), vacate 14,924 square feet on the third floor in March 2026, vacate 6,436 square feet on the 19th floor in March 2025 (at least 4,888 square feet of the 6,436 square feet will switch to a direct lease to National Public Radio, Inc), and vacate 9,406 square feet of subleased space on the 22nd floor in March 2026. We can-not assure you that this amendment will be signed as expected or at all. With respect to Loan No. 7, 11 West 42nd Street, the Fifth Largest Tenant, Burberry (Wholesale) Lim-ited, has the option to terminate its lease on December 31, 2033 by giving a 20 months’ prior written notice and paying a termination fee. With respect to Loan No. 8, Back Bay Office, the Largest Tenant, Wayfair, is currently dark in the en-tirety of its space. As of the origination date, Wayfair is current on rent and has no termination or con-traction options during its lease term expiring in December 2031. With respect to Loan No. 8, Back Bay Office, the Largest Tenant, Wayfair, subleases 19,523 square feet (representing 1.5% of total net rentable area at the Back Bay Office mortgaged property) of its space to Drift.com for $57.50 per square foot pursuant to a sublease which expires on December 31, 2024. | |
With respect to Loan No. 8, Back Bay Office, the Second Largest Tenant, DraftKings Inc. has the right to terminate its lease as of the last day of the 7th lease year from the rent commencement date (March 10, 2026) with between 18 to 21 months’ written notice and the payment of a termination fee equal to three months of base rent for the period immediately following the termination date and the unamortized transaction costs. With respect to Loan No. 8, Back Bay Office, the Third Largest Tenant, Summit Partners is in a free rent period for 54,416 square feet through November 2023, which was reserved in full at origination. With respect to Loan No. 8, Back Bay Office, the Fourth Largest Tenant, Cooley, has the one time right to terminate its space on the 16th floor (14,562 square feet) as of May 31, 2025 with between 12 to 18 months' written notice and the payment of a termination fee equal to three months of net rent and operat-ing costs for the period immediately following the termination option, plus the unamortized pro-rata ex-tension transaction cost. With respect to Loan No. 9, Four Springs Net Lease Portfolio, the Largest Tenant at the 1313 & 1422 Campbell Street mortgaged property, Brenntag, has the right to terminate its lease if there are changes to the applicable zoning and land use ordinances and regulations that require improvements to the 1313 & 1422 Campbell Street mortgaged property exceeding $100,000 in order to cause compliance therewith and no variance, special use permit, or related municipal approval has been obtained by the landlord or tenant within ninety days from the date of such change. With respect to Loan No. 15, Midwest Anchor Retail Portfolio, the Largest Tenant at the Eastgate Plaza mortgaged property, Gabe's, has the right to terminate its lease upon 180 days’ notice if its gross sales for the fifth year under the lease (2027) are less than $5,500,000. With respect to Loan No. 21, Meadowbrook Marketplace, the Largest Tenant, Sendik’s Food Market has four extension options of five years each with a 12-month notice period. With respect to Loan No. 21, Meadowbrook Marketplace, the Second Largest Tenant, Walgreens, has the right to terminate its lease on February 28, 2026 and every five years thereafter. |
A-51 |
With respect to Loan No. 21, Meadowbrook Marketplace, the Third Largest Tenant, Burn Boot Camp, has two extension options of five years each. The tenant has a one-time right to terminate its lease on February 1, 2025 with a fee equal to two months’ free rent. The tenant entered into a rent deferral agreement with the seller for deferred rent of $16,665 during the pandemic. This agreement stipulates the tenant will repay its deferred rent over a 69-month period beginning on May 1, 2021 and ending on January 1, 2027. With respect to Loan No. 21, Meadowbrook Marketplace, the Fourth Largest Tenant, Shorewest Realtors has one remaining extension option of three years. With respect to Loan No. 21, Meadowbrook Marketplace, the Fifth Largest Tenant, Anytime Fitness has one remaining extension option of five years. In conjunction with a five-year renewal, Anytime Fitness will receive nine months’ free rent through November 30, 2023. With respect to Loan No. 26, Minton Road Professional Center, the Third Largest Tenant, State of Florida - DCF, may terminate the lease without the penalty if a state-owned building becomes available for the tenant to occupy upon giving a six-month advance written notice. | |
With respect to Loan No. 30, 938 East 4th Street, 13 of the 24 units at the mortgaged property are leased by Hyatus LH3 LLC (“Hyatus”), a short-term stay operator, which furnishes units and subleases them to third-party occupants. Hyatus has 13 separate leases, each of which have a lease expiration date of April 30, 2025. Pursuant to each lease, Hyatus may terminate the lease at any time upon either (i) notice to the landlord and continuation of rent payments until a new tenant signs a lease with the borrower or (ii) 60 days’ notice and payment of one month’s base rent plus repayment of any free rent (generally one month). | |
(24) | With respect to Loan No. 3, Fashion Valley Mall, for so long as one or more of Simon Property Group, L.P. (“SPG LP”), Simon Property Group, Inc. (“Simon Inc.”) (or an affiliate of SPG LP or Simon Inc.) or PPF Retail, LLC (“PPF Retail”) is a non-recourse carveout guarantor, the non-recourse carveout guarantor’s aggregate liability is limited to 20% of the original principal balance of the related mortgage loan, plus all of the reasonable out-of-pocket costs and expenses (including court costs and reasonable attorneys’ fees) incurred by the related lender in the enforcement of the related guaranty or the preservation of such lender’s rights under such guaranty. In addition, there is no separate environmental indemnitor with respect to the related whole loan or mortgage loan. With respect to Loan No. 4, CX – 250 Water Street, there is no non-recourse carveout guarantor or environmental indemnitor separate from the borrower. With respect to Loan No. 7, 11 West 42nd Street, there is no non-recourse carveout guarantor or environmental indemnitor separate from the borrower. With respect to Loan No. 13, Brier Creek Commons, Uses: Other Uses ($) consists of funds from the loan proceeds the borrower sponsor used to buy out a corporate equity partner in the non-recourse carveout guarantor, AAC Consolidated Properties, LLC. |
(25) | Each letter identifies a group of related borrowers. |
(26) | The classification of the lockbox types is described in the prospectus. See “Description of the Mortgage Pool—Certain Calculations and Definitions” in the prospectus for further details. |
(27) | With respect to Loan No. 23, 14-43 31st Avenue, the mortgaged property is in the process of receiving the final approval for a 35-year 421-a tax abatement from the NYC Department of Housing Preservation & Development, and is required to reserve at least 30% of the units for households earning up to 130% of Area Median Income under affordable housing guidelines, which 421-a tax abatement phases out in 2057/2058. The loan sponsors have completed the lease up of the required seven affordable housing units in order to meet the affordability requirements. The mortgaged property also has 14 market-rate units that are 100% leased. |
(28) | With respect to Loan No. 2, Skorpios Industrial, the borrower entered into a master lease with 41915 LEASECO, LLC on August 1, 2023, for a 15-year and two month term with an expiration date on September 30, 2038. The master lease has the option to extend twice; 10 years for the first option and nine years and six months for the second. With respect to Loan No. 24, Holiday Inn Santee, there is a master lease dated as of May 26, 2023 between 139 Santee LLC and HI Santee LLC related to the operation of the hotel. |
A-52 |
With respect to Loan No. 25, Best Western Plus Diamond Valley Inn, there is master lease dated as of July 6, 2023, between Shree Investments and Dev Enterprise related to the operation of the hotel. | |
(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. With respect to Loan No. 23, 14-43 31st Avenue, the mortgaged property is located in a Qualified Opportunity Zone. |
(30) | With respect to Loan No. 1, Healthcare Trust MOB Portfolio, the borrowers are ARHC FMMUNIN01, LLC, ARHC AHGBYWI01, LLC, ARHC AHGVLWI01, LLC, ARHC AHWTFWI01, LLC, ARHC AHWTMWI01, LLC, ARHC AHKIEWI01, LLC, ARHC BMWRNMI01, LLC, ARHC DDHUDFL01, LLC, ARHC DDLARFL01, LLC, ARHC HCTMPFL01, LLC, ARHC SSTMPFL01, LLC, ARHC TPTMPFL01, LLC, ARHC WCWCHFL01, LLC, ARHC FMWEDAL01, LLC, ARHC GDFMHMI01, LLC, ARHC GFGBTAZ01, LLC, ARHC GHGVLSC01, LLC, ARHC ECGVLSC01, LLC, ARHC LMFMYFL01, LLC, ARHC MHCLVOH01, LLC, ARHC DMDCRGA01, LLC, ARHC RACLWFL01, LLC, ARHC RMRWLTX01, LLC, ARHC CMSHTMI001, LLC, ARHC CMWTSMI001, LLC, ARHC VSTALFL01, LLC, ARHC WMBRPMI01, LLC, ARHC WHYRKPA01, LLC, ARHC LMLANPA01, LLC, ARHC PSSGDMA01, LLC, ARHC PSWSGMA01, LLC, ARHC PSNHTMA01, LLC, ARHC UPHBGPA01, LLC, ARHC UPMBGPA01, LLC, ARHC UPHBGPA02, LLC, ARHC SARCOIL01, LLC, ARHC SCTEMTX01, LLC, ARHC KEKWDTX01, LLC, ARHC OOHLDOH01, LLC, ARHC SDGMDWOK01, LLC, ARHC SPABYNY01, LLC, ARHC SPTRYNY01, LLC, ARHC SPABYNY02, LLC, ARHC SPABYNY03, LLC, ARHC SLESTPA01, LLC, ARHC MESCSMI01, LLC, ARHC NCODSTX01, LLC, ARHC BPBLPOH01, LLC, ARHC FMTPAFL01, LLC, ARHC ADERLCO01, LLC, ARHC PNPENFL01, LLC, ARHC PVGYRAZ01, LLC, ARHC MEFHDNJ01, LLC, ARHC AGLAWGA01, LLC, ARHC BJMERIN01, LLC, ARHC ECAGRENC01, LLC, ARHC PMPEOAZ01, LLC, ARHC HO4PSLB01, LLC and ARHC SPALBNY01, LLC. With respect to Loan No. 8, Back Bay Office, the increase from the Most Recent NOI ($) to Underwrit-ten Net Operating Income ($) is primarily driven by six leases which commenced or renewed/extended in October 2022 or later, representing 11.6% of the net rentable area, the rent average benefit for in-vestment-grade and law firm tenants included in a legal industry magazine listing of the top 100 United States law firms by revenue, contractual rent steps, and an increase in recoveries. With respect to Loan No. 9, Four Springs Net Lease Portfolio, if the borrowers deposit with the lender one or more Low DSCR Cure Deposits in cash to avoid commencement of a Low DSCR Period, the lender must transfer such amounts into an the Low DSCR Cure Deposit Reserve. The lender must hold all Low DSCR Cure Deposits as cash collateral for the debt. If the lender determines that the Low DSCR Cure Deposit Funds deposited into the Low DSCR Cure Reserve Account are applied to reduce the outstanding principal balance of the loan and are still insufficient to cause the debt service coverage ratio for the Four Springs Net Lease Portfolio to be greater than or equal to 1.25x, then the borrowers may, in order to continue to avoid the occurrence of a Low DSCR Period, deposit with the lender additional funds such that, when added to the funds on deposit in the Low DSCR Cure Reserve would be sufficient, if applied to reduce the outstanding principal balance of the loan, to result in a debt service coverage ratio for the Four Springs Net Lease Portfolio to be greater than or equal to 1.25x. |
(31) | Intentionally blank |
(32) | Intentionally blank |
(33) | Intentionally blank |
A-53 |