BMO Commercial Mortgage Securities FWP Free writing prospectus

		FREE WRITING PROSPECTUS
		FILED PURSUANT TO RULE 433
		REGISTRATION FILE NO.: 333-280224-05

BMO 2025-C11 Disclaimer

STATEMENT REGARDING THIS FREE WRITING PROSPECTUS

The depositor has filed a registration statement (including a prospectus) with the Securities and Exchange Commission (‘‘SEC’’) (file no. 333-280224) for the offering to which this communication relates. Before you invest, you should read the prospectus in the registration statement and other documents the depositor has filed with the SEC for more complete information about the depositor, the issuing entity and this offering. You may get these documents for free by visiting EDGAR on the SEC website at www.sec.gov. Alternatively, the depositor or BMO Capital Markets Corp., any other underwriter, or any dealer participating in the offering will arrange to send you the prospectus after filing if you request it by calling toll free 1-866-864-7760 (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herein is preliminary as of the date hereof, supersedes any such information previously delivered to you and will be superseded by any such information subsequently delivered and ultimately by the final prospectus relating to the securities.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., Barclays Capital Inc., Citigroup Global Markets Inc., Deutsche Bank Securities Inc., Goldman Sachs & Co. LLC, SG Americas Securities, LLC, UBS Securities LLC, Academy Securities, Inc., Bancroft Capital, LLC, Drexel Hamilton, LLC, Mischler Financial Group, Inc., Natixis Securities Americas LLC or any of their respective affiliates, make any representation or warranty as to the actual rate or timing of payments or losses on any of the underlying assets or the payments or yield on the securities. The information in this presentation is based upon management forecasts and reflects prevailing conditions and management’s views as of this date, all of which are subject to change. In preparing this presentation, we have relied upon and assumed, without independent verification, the accuracy and completeness of all information available from public sources or which was provided to us by or on behalf of the Mortgage Loan Sellers or which was otherwise reviewed by us.

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

IMPORTANT NOTICE REGARDING THE OFFERED CERTIFICATES

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

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

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

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

IMPORTANT NOTICE RELATING TO AUTOMATICALLY-GENERATED EMAIL DISCLAIMERS

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

BMO 2025-C11

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	Loan		1	Shops at Mission Viejo	7.2%	100.0%	Barclays, SGFC, CREFI	Barclays, SGFC	Group B	NAP
2	Loan		1	UOVO QPN	7.2%	100.0%	BMO	BMO, GACC	Group A	NAP
3	Loan		1	340 Mt Kemble	6.5%	100.0%	SGFC	SGFC	NAP	NAP
4	Loan		1	Ali'i Place	5.1%	100.0%	UBS AG	UBS AG	NAP	NAP
5	Loan		1	29-33 Ninth Avenue	5.0%	100.0%	UBS AG	UBS AG	NAP	NAP
6	Loan		1	360 Bowery	4.4%	100.0%	GACC	GACC	NAP	NAP
7	Loan		1	299 Park Avenue	4.0%	100.0%	CREFI, JPMCB	CREFI	NAP	NAP
8	Loan		4	FedEx Portfolio	4.0%		BMO	BMO	Group D	NAP
8.01	Property		1	FedEx New Stanton	1.5%	37.5%
8.02	Property		1	FedEx Athens	1.1%	27.4%
8.03	Property		1	FedEx Middleborough	0.9%	21.7%
8.04	Property		1	FedEx Cambridge	0.5%	13.4%
9	Loan		1	UOVO Orangeburg	3.9%	100.0%	BMO	BMO, GACC	Group A	NAP
10	Loan		1	2481 Crotona Avenue	3.7%	100.0%	SMC	SMC	NAP	NAP
11	Loan		4	Seatex Portfolio	3.2%		BMO	BMO	NAP	NAP
11.01	Property		1	Seatex - Rosenberg HQ	1.8%	55.3%
11.02	Property		1	Seatex - Rosenberg Plant	0.6%	20.2%
11.03	Property		1	Seatex - El Campo	0.6%	17.4%
11.04	Property		1	Seatex - Pasadena	0.2%	7.0%
12	Loan		3	HTI Houston Multifamily Portfolio	2.8%		SMC	SMC	NAP	NAP
12.01	Property		1	Innsbruck-Lemoyne Apartments	1.9%	67.5%
12.02	Property		1	Timberline Forest Apartments	0.5%	18.0%
12.03	Property		1	Horizon Apartments	0.4%	14.5%
13	Loan		1	Paramount Hotel Seattle	2.8%	100.0%	LCM	LCM	NAP	NAP
14	Loan		1	224-228 8th Avenue	2.8%	100.0%	CREFI	CREFI	NAP	NAP
15	Loan		1	The Village at Moorpark	2.6%	100.0%	LMF	LMF	NAP	NAP
16	Loan		1	3121 Ocean Avenue	2.5%	100.0%	SMC	SMC	Group E	NAP
17	Loan		1	Outlet Shoppes of the Bluegrass	2.2%	100.0%	GSBI	GSMC	NAP	NAP
18	Loan		1	Michigan & Mitchell	2.0%	100.0%	SGFC	SGFC	Group C	NAP
19	Loan		1	Aloft Ponce	1.8%	100.0%	UBS AG	UBS AG	NAP	NAP
20	Loan		1	Wells Street Portfolio	1.7%	100.0%	SGFC	SGFC	Group C	NAP
21	Loan		1	3001-3003 Grand Concourse	1.6%	100.0%	SGFC	SGFC	NAP	NAP
22	Loan		1	Old Orchard Shopping Center	1.5%	100.0%	BMO	BMO	NAP	NAP
23	Loan		1	Twin Cities Premium Outlets	1.5%	100.0%	Natixis, BANA	Natixis	Group B	NAP
24	Loan		2	Central Florida MHC / RV Portfolio	1.2%		SGFC	SGFC	NAP	NAP
24.01	Property		1	Daytona's Endless Summer Resort	0.7%	53.3%
24.02	Property		1	Sandy Oaks Mobile Home & RV Resort	0.6%	46.7%
25	Loan		1	Hampton & Fond du Lac	1.2%	100.0%	SGFC	SGFC	Group C	NAP
26	Loan		1	Village at Riverstone	1.2%	100.0%	GACC	GACC	NAP	NAP
27	Loan		1	1733 Bay Tower	1.1%	100.0%	SMC	SMC	Group E	NAP
28	Loan		1	Hunter Quarry	1.0%	100.0%	Barclays	Barclays	NAP	NAP
29	Loan		1	Chambers & Villard	1.0%	100.0%	SGFC	SGFC	Group C	NAP
30	Loan		1	Dublin Court Industrial	0.9%	100.0%	SMC	SMC	NAP	NAP
31	Loan		2	Zidan Multifamily Portfolio	0.8%		GSC2	GCMC	Group F	NAP
31.01	Property		1	The Quarter	0.5%	64.1%
31.02	Property		1	The Herweck	0.3%	35.9%
32	Loan		1	Shore Terrace Cooperative, Inc.	0.7%	100.0%	NCCB	NCB	NAP	NAP
33	Loan		1	The Arches Apartments	0.7%	100.0%	GSC2	GCMC	Group F	NAP
34	Loan		1	1014 Ogden Avenue	0.7%	100.0%	LMF	LMF	NAP	NAP
35	Loan		1	34-15 Properties Ltd.	0.6%	100.0%	NCCB	NCB	NAP	NAP
36	Loan		1	Storage Xxtra Westridge	0.6%	100.0%	SMC	SMC	NAP	NAP
37	Loan		1	510 East 86th Street Owners, Inc.	0.6%	100.0%	NCCB	NCB	NAP	NAP
38	Loan		1	800 Grand Concourse Owners, Inc.	0.6%	100.0%	NCCB	NCB	NAP	NAP
39	Loan		1	Sherbrooke Smithtown Owners Corp.	0.5%	100.0%	NCCB	NCB	NAP	NAP
40	Loan		1	37-31 73rd Street Owners Corp.	0.5%	100.0%	NCCB	NCB	NAP	NAP
41	Loan		1	Birchleaf Apartments	0.5%	100.0%	GSC2	GCMC	Group F	NAP
42	Loan		1	1040 Neilson Street Owners Corp.	0.5%	100.0%	NCB	NCB	NAP	NAP
43	Loan		1	Jefferson Avenue Owners' Corp.	0.5%	100.0%	NCCB	NCB	NAP	NAP
44	Loan		1	FedEx Enid	0.5%	100.0%	BMO	BMO	Group D	NAP
45	Loan		1	290 East 56th Avenue	0.4%	100.0%	SMC	SMC	NAP	NAP
46	Loan		1	100 Randall Avenue Owners Corp.	0.4%	100.0%	NCCB	NCB	NAP	NAP
47	Loan		1	6035 Broadway Owners Corp.	0.4%	100.0%	NCCB	NCB	NAP	NAP
48	Loan		1	Netherland Gardens Owners, Inc. a/k/a Netherland Gardens Owners Inc.	0.3%	100.0%	NCCB	NCB	NAP	NAP
49	Loan		1	620 Broadway Housing Corp.	0.3%	100.0%	NCCB	NCB	NAP	NAP
50	Loan		1	3210 Arlington Ave. Owners Corp.	0.3%	100.0%	NCCB	NCB	NAP	NAP
51	Loan		1	109-111 N. Broadway Apt. Corp.	0.3%	100.0%	NCCB	NCB	NAP	NAP
52	Loan		1	Grand Street Artists Cooperative, Inc.	0.2%	100.0%	NCCB	NCB	NAP	NAP
53	Loan		1	Westminster Hall Apartments Corp.	0.2%	100.0%	NCB	NCB	NAP	NAP
54	Loan		1	Hearth House Owners Corp.	0.2%	100.0%	NCCB	NCB	NAP	NAP
55	Loan		1	7 Great Jones Corp.	0.2%	100.0%	NCCB	NCB	NAP	NAP
56	Loan		1	50-21 Owners Ltd.	0.2%	100.0%	NCCB	NCB	NAP	NAP
57	Loan		1	24-26 East 82nd Street Tenants Corp.	0.2%	100.0%	NCB	NCB	NAP	NAP
58	Loan		1	Charles St. Tenants Corp.	0.2%	100.0%	NCB	NCB	NAP	NAP
59	Loan		1	302 Convent Avenue Housing Development Fund Corporation	0.2%	100.0%	NCCB	NCB	NAP	NAP
60	Loan		1	241 West 108 Ltd.	0.2%	100.0%	NCCB	NCB	NAP	NAP
61	Loan		1	Waters at West End, Inc.	0.1%	100.0%	NCCB	NCB	NAP	NAP
62	Loan		1	58 Grace Avenue Corp.	0.1%	100.0%	NCCB	NCB	NAP	NAP
63	Loan		1	205 Bleeker St. Owners Corp.	0.1%	100.0%	NCCB	NCB	NAP	NAP

A-1

BMO 2025-C11

Annex A

Loan ID Number	Loan / Property Flag	Footnotes (for Loan and Property Information)	# of Properties	Property Name	Address	City

1	Loan		1	Shops at Mission Viejo	555 The Shops at Mission Viejo	Mission Viejo
2	Loan		1	UOVO QPN	41-45 21st Street and 41-54 22nd Street	Long Island City
3	Loan		1	340 Mt Kemble	340 Mount Kemble Avenue	Morris Township
4	Loan		1	Ali'i Place	1099 Alakea Street	Honolulu
5	Loan		1	29-33 Ninth Avenue	29-33 Ninth Avenue	New York
6	Loan		1	360 Bowery	360 Bowery	New York
7	Loan		1	299 Park Avenue	299 Park Avenue	New York
8	Loan		4	FedEx Portfolio	Various	Various
8.01	Property		1	FedEx New Stanton	2000 Labonte Drive	Hunker
8.02	Property		1	FedEx Athens	1655 Olympic Drive	Athens
8.03	Property		1	FedEx Middleborough	17 Cowan Drive	Middleborough
8.04	Property		1	FedEx Cambridge	8705 Commerce Drive	Cambridge
9	Loan		1	UOVO Orangeburg	33 Kings Highway	Orangetown
10	Loan		1	2481 Crotona Avenue	2481 Crotona Avenue	Bronx
11	Loan		4	Seatex Portfolio	Various	Various
11.01	Property		1	Seatex - Rosenberg HQ	445 TX-36	Rosenberg
11.02	Property		1	Seatex - Rosenberg Plant	239 Highway 36	Rosenberg
11.03	Property		1	Seatex - El Campo	1102 North Blue Creek Road	El Campo
11.04	Property		1	Seatex - Pasadena	9730 Bay Area Boulevard	Pasadena
12	Loan		3	HTI Houston Multifamily Portfolio	Various	Various
12.01	Property		1	Innsbruck-Lemoyne Apartments	4603 Sherwood Lane	Houston
12.02	Property		1	Timberline Forest Apartments	1503 Sherwood Forest Street	Houston
12.03	Property		1	Horizon Apartments	1311 Beaumont Road	Baytown
13	Loan		1	Paramount Hotel Seattle	724 Pine Street	Seattle
14	Loan		1	224-228 8th Avenue	224-228 8th Avenue	New York
15	Loan		1	The Village at Moorpark	706-790 Los Angeles Avenue	Moorpark
16	Loan		1	3121 Ocean Avenue	3121 Ocean Avenue	Brooklyn
17	Loan		1	Outlet Shoppes of the Bluegrass	1155 Buck Creek Road	Simpsonville
18	Loan		1	Michigan & Mitchell	1607 and 1656 South 8th Street, 1616 South 11th Street, 1655 South 17th Street, 2130 South 7th Street, 2309 West National Avenue, 2603, 2613 and 2621 West Michigan Street, 528 North 27th Street	Milwaukee
19	Loan		1	Aloft Ponce	Carr #2 Km. 228.9	Ponce
20	Loan		1	Wells Street Portfolio	3010, 3103, 3104, 3110, 3118 - 3124 and 3227 West Wells Street, 834 North 32nd Street	Milwaukee
21	Loan		1	3001-3003 Grand Concourse	3001-3003 Grand Concourse	Bronx
22	Loan		1	Old Orchard Shopping Center	23335 Lyons Avenue	Santa Clarita
23	Loan		1	Twin Cities Premium Outlets	3965 Eagan Outlets Parkway	Eagan
24	Loan		2	Central Florida MHC / RV Portfolio	Various	Various
24.01	Property		1	Daytona's Endless Summer Resort	3520 South Nova Road	Port Orange
24.02	Property		1	Sandy Oaks Mobile Home & RV Resort	6760 North Lecanto Highway	Beverly Hills
25	Loan		1	Hampton & Fond du Lac	6330 West Florist Avenue, 9905 West Fond Du Lac Avenue, 4264 North 27th Street, 6924 West Hampton Avenue, 9420 West Beckett Avenue, 9400-9402 and 9505-9507 West Beckett Avenue, 9402 West Sheridan Avenue, 9825-9831 West Carmen Avenue, 4522 West Hampton Avenue, 6930 West Appleton Avenue	Milwaukee
26	Loan		1	Village at Riverstone	2416 North Old Mill Loop	Coeur D'Alene
27	Loan		1	1733 Bay Tower	1733 Sheepshead Bay Road	Brooklyn
28	Loan		1	Hunter Quarry	986 South Copper Beech Way	Bloomington
29	Loan		1	Chambers & Villard	4409 North 88th Street, 4461 and 4471 North 84th Street, 4562-4572 North Sherman Boulevard, 4852 North 60th Street, 4964 and 5222 North 55th Street, 5446, 5456, and 5462 North Hopkins Street, 5641 North 62nd Street, 5820 West Keefe Avenue, 5859-5861 North 69th Street, 6230 West Chambers Street, 8806 and 8904 West Villard Avenue and 9017 and 9116 West Congress Street	Milwaukee
30	Loan		1	Dublin Court Industrial	13641 Dublin Court	Stafford
31	Loan		2	Zidan Multifamily Portfolio	Various	San Antonio
31.01	Property		1	The Quarter	1779 Nacogdoches Road	San Antonio
31.02	Property		1	The Herweck	231 Herweck Drive	San Antonio
32	Loan		1	Shore Terrace Cooperative, Inc.	2717-2741 East 28th Street, a/k/a 3655-3677 Shore Parkway, a/k/a 3978-3992 Nostrand Avenue	Brooklyn
33	Loan		1	The Arches Apartments	215 Jackson Keller Road	San Antonio
34	Loan		1	1014 Ogden Avenue	1014 Ogden Avenue	Bronx
35	Loan		1	34-15 Properties Ltd.	34-15 74th Street and 34-10 75th Street	Jackson Heights
36	Loan		1	Storage Xxtra Westridge	155 Westridge Parkway	McDonough
37	Loan		1	510 East 86th Street Owners, Inc.	510 East 86th Street	New York
38	Loan		1	800 Grand Concourse Owners, Inc.	800 Grand Concourse	Bronx
39	Loan		1	Sherbrooke Smithtown Owners Corp.	355 Route 111	Smithtown
40	Loan		1	37-31 73rd Street Owners Corp.	37-31 73rd Street	Jackson Heights
41	Loan		1	Birchleaf Apartments	202 Birchleaf Street	San Antonio
42	Loan		1	1040 Neilson Street Owners Corp.	10-36/10-48 Neilson Street a/k/a 1040 Neilson Street	Far Rockaway
43	Loan		1	Jefferson Avenue Owners' Corp.	1 Jefferson Avenue	Rockville Centre
44	Loan		1	FedEx Enid	302 North 54th Street	Enid
45	Loan		1	290 East 56th Avenue	290 East 56th Avenue	Anchorage
46	Loan		1	100 Randall Avenue Owners Corp.	100 Randall Avenue	Freeport
47	Loan		1	6035 Broadway Owners Corp.	6035 Broadway a/k/a 4450 Post Road and 6037/6053 Broadway	Bronx
48	Loan		1	Netherland Gardens Owners, Inc. a/k/a Netherland Gardens Owners Inc.	2 Soundview Avenue and 205 West Post Road	White Plains
49	Loan		1	620 Broadway Housing Corp.	620 Broadway	New York
50	Loan		1	3210 Arlington Ave. Owners Corp.	3210 Arlington Avenue a/k/a 3200 Arlington Avenue	Bronx
51	Loan		1	109-111 N. Broadway Apt. Corp.	109-111 North Broadway	White Plains
52	Loan		1	Grand Street Artists Cooperative, Inc.	64-70 Grand Street a/k/a 29-33 Wooster Street	New York
53	Loan		1	Westminster Hall Apartments Corp.	4 Maple Drive	Great Neck
54	Loan		1	Hearth House Owners Corp.	48-50 Avenue A	New York
55	Loan		1	7 Great Jones Corp.	7 Great Jones Street	New York
56	Loan		1	50-21 Owners Ltd.	50-21 39th Place	Sunnyside
57	Loan		1	24-26 East 82nd Street Tenants Corp.	24-26 East 82nd Street a/k/a 1082-1090 Madison Avenue a/k/a 24 East 82nd Street	New York
58	Loan		1	Charles St. Tenants Corp.	151-157 Charles Street	New York
59	Loan		1	302 Convent Avenue Housing Development Fund Corporation	302 Convent Avenue	New York
60	Loan		1	241 West 108 Ltd.	241-245 West 108th Street	New York
61	Loan		1	Waters at West End, Inc.	116-118 West End Avenue	Freeport
62	Loan		1	58 Grace Avenue Corp.	58 Grace Avenue	Great Neck
63	Loan		1	205 Bleeker St. Owners Corp.	205/209 Bleecker Street a/k/a 1/3 Minetta Street	New York

A-2

BMO 2025-C11

Annex A

Loan ID Number	Loan / Property Flag	Footnotes (for Loan and Property Information)	# of Properties	Property Name	County	State	Zip Code	General Property Type	Detailed Property Type	Year Built	Year Renovated	Number of Units	Unit of Measure

1	Loan		1	Shops at Mission Viejo	Orange	CA	92691	Retail	Super Regional Mall	1979	2000, 2021	1,012,005	SF
2	Loan		1	UOVO QPN	Queens	NY	11101	Self Storage	Self Storage	2013	NAP	281,494	SF
3	Loan		1	340 Mt Kemble	Morris	NJ	07961	Office	Suburban	1982	2021	413,261	SF
4	Loan		1	Ali'i Place	Honolulu	HI	96813	Office	CBD	1992	NAP	337,370	SF
5	Loan		1	29-33 Ninth Avenue	New York	NY	10014	Mixed Use	Retail	1903	2003	87,537	SF
6	Loan		1	360 Bowery	New York	NY	10012	Other	Leased Fee	NAP	NAP	8,707	SF
7	Loan		1	299 Park Avenue	New York	NY	10171	Office	CBD	1966	2020	1,176,837	SF
8	Loan		4	FedEx Portfolio	Various	Various	Various	Industrial	Warehouse/Distribution	Various	NAP	438,592	SF
8.01	Property		1	FedEx New Stanton	Westmoreland	PA	15639	Industrial	Warehouse/Distribution	2006	NAP	140,985	SF
8.02	Property		1	FedEx Athens	Clarke	GA	30606	Industrial	Warehouse/Distribution	2006	NAP	140,218	SF
8.03	Property		1	FedEx Middleborough	Plymouth	MA	02346	Industrial	Warehouse/Distribution	2005	NAP	73,137	SF
8.04	Property		1	FedEx Cambridge	Guernsey	OH	43725	Industrial	Warehouse/Distribution	2006-2014	NAP	84,252	SF
9	Loan		1	UOVO Orangeburg	Rockland	NY	10962	Self Storage	Self Storage	1972	2014	102,446	SF
10	Loan		1	2481 Crotona Avenue	Bronx	NY	10458	Multifamily	High Rise	2023	NAP	90	Units
11	Loan		4	Seatex Portfolio	Various	TX	Various	Industrial	Distribution/Manufacturing	Various	Various	435,227	SF
11.01	Property		1	Seatex - Rosenberg HQ	Fort Bend	TX	77471	Industrial	Distribution/Manufacturing	1996	NAP	237,910	SF
11.02	Property		1	Seatex - Rosenberg Plant	Fort Bend	TX	77471	Industrial	Distribution/Manufacturing	1990	NAP	81,320	SF
11.03	Property		1	Seatex - El Campo	Wharton	TX	77437	Industrial	Distribution/Manufacturing	1980	2018	91,000	SF
11.04	Property		1	Seatex - Pasadena	Harris	TX	77507	Industrial	Distribution/Manufacturing	1998	2022	24,997	SF
12	Loan		3	HTI Houston Multifamily Portfolio	Harris	TX	Various	Multifamily	Garden	Various	Various	393	Units
12.01	Property		1	Innsbruck-Lemoyne Apartments	Harris	TX	77092	Multifamily	Garden	1970	2020	248	Units
12.02	Property		1	Timberline Forest Apartments	Harris	TX	77043	Multifamily	Garden	1973	2018	65	Units
12.03	Property		1	Horizon Apartments	Harris	TX	77520	Multifamily	Garden	1970	2017	80	Units
13	Loan		1	Paramount Hotel Seattle	King	WA	98101	Hospitality	Full Service	1996	NAP	146	Rooms
14	Loan		1	224-228 8th Avenue	New York	NY	10011	Multifamily	Mid Rise	1920	2024	41	Units
15	Loan		1	The Village at Moorpark	Ventura	CA	93021	Retail	Anchored	2006	NAP	130,372	SF
16	Loan		1	3121 Ocean Avenue	Kings	NY	11235	Mixed Use	Retail/Office	2024	NAP	57,320	SF
17	Loan		1	Outlet Shoppes of the Bluegrass	Shelby	KY	40067	Retail	Outlet Center	2014, 2015	NAP	428,074	SF
18	Loan		1	Michigan & Mitchell	Milwaukee	WI	53204, 53215, 53233	Multifamily	Garden	1928, 1962, 1963, 1965, 1966, 1971, 1972	2022	195	Units
19	Loan		1	Aloft Ponce	NAP	PR	00717	Hospitality	Full Service	2021	NAP	152	Rooms
20	Loan		1	Wells Street Portfolio	Milwaukee	WI	53208	Multifamily	Garden	1908, 1922, 1923, 1924, 1960, 1961	2022	163	Units
21	Loan		1	3001-3003 Grand Concourse	Bronx	NY	10468	Multifamily	Mid Rise	2024	NAP	44	Units
22	Loan		1	Old Orchard Shopping Center	Los Angeles	CA	91355	Retail	Anchored	1966	2011	101,066	SF
23	Loan		1	Twin Cities Premium Outlets	Dakota	MN	55122	Retail	Outlet Center	2014	NAP	406,125	SF
24	Loan		2	Central Florida MHC / RV Portfolio	Various	FL	Various	Manufactured Housing	Various	Various		456	Pads
24.01	Property		1	Daytona's Endless Summer Resort	Volusia	FL	32129	Manufactured Housing	RV Park	1968	NAP	232	Pads
24.02	Property		1	Sandy Oaks Mobile Home & RV Resort	Citrus	FL	34465	Manufactured Housing	Manufactured Housing/RV Park	1983	NAP	224	Pads
25	Loan		1	Hampton & Fond du Lac	Milwaukee	WI	53216, 53218, 53224, 53225	Multifamily	Garden	1956-1974	2019	109	Units
26	Loan		1	Village at Riverstone	Kootenai	ID	83814	Retail	Anchored	2005	NAP	81,532	SF
27	Loan		1	1733 Bay Tower	Kings	NY	11235	Office	Urban	1927	2010	29,097	SF
28	Loan		1	Hunter Quarry	Monroe	IN	47403	Multifamily	Garden	2005	2017	107	Units
29	Loan		1	Chambers & Villard	Milwaukee	WI	53209, 53210, 53216, 53218, 53225	Multifamily	Garden	1946, 1952, 1954, 1956, 1958, 1959, 1960. 1961, 1971	2022	91	Units
30	Loan		1	Dublin Court Industrial	Fort Bend	TX	77477	Industrial	Warehouse/Distribution	2007	NAP	87,500	SF
31	Loan		2	Zidan Multifamily Portfolio	Bexar	TX	Various	Multifamily	Garden	Various	Various	80	Units
31.01	Property		1	The Quarter	Bexar	TX	78209	Multifamily	Garden	1966	2019-2021	46	Units
31.02	Property		1	The Herweck	Bexar	TX	78213	Multifamily	Garden	1964	2021	34	Units
32	Loan		1	Shore Terrace Cooperative, Inc.	Kings	NY	11209	Multifamily	Cooperative	1956	2004	240	Units
33	Loan		1	The Arches Apartments	Bexar	TX	78216	Multifamily	Garden	1969	2020	70	Units
34	Loan		1	1014 Ogden Avenue	Bronx	NY	10452	Mixed Use	Multifamily/Retail	2024	NAP	17	Units
35	Loan		1	34-15 Properties Ltd.	Queens	NY	11372	Multifamily	Cooperative	1950	2003	160	Units
36	Loan		1	Storage Xxtra Westridge	Henry	GA	30253	Self Storage	Self Storage	2006	NAP	92,875	SF
37	Loan		1	510 East 86th Street Owners, Inc.	New York	NY	10028	Multifamily	Cooperative	1957	1999	89	Units
38	Loan		1	800 Grand Concourse Owners, Inc.	Bronx	NY	10451	Multifamily	Cooperative	1955	2024	250	Units
39	Loan		1	Sherbrooke Smithtown Owners Corp.	Suffolk	NY	11787	Multifamily	Cooperative	1960	2014	48	Units
40	Loan		1	37-31 73rd Street Owners Corp.	Queens	NY	11372	Multifamily	Cooperative	1962	1994	154	Units
41	Loan		1	Birchleaf Apartments	Bexar	TX	78216	Multifamily	Garden	1960	2003	48	Units
42	Loan		1	1040 Neilson Street Owners Corp.	Queens	NY	11691	Multifamily	Cooperative	1956	2006	84	Units
43	Loan		1	Jefferson Avenue Owners' Corp.	Nassau	NY	11570	Multifamily	Cooperative	1948	2002	120	Units
44	Loan		1	FedEx Enid	Garfield	OK	73701	Industrial	Warehouse/Distribution	2015	NAP	47,842	SF
45	Loan		1	290 East 56th Avenue	Anchorage	AK	99518	Multifamily	Townhomes	2009	2013	22	Units
46	Loan		1	100 Randall Avenue Owners Corp.	Nassau	NY	11520	Multifamily	Cooperative	1961	2021	44	Units
47	Loan		1	6035 Broadway Owners Corp.	Bronx	NY	10471	Multifamily	Cooperative	1961	2001	103	Units
48	Loan		1	Netherland Gardens Owners, Inc. a/k/a Netherland Gardens Owners Inc.	Westchester	NY	10606	Multifamily	Cooperative	1949	2014	58	Units
49	Loan		1	620 Broadway Housing Corp.	New York	NY	10012	Multifamily	Cooperative	1858	2004	11	Units
50	Loan		1	3210 Arlington Ave. Owners Corp.	Bronx	NY	10463	Multifamily	Cooperative	1953	2004	66	Units
51	Loan		1	109-111 N. Broadway Apt. Corp.	Westchester	NY	10603	Multifamily	Cooperative	1948	2004	51	Units
52	Loan		1	Grand Street Artists Cooperative, Inc.	New York	NY	10013	Multifamily	Cooperative	1884	2024	18	Units
53	Loan		1	Westminster Hall Apartments Corp.	Nassau	NY	11021	Multifamily	Cooperative	1929	2016	95	Units
54	Loan		1	Hearth House Owners Corp.	New York	NY	10009	Multifamily	Cooperative	1903	2008	17	Units
55	Loan		1	7 Great Jones Corp.	New York	NY	10012	Multifamily	Cooperative	1897	2003	6	Units
56	Loan		1	50-21 Owners Ltd.	Queens	NY	11104	Multifamily	Cooperative	1960	1994	50	Units
57	Loan		1	24-26 East 82nd Street Tenants Corp.	New York	NY	10028	Multifamily	Cooperative	1900	2016	11	Units
58	Loan		1	Charles St. Tenants Corp.	New York	NY	10014	Multifamily	Cooperative	1979	2013	12	Units
59	Loan		1	302 Convent Avenue Housing Development Fund Corporation	New York	NY	10031	Multifamily	Cooperative	1912	2016	42	Units
60	Loan		1	241 West 108 Ltd.	New York	NY	10025	Multifamily	Cooperative	1910	2002	36	Units
61	Loan		1	Waters at West End, Inc.	Nassau	NY	11520	Multifamily	Cooperative	1984	2004	40	Units
62	Loan		1	58 Grace Avenue Corp.	Nassau	NY	11021	Multifamily	Cooperative	1948	2021	36	Units
63	Loan		1	205 Bleeker St. Owners Corp.	New York	NY	10012	Multifamily	Cooperative	1926	1999	23	Units

A-3

BMO 2025-C11

Annex A

Loan ID Number	Loan / Property Flag	Footnotes (for Loan and Property Information)	# of Properties	Property Name	Loan Per Unit ($)	Original Balance ($)	Cut-off Date Balance ($)	Maturity/ARD Balance ($)	Interest Rate %	Administrative Fee Rate %	Net Mortgage Rate %	Monthly Debt Service (P&I) ($)	Monthly Debt Service (IO) ($)	Annual Debt Service (P&I) ($)	Annual Debt Service (IO) ($)

1	Loan		1	Shops at Mission Viejo	177.86	65,000,000	65,000,000	61,363,043	6.72500%			420,509.15	369,330.15	5,046,109.92	4,431,961.80
2	Loan		1	UOVO QPN	508.00	65,000,000	65,000,000	65,000,000	6.48500%			NAP	356,149.59	NAP	4,273,795.08
3	Loan		1	340 Mt Kemble	176.52	59,000,000	59,000,000	52,061,111	6.94100%			431,056.21	346,005.64	5,172,674.50	4,152,067.68
4	Loan		1	Ali'i Place	138.05	46,575,000	46,575,000	46,575,000	7.02200%			NAP	276,326.67	NAP	3,315,920.04
5	Loan		1	29-33 Ninth Avenue	1,542.21	45,000,000	45,000,000	45,000,000	6.44000%			NAP	244,854.17	NAP	2,938,250.04
6	Loan		1	360 Bowery	4,594.00	40,000,000	40,000,000	40,000,000	6.53700%			NAP	220,926.39	NAP	2,651,116.68
7	Loan		1	299 Park Avenue	424.87	36,000,000	36,000,000	36,000,000	5.95340907%			NAP	181,082.86	NAP	2,172,994.32
8	Loan		4	FedEx Portfolio	82.08	36,000,000	36,000,000	36,000,000	7.01000%			NAP	213,220.83	NAP	2,558,649.96
8.01	Property		1	FedEx New Stanton		13,513,094	13,513,094	13,513,094
8.02	Property		1	FedEx Athens		9,846,751	9,846,751	9,846,751
8.03	Property		1	FedEx Middleborough		7,821,532	7,821,532	7,821,532
8.04	Property		1	FedEx Cambridge		4,818,623	4,818,623	4,818,623
9	Loan		1	UOVO Orangeburg	341.64	35,000,000	35,000,000	35,000,000	6.48500%			NAP	191,772.86	NAP	2,301,274.32
10	Loan		1	2481 Crotona Avenue	369,444.44	33,250,000	33,250,000	30,406,599	6.64000%			213,233.28	186,538.66	2,558,799.36	2,238,463.89
11	Loan		4	Seatex Portfolio	66.46	28,925,000	28,925,000	28,925,000	6.65000%			NAP	162,519.00	NAP	1,950,228.00
11.01	Property		1	Seatex - Rosenberg HQ		16,003,714	16,003,714	16,003,714
11.02	Property		1	Seatex - Rosenberg Plant		5,853,498	5,853,498	5,853,498
11.03	Property		1	Seatex - El Campo		5,043,972	5,043,972	5,043,972
11.04	Property		1	Seatex - Pasadena		2,023,816	2,023,816	2,023,816
12	Loan		3	HTI Houston Multifamily Portfolio	64,376.59	25,300,000	25,300,000	25,300,000	7.60500%			NAP	162,565.68	NAP	1,950,788.13
12.01	Property		1	Innsbruck-Lemoyne Apartments		17,083,411	17,083,411	17,083,411
12.02	Property		1	Timberline Forest Apartments		4,551,636	4,551,636	4,551,636
12.03	Property		1	Horizon Apartments		3,664,953	3,664,953	3,664,953
13	Loan		1	Paramount Hotel Seattle	171,232.88	25,000,000	25,000,000	25,000,000	6.42500%			NAP	135,713.25	NAP	1,628,559.00
14	Loan		1	224-228 8th Avenue	609,756.10	25,000,000	25,000,000	25,000,000	6.35000%			NAP	134,129.05	NAP	1,609,548.60
15	Loan		1	The Village at Moorpark	183.90	23,975,000	23,975,000	23,975,000	6.82000%			NAP	138,150.39	NAP	1,657,804.68
16	Loan		1	3121 Ocean Avenue	388.17	22,250,000	22,250,000	22,250,000	6.86000%			NAP	128,962.44	NAP	1,547,549.31
17	Loan		1	Outlet Shoppes of the Bluegrass	153.84	20,000,000	19,956,546	17,361,577	6.83800%			130,891.68	NAP	1,570,700.16	NAP
18	Loan		1	Michigan & Mitchell	94,867.75	18,540,000	18,499,212	16,072,936	6.78900%			120,731.11	NAP	1,448,773.32	NAP
19	Loan		1	Aloft Ponce	105,263.16	16,000,000	16,000,000	0	6.99000%			185,691.12	NAP	2,228,293.44	NAP
20	Loan		1	Wells Street Portfolio	95,396.52	15,560,000	15,549,633	13,488,290	6.78700%			101,304.85	NAP	1,215,658.20	NAP
21	Loan		1	3001-3003 Grand Concourse	334,090.91	14,700,000	14,700,000	14,700,000	7.05900%			NAP	87,673.76	NAP	1,052,085.12
22	Loan		1	Old Orchard Shopping Center	137.53	13,900,000	13,900,000	13,900,000	6.96500%			NAP	81,798.44	NAP	981,581.28
23	Loan		1	Twin Cities Premium Outlets	233.92	13,250,000	13,250,000	13,250,000	6.69600%			NAP	74,961.88	NAP	899,542.56
24	Loan		2	Central Florida MHC / RV Portfolio	24,780.70	11,300,000	11,300,000	11,300,000	6.98700%			NAP	66,708.06	NAP	800,496.72
24.01	Property		1	Daytona's Endless Summer Resort		6,027,000	6,027,000	6,027,000
24.02	Property		1	Sandy Oaks Mobile Home & RV Resort		5,273,000	5,273,000	5,273,000
25	Loan		1	Hampton & Fond du Lac	102,568.81	11,180,000	11,180,000	9,756,623	7.04400%			74,711.48	NAP	896,537.76	NAP
26	Loan		1	Village at Riverstone	130.75	10,660,000	10,660,000	10,660,000	6.92500%			NAP	62,371.49	NAP	748,457.88
27	Loan		1	1733 Bay Tower	343.68	10,000,000	10,000,000	10,000,000	6.79000%			NAP	57,369.21	NAP	688,430.56
28	Loan		1	Hunter Quarry	87,850.47	9,400,000	9,400,000	9,400,000	7.26700%			NAP	57,715.46	NAP	692,585.52
29	Loan		1	Chambers & Villard	100,879.12	9,180,000	9,180,000	8,006,830	7.02300%			61,216.64	NAP	734,599.68	NAP
30	Loan		1	Dublin Court Industrial	97.14	8,500,000	8,500,000	8,500,000	7.27000%			NAP	52,211.05	NAP	626,532.64
31	Loan		2	Zidan Multifamily Portfolio	95,000.00	7,600,000	7,600,000	7,600,000	7.70000%			NAP	49,443.98	NAP	593,327.76
31.01	Property		1	The Quarter		4,870,000	4,870,000	4,870,000
31.02	Property		1	The Herweck		2,730,000	2,730,000	2,730,000
32	Loan		1	Shore Terrace Cooperative, Inc.	27,014.27	6,500,000	6,483,424	5,541,651	6.19000%			39,768.31	NAP	477,219.72	NAP
33	Loan		1	The Arches Apartments	91,428.57	6,400,000	6,400,000	6,400,000	6.93000%			NAP	37,473.33	NAP	449,679.96
34	Loan		1	1014 Ogden Avenue	352,941.18	6,000,000	6,000,000	5,269,592	7.29000%			41,093.49	NAP	493,121.88	NAP
35	Loan		1	34-15 Properties Ltd.	34,356.43	5,500,000	5,497,029	5,156,422	6.42000%			31,887.19	NAP	382,646.28	NAP
36	Loan		1	Storage Xxtra Westridge	54.91	5,100,000	5,100,000	5,100,000	5.93500%			NAP	25,574.08	NAP	306,888.96
37	Loan		1	510 East 86th Street Owners, Inc.	56,179.78	5,000,000	5,000,000	5,000,000	6.61000%			NAP	27,924.19	NAP	335,090.28
38	Loan		1	800 Grand Concourse Owners, Inc.	19,963.75	5,000,000	4,990,937	3,360,670	6.67000%			37,780.76	NAP	453,369.12	NAP
39	Loan		1	Sherbrooke Smithtown Owners Corp.	100,000.00	4,800,000	4,800,000	4,529,001	6.75000%			28,961.13	NAP	347,533.56	NAP
40	Loan		1	37-31 73rd Street Owners Corp.	29,849.24	4,600,000	4,596,783	3,969,425	6.62000%			29,439.10	NAP	353,269.20	NAP
41	Loan		1	Birchleaf Apartments	95,208.33	4,570,000	4,570,000	4,570,000	7.36000%			NAP	28,418.63	NAP	341,023.56
42	Loan		1	1040 Neilson Street Owners Corp.	52,412.15	4,405,000	4,402,621	4,129,825	6.42000%			25,538.74	NAP	306,464.88	NAP
43	Loan		1	Jefferson Avenue Owners' Corp.	35,416.67	4,250,000	4,250,000	4,250,000	6.30000%			NAP	22,622.40	NAP	271,468.80
44	Loan		1	FedEx Enid	87.79	4,200,000	4,200,000	4,200,000	7.20000%			NAP	25,550.00	NAP	306,600.00
45	Loan		1	290 East 56th Avenue	170,454.55	3,750,000	3,750,000	3,564,590	7.32000%			25,759.90	23,192.71	309,118.80	278,312.50
46	Loan		1	100 Randall Avenue Owners Corp.	73,275.49	3,225,000	3,224,122	3,021,973	6.40000%			18,651.71	NAP	223,820.52	NAP
47	Loan		1	6035 Broadway Owners Corp.	31,125.60	3,250,000	3,205,937	1,438,273	5.84000%			27,145.21	NAP	325,742.52	NAP
48	Loan		1	Netherland Gardens Owners, Inc. a/k/a Netherland Gardens Owners Inc.	49,975.96	2,900,000	2,898,606	2,729,894	6.62000%			17,226.77	NAP	206,721.24	NAP
49	Loan		1	620 Broadway Housing Corp.	245,454.55	2,700,000	2,700,000	2,700,000	6.77000%			NAP	15,444.06	NAP	185,328.72
50	Loan		1	3210 Arlington Ave. Owners Corp.	37,878.79	2,500,000	2,500,000	2,155,824	6.60000%			15,966.47	NAP	191,597.64	NAP
51	Loan		1	109-111 N. Broadway Apt. Corp.	49,005.35	2,500,000	2,499,273	2,336,762	6.28000%			14,246.39	NAP	170,956.68	NAP
52	Loan		1	Grand Street Artists Cooperative, Inc.	113,720.38	2,050,000	2,046,967	1,759,887	6.43000%			12,863.17	NAP	154,358.04	NAP
53	Loan		1	Westminster Hall Apartments Corp.	21,473.68	2,040,000	2,040,000	2,040,000	6.51000%			NAP	11,220.71	NAP	134,648.52
54	Loan		1	Hearth House Owners Corp.	117,647.06	2,000,000	2,000,000	1,881,511	6.60000%			11,851.91	NAP	142,222.92	NAP
55	Loan		1	7 Great Jones Corp.	299,568.37	1,800,000	1,797,410	1,549,594	6.53000%			11,412.76	NAP	136,953.12	NAP
56	Loan		1	50-21 Owners Ltd.	34,992.21	1,750,000	1,749,611	1,651,069	6.74000%			10,546.16	NAP	126,553.92	NAP
57	Loan		1	24-26 East 82nd Street Tenants Corp.	150,000.00	1,650,000	1,650,000	1,650,000	6.44000%			NAP	8,977.99	NAP	107,735.88
58	Loan		1	Charles St. Tenants Corp.	128,701.24	1,550,000	1,544,415	1,310,060	5.89000%			9,183.70	NAP	110,204.40	NAP
59	Loan		1	302 Convent Avenue Housing Development Fund Corporation	35,691.00	1,500,000	1,499,022	1,302,843	6.86000%			9,838.90	NAP	118,066.80	NAP
60	Loan		1	241 West 108 Ltd.	41,613.45	1,500,000	1,498,084	1,305,817	6.94000%			9,919.17	NAP	119,030.04	NAP
61	Loan		1	Waters at West End, Inc.	26,875.00	1,075,000	1,075,000	932,067	6.80000%			7,008.20	NAP	84,098.40	NAP
62	Loan		1	58 Grace Avenue Corp.	27,777.78	1,000,000	1,000,000	1,000,000	6.56000%			NAP	5,542.59	NAP	66,511.08
63	Loan		1	205 Bleeker St. Owners Corp.	43,415.00	1,000,000	998,545	859,925	6.49000%			6,314.11	NAP	75,769.32	NAP

A-4

BMO 2025-C11

Annex A

Loan ID Number	Loan / Property Flag	Footnotes (for Loan and Property Information)	# of Properties	Property Name	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.)

1	Loan		1	Shops at Mission Viejo	Interest Only, Amortizing Balloon	No	Actual/360	60	59	120	119	360	360	12/4/2024	1
2	Loan		1	UOVO QPN	Interest Only	No	Actual/360	120	120	120	120	0	0	1/22/2025	0
3	Loan		1	340 Mt Kemble	Interest Only, Amortizing Balloon, Interest Only	No	Actual/360	53	53	120	120	272	272	1/21/2025	0
4	Loan		1	Ali'i Place	Interest Only	No	Actual/360	120	120	120	120	0	0	1/23/2025	0
5	Loan		1	29-33 Ninth Avenue	Interest Only	No	Actual/360	120	120	120	120	0	0	2/3/2025	0
6	Loan		1	360 Bowery	Interest Only	No	Actual/360	120	120	120	120	0	0	1/31/2025	0
7	Loan		1	299 Park Avenue	Interest Only	No	Actual/360	120	120	120	120	0	0	2/7/2025	0
8	Loan		4	FedEx Portfolio	Interest Only	No	Actual/360	120	120	120	120	0	0	1/31/2025	0
8.01	Property		1	FedEx New Stanton
8.02	Property		1	FedEx Athens
8.03	Property		1	FedEx Middleborough
8.04	Property		1	FedEx Cambridge
9	Loan		1	UOVO Orangeburg	Interest Only	No	Actual/360	120	120	120	120	0	0	1/22/2025	0
10	Loan		1	2481 Crotona Avenue	Interest Only, Amortizing Balloon	No	Actual/360	36	36	120	120	360	360	1/31/2025	0
11	Loan		4	Seatex Portfolio	Interest Only	No	Actual/360	120	120	120	120	0	0	1/31/2025	0
11.01	Property		1	Seatex - Rosenberg HQ
11.02	Property		1	Seatex - Rosenberg Plant
11.03	Property		1	Seatex - El Campo
11.04	Property		1	Seatex - Pasadena
12	Loan		3	HTI Houston Multifamily Portfolio	Interest Only	No	Actual/360	120	119	120	119	0	0	12/27/2024	1
12.01	Property		1	Innsbruck-Lemoyne Apartments
12.02	Property		1	Timberline Forest Apartments
12.03	Property		1	Horizon Apartments
13	Loan		1	Paramount Hotel Seattle	Interest Only	No	Actual/360	120	118	120	118	0	0	12/6/2024	2
14	Loan		1	224-228 8th Avenue	Interest Only	No	Actual/360	120	120	120	120	0	0	1/31/2025	0
15	Loan		1	The Village at Moorpark	Interest Only	No	Actual/360	120	120	120	120	0	0	1/31/2025	0
16	Loan		1	3121 Ocean Avenue	Interest Only	No	Actual/360	120	120	120	120	0	0	2/3/2025	0
17	Loan		1	Outlet Shoppes of the Bluegrass	Amortizing Balloon	No	Actual/360	0	0	120	117	360	357	10/31/2024	3
18	Loan		1	Michigan & Mitchell	Amortizing Balloon	No	Actual/360	0	0	120	117	360	357	10/18/2024	3
19	Loan		1	Aloft Ponce	Fully Amortizing	No	Actual/360	0	0	120	120	120	120	1/31/2025	0
20	Loan		1	Wells Street Portfolio	Amortizing Balloon	No	Actual/360	0	0	120	119	360	359	12/6/2024	1
21	Loan		1	3001-3003 Grand Concourse	Interest Only	No	Actual/360	120	120	120	120	0	0	1/23/2025	0
22	Loan		1	Old Orchard Shopping Center	Interest Only	No	Actual/360	120	118	120	118	0	0	11/27/2024	2
23	Loan		1	Twin Cities Premium Outlets	Interest Only	No	Actual/360	120	117	120	117	0	0	10/17/2024	3
24	Loan		2	Central Florida MHC / RV Portfolio	Interest Only	No	Actual/360	120	120	120	120	0	0	1/29/2025	0
24.01	Property		1	Daytona's Endless Summer Resort
24.02	Property		1	Sandy Oaks Mobile Home & RV Resort
25	Loan		1	Hampton & Fond du Lac	Amortizing Balloon	No	Actual/360	0	0	120	120	360	360	1/27/2025	0
26	Loan		1	Village at Riverstone	Interest Only	No	Actual/360	120	119	120	119	0	0	12/31/2024	1
27	Loan		1	1733 Bay Tower	Interest Only	No	Actual/360	120	120	120	120	0	0	2/3/2025	0
28	Loan		1	Hunter Quarry	Interest Only	No	Actual/360	120	120	120	120	0	0	1/15/2025	0
29	Loan		1	Chambers & Villard	Amortizing Balloon	No	Actual/360	0	0	120	120	360	360	1/31/2025	0
30	Loan		1	Dublin Court Industrial	Interest Only	No	Actual/360	120	120	120	120	0	0	1/24/2025	0
31	Loan		2	Zidan Multifamily Portfolio	Interest Only	No	Actual/360	120	120	120	120	0	0	1/23/2025	0
31.01	Property		1	The Quarter
31.02	Property		1	The Herweck
32	Loan		1	Shore Terrace Cooperative, Inc.	Amortizing Balloon	No	Actual/360	0	0	120	117	360	357	10/21/2024	3
33	Loan		1	The Arches Apartments	Interest Only	No	Actual/360	120	120	120	120	0	0	1/10/2025	0
34	Loan		1	1014 Ogden Avenue	Amortizing Balloon	No	Actual/360	0	0	120	120	360	360	1/23/2025	0
35	Loan		1	34-15 Properties Ltd.	Amortizing Balloon	No	Actual/360	0	0	120	118	480	478	11/18/2024	2
36	Loan		1	Storage Xxtra Westridge	Interest Only	No	Actual/360	120	119	120	119	0	0	1/6/2025	1
37	Loan		1	510 East 86th Street Owners, Inc.	Interest Only	No	Actual/360	120	120	120	120	0	0	1/23/2025	0
38	Loan		1	800 Grand Concourse Owners, Inc.	Amortizing Balloon	No	Actual/360	0	0	120	119	240	239	12/27/2024	1
39	Loan		1	Sherbrooke Smithtown Owners Corp.	Amortizing Balloon	No	Actual/360	0	0	120	120	480	480	1/29/2025	0
40	Loan		1	37-31 73rd Street Owners Corp.	Amortizing Balloon	No	Actual/360	0	0	120	119	360	359	12/30/2024	1
41	Loan		1	Birchleaf Apartments	Interest Only	No	Actual/360	120	120	120	120	0	0	1/10/2025	0
42	Loan		1	1040 Neilson Street Owners Corp.	Amortizing Balloon	No	Actual/360	0	0	120	118	480	478	11/21/2024	2
43	Loan		1	Jefferson Avenue Owners' Corp.	Interest Only	No	Actual/360	120	119	120	119	0	0	12/6/2024	1
44	Loan		1	FedEx Enid	Interest Only	No	Actual/360	120	120	120	120	0	0	1/27/2025	0
45	Loan		1	290 East 56th Avenue	Interest Only, Amortizing Balloon	No	Actual/360	60	60	120	120	360	360	1/21/2025	0
46	Loan		1	100 Randall Avenue Owners Corp.	Amortizing Balloon	No	Actual/360	0	0	120	119	480	479	12/20/2024	1
47	Loan		1	6035 Broadway Owners Corp.	Amortizing Balloon	No	Actual/360	0	0	120	116	180	176	9/27/2024	4
48	Loan		1	Netherland Gardens Owners, Inc. a/k/a Netherland Gardens Owners Inc.	Amortizing Balloon	No	Actual/360	0	0	120	118	480	478	11/25/2024	2
49	Loan		1	620 Broadway Housing Corp.	Interest Only	No	Actual/360	120	119	120	119	0	0	12/27/2024	1
50	Loan		1	3210 Arlington Ave. Owners Corp.	Amortizing Balloon	No	Actual/360	0	0	120	120	360	360	1/23/2025	0
51	Loan		1	109-111 N. Broadway Apt. Corp.	Amortizing Balloon	No	Actual/360	0	0	120	119	480	479	12/27/2024	1
52	Loan		1	Grand Street Artists Cooperative, Inc.	Amortizing Balloon	No	Actual/360	0	0	120	118	360	358	11/21/2024	2
53	Loan		1	Westminster Hall Apartments Corp.	Interest Only	No	Actual/360	120	118	120	118	0	0	11/26/2024	2
54	Loan		1	Hearth House Owners Corp.	Amortizing Balloon	No	Actual/360	0	0	120	120	480	480	1/21/2025	0
55	Loan		1	7 Great Jones Corp.	Amortizing Balloon	No	Actual/360	0	0	120	118	360	358	11/22/2024	2
56	Loan		1	50-21 Owners Ltd.	Amortizing Balloon	No	Actual/360	0	0	120	119	480	479	12/30/2024	1
57	Loan		1	24-26 East 82nd Street Tenants Corp.	Interest Only	No	Actual/360	120	118	120	118	0	0	11/18/2024	2
58	Loan		1	Charles St. Tenants Corp.	Amortizing Balloon	No	Actual/360	0	0	120	116	360	356	9/25/2024	4
59	Loan		1	302 Convent Avenue Housing Development Fund Corporation	Amortizing Balloon	No	Actual/360	0	0	120	119	360	359	12/31/2024	1
60	Loan		1	241 West 108 Ltd.	Amortizing Balloon	No	Actual/360	0	0	120	118	360	358	11/12/2024	2
61	Loan		1	Waters at West End, Inc.	Amortizing Balloon	No	Actual/360	0	0	120	120	360	360	1/29/2025	0
62	Loan		1	58 Grace Avenue Corp.	Interest Only	No	Actual/360	120	120	120	120	0	0	1/23/2025	0
63	Loan		1	205 Bleeker St. Owners Corp.	Amortizing Balloon	No	Actual/360	0	0	120	118	360	358	11/26/2024	2

A-5

BMO 2025-C11

Annex A

Loan ID Number	Loan / Property Flag	Footnotes (for Loan and Property Information)	# of Properties	Property Name	Payment Due Date	First Payment Date	First P&I Payment Date	Maturity Date or Anticipated Repayment Date	Final Maturity Date	Grace Period - Late Fee (Days)	Grace Period - Default (Days)	Prepayment Provision	Most Recent EGI ($)	Most Recent Expenses ($)	Most Recent NOI ($)	Most Recent NOI Date

1	Loan		1	Shops at Mission Viejo	1	2/1/2025	2/1/2030	1/1/2035	1/1/2035	0	0	L(25),D(88),O(7)	32,771,159	8,628,356	24,142,803	9/30/2024
2	Loan		1	UOVO QPN	6	3/6/2025	NAP	2/6/2035	2/6/2035	0	0	L(24),DorYM1(89),O(7)	16,873,514	4,031,876	12,841,638	9/30/2024
3	Loan		1	340 Mt Kemble	1	3/1/2025	9/1/2026	2/1/2035	2/1/2035	5	5	L(30),YM1(83),O(7)	10,835,598	4,678,347	6,157,251	10/31/2024
4	Loan		1	Ali'i Place	6	3/6/2025	NAP	2/6/2035	2/6/2035	0	0	L(12),YM1(101),O(7)	16,102,690	7,612,144	8,490,546	9/30/2024
5	Loan		1	29-33 Ninth Avenue	6	3/6/2025	NAP	2/6/2035	2/6/2035	0	0	L(24),D(91),O(5)	10,334,878	2,227,238	8,107,639	11/30/2024
6	Loan		1	360 Bowery	6	3/6/2025	NAP	2/6/2035	2/6/2035	0	0	L(24),D(92),O(4)	NAV	NAV	NAV	NAV
7	Loan		1	299 Park Avenue	6	3/6/2025	NAP	2/6/2035	2/6/2035	0	0	YM1(24),DorYM1(89),O(7)	109,971,980	48,647,507	61,324,473	9/30/2024
8	Loan		4	FedEx Portfolio	6	3/6/2025	NAP	2/6/2035	2/6/2035	0	0	L(24),DorYM1(89),O(7)	3,940,545	0	3,940,545	12/31/2024
8.01	Property		1	FedEx New Stanton									1,305,604	0	1,305,604	12/31/2024
8.02	Property		1	FedEx Athens									1,467,248	0	1,467,248	12/31/2024
8.03	Property		1	FedEx Middleborough									685,416	0	685,416	12/31/2024
8.04	Property		1	FedEx Cambridge									482,277	0	482,277	12/31/2024
9	Loan		1	UOVO Orangeburg	6	3/6/2025	NAP	2/6/2035	2/6/2035	0	0	L(24),DorYM1(89),O(7)	3,924,145	1,093,757	2,830,388	9/30/2024
10	Loan		1	2481 Crotona Avenue	6	3/6/2025	3/6/2028	2/6/2035	2/6/2035	0	0	L(24),D(92),O(4)	NAV	NAV	NAV	NAV
11	Loan		4	Seatex Portfolio	6	3/6/2025	NAP	2/6/2035	2/6/2035	5	0	L(24),DorYM1(89),O(7)	NAV	NAV	NAV	NAV
11.01	Property		1	Seatex - Rosenberg HQ									NAV	NAV	NAV	NAV
11.02	Property		1	Seatex - Rosenberg Plant									NAV	NAV	NAV	NAV
11.03	Property		1	Seatex - El Campo									NAV	NAV	NAV	NAV
11.04	Property		1	Seatex - Pasadena									NAV	NAV	NAV	NAV
12	Loan		3	HTI Houston Multifamily Portfolio	6	2/6/2025	NAP	1/6/2035	1/6/2035	0	0	L(12),YM1(103),O(5)	4,449,275	1,904,106	2,545,169	10/31/2024
12.01	Property		1	Innsbruck-Lemoyne Apartments									2,765,944	1,066,706	1,699,238	10/31/2024
12.02	Property		1	Timberline Forest Apartments									984,913	525,303	459,610	10/31/2024
12.03	Property		1	Horizon Apartments									698,419	312,097	386,321	10/31/2024
13	Loan		1	Paramount Hotel Seattle	6	1/6/2025	NAP	12/6/2034	12/6/2034	0	0	L(26),D(90),O(4)	10,415,149	6,387,189	4,027,960	10/31/2024
14	Loan		1	224-228 8th Avenue	6	3/6/2025	NAP	2/6/2035	2/6/2035	0	0	L(24),D(89),O(7)	1,468,632	753,526	715,106	12/31/2024
15	Loan		1	The Village at Moorpark	6	3/6/2025	NAP	2/6/2035	2/6/2035	0	0	L(23),YM1(92),O(5)	2,876,591	730,046	2,146,545	11/30/2024
16	Loan		1	3121 Ocean Avenue	6	3/6/2025	NAP	2/6/2035	2/6/2035	0	0	L(24),D(92),O(4)	2,004,905	254,833	1,750,072	12/31/2024
17	Loan		1	Outlet Shoppes of the Bluegrass	6	12/6/2024	12/6/2024	11/6/2034	11/6/2034	5 (Once per trailing 12-month period)	0	L(27),D(86),O(7)	13,545,707	4,555,687	8,990,020	8/31/2024
18	Loan		1	Michigan & Mitchell	1	12/1/2024	12/1/2024	11/1/2034	11/1/2034	5	5	L(35),YM1(81),O(4)	2,576,159	528,236	2,047,922	8/31/2024
19	Loan		1	Aloft Ponce	6	3/6/2025	3/6/2025	2/6/2035	2/6/2035	0	0	L(12),YM1(101),O(7)	9,695,552	3,580,378	6,115,174	12/31/2024
20	Loan		1	Wells Street Portfolio	1	2/1/2025	2/1/2025	1/1/2035	1/1/2035	5	5	L(35),YM1(81),O(4)	2,138,396	493,955	1,644,440	10/31/2024
21	Loan		1	3001-3003 Grand Concourse	1	3/1/2025	NAP	2/1/2035	2/1/2035	5	5	L(24),D(89),O(7)	NAV	NAV	NAV	NAV
22	Loan		1	Old Orchard Shopping Center	6	1/6/2025	NAP	12/6/2034	12/6/2034	0	0	L(25),YM1(88),O(7)	1,947,215	592,815	1,354,400	10/31/2024
23	Loan		1	Twin Cities Premium Outlets	1	12/1/2024	NAP	11/1/2034	11/1/2034	0	0	L(27),D(86),O(7)	18,870,895	5,703,491	13,167,404	8/31/2024
24	Loan		2	Central Florida MHC / RV Portfolio	1	3/1/2025	NAP	2/1/2035	2/1/2035	5	5	L(24),D(92),O(4)	3,097,650	1,738,126	1,359,525	12/31/2024
24.01	Property		1	Daytona's Endless Summer Resort									1,713,198	956,941	756,257	12/31/2024
24.02	Property		1	Sandy Oaks Mobile Home & RV Resort									1,384,452	781,185	603,267	12/31/2024
25	Loan		1	Hampton & Fond du Lac	1	3/1/2025	3/1/2025	2/1/2035	2/1/2035	5	5	L(35),YM1(81),O(4)	1,644,385	374,918	1,269,467	12/31/2024
26	Loan		1	Village at Riverstone	6	2/6/2025	NAP	1/6/2035	1/6/2035	0	0	L(25),D(91),O(4)	1,720,833	406,493	1,314,340	11/30/2024
27	Loan		1	1733 Bay Tower	6	3/6/2025	NAP	2/6/2035	2/6/2035	0	0	L(24),D(92),O(4)	1,769,808	381,549	1,388,260	12/31/2024
28	Loan		1	Hunter Quarry	6	3/6/2025	NAP	2/6/2035	2/6/2035	0	0	L(24),D(89),O(7)	1,860,533	840,686	1,019,847	11/30/2024
29	Loan		1	Chambers & Villard	1	3/1/2025	3/1/2025	2/1/2035	2/1/2035	5	5	L(35),YM1(81),O(4)	1,353,096	308,649	1,044,446	12/31/2024
30	Loan		1	Dublin Court Industrial	6	3/6/2025	NAP	2/6/2035	2/6/2035	0	0	L(24),D(92),O(4)	NAV	NAV	NAV	NAV
31	Loan		2	Zidan Multifamily Portfolio	6	3/6/2025	NAP	2/6/2035	2/6/2035	0	0	L(24),D(92),O(4)	1,219,500	480,654	738,846	12/31/2024
31.01	Property		1	The Quarter									711,791	277,424	434,367	12/31/2024
31.02	Property		1	The Herweck									507,709	203,230	304,479	12/31/2024
32	Loan		1	Shore Terrace Cooperative, Inc.	1	12/1/2024	12/1/2024	11/1/2034	11/1/2034	10	10	YM1(113),1%(3),O(4)	NAP	NAP	NAP	NAP
33	Loan		1	The Arches Apartments	6	3/6/2025	NAP	2/6/2035	2/6/2035	0	0	L(24),D(92),O(4)	1,009,591	408,092	601,498	11/30/2024
34	Loan		1	1014 Ogden Avenue	6	3/6/2025	3/6/2025	2/6/2035	2/6/2035	0	0	L(11),YM1(102),O(7)	613,454	60,708	552,746	12/31/2024
35	Loan		1	34-15 Properties Ltd.	1	1/1/2025	1/1/2025	12/1/2034	12/1/2034	10	10	YM1(113),1%(3),O(4)	NAP	NAP	NAP	NAP
36	Loan		1	Storage Xxtra Westridge	6	2/6/2025	NAP	1/6/2035	1/6/2035	0	0	L(25),D(91),O(4)	1,506,404	555,643	950,761	11/30/2024
37	Loan		1	510 East 86th Street Owners, Inc.	1	3/1/2025	NAP	2/1/2035	2/1/2035	10	10	YM1(113),1%(3),O(4)	NAP	NAP	NAP	NAP
38	Loan		1	800 Grand Concourse Owners, Inc.	1	2/1/2025	2/1/2025	1/1/2035	1/1/2035	10	10	YM1(113),1%(3),O(4)	NAP	NAP	NAP	NAP
39	Loan		1	Sherbrooke Smithtown Owners Corp.	1	3/1/2025	3/1/2025	2/1/2035	2/1/2035	10	10	YM1(113),1%(3),O(4)	NAP	NAP	NAP	NAP
40	Loan		1	37-31 73rd Street Owners Corp.	1	2/1/2025	2/1/2025	1/1/2035	1/1/2035	10	10	YM1(113),1%(3),O(4)	NAP	NAP	NAP	NAP
41	Loan		1	Birchleaf Apartments	6	3/6/2025	NAP	2/6/2035	2/6/2035	0	0	L(24),D(92),O(4)	725,722	294,744	430,978	11/30/2024
42	Loan		1	1040 Neilson Street Owners Corp.	1	1/1/2025	1/1/2025	12/1/2034	12/1/2034	10	10	YM1(113),1%(3),O(4)	NAP	NAP	NAP	NAP
43	Loan		1	Jefferson Avenue Owners' Corp.	1	2/1/2025	NAP	1/1/2035	1/1/2035	10	10	YM1(113),1%(3),O(4)	NAP	NAP	NAP	NAP
44	Loan		1	FedEx Enid	6	3/6/2025	NAP	2/6/2035	2/6/2035	0	0	L(24),DorYM1(89),O(7)	370,260	0	370,260	9/30/2024
45	Loan		1	290 East 56th Avenue	6	3/6/2025	3/6/2030	2/6/2035	2/6/2035	0	0	L(24),YM1(91),O(5)	508,888	136,922	371,966	12/31/2024
46	Loan		1	100 Randall Avenue Owners Corp.	1	2/1/2025	2/1/2025	1/1/2035	1/1/2035	10	10	YM1(113),1%(3),O(4)	NAP	NAP	NAP	NAP
47	Loan		1	6035 Broadway Owners Corp.	1	11/1/2024	11/1/2024	10/1/2034	10/1/2034	10	10	YM1(113),1%(3),O(4)	NAP	NAP	NAP	NAP
48	Loan		1	Netherland Gardens Owners, Inc. a/k/a Netherland Gardens Owners Inc.	1	1/1/2025	1/1/2025	12/1/2034	12/1/2034	10	10	YM1(113),1%(3),O(4)	NAP	NAP	NAP	NAP
49	Loan		1	620 Broadway Housing Corp.	1	2/1/2025	NAP	1/1/2035	1/1/2035	10	10	YM1(113),1%(3),O(4)	NAP	NAP	NAP	NAP
50	Loan		1	3210 Arlington Ave. Owners Corp.	1	3/1/2025	3/1/2025	2/1/2035	2/1/2035	10	10	YM1(113),1%(3),O(4)	NAP	NAP	NAP	NAP
51	Loan		1	109-111 N. Broadway Apt. Corp.	1	2/1/2025	2/1/2025	1/1/2035	1/1/2035	10	10	YM1(113),1%(3),O(4)	NAP	NAP	NAP	NAP
52	Loan		1	Grand Street Artists Cooperative, Inc.	1	1/1/2025	1/1/2025	12/1/2034	12/1/2034	10	10	YM1(113),1%(3),O(4)	NAP	NAP	NAP	NAP
53	Loan		1	Westminster Hall Apartments Corp.	1	1/1/2025	NAP	12/1/2034	12/1/2034	10	10	YM1(113),1%(3),O(4)	NAP	NAP	NAP	NAP
54	Loan		1	Hearth House Owners Corp.	1	3/1/2025	3/1/2025	2/1/2035	2/1/2035	10	10	YM1(113),1%(3),O(4)	NAP	NAP	NAP	NAP
55	Loan		1	7 Great Jones Corp.	1	1/1/2025	1/1/2025	12/1/2034	12/1/2034	10	10	YM1(113),1%(3),O(4)	NAP	NAP	NAP	NAP
56	Loan		1	50-21 Owners Ltd.	1	2/1/2025	2/1/2025	1/1/2035	1/1/2035	10	10	YM1(113),1%(3),O(4)	NAP	NAP	NAP	NAP
57	Loan		1	24-26 East 82nd Street Tenants Corp.	1	1/1/2025	NAP	12/1/2034	12/1/2034	10	10	YM1(113),1%(3),O(4)	NAP	NAP	NAP	NAP
58	Loan		1	Charles St. Tenants Corp.	1	11/1/2024	11/1/2024	10/1/2034	10/1/2034	10	10	YM1(113),1%(3),O(4)	NAP	NAP	NAP	NAP
59	Loan		1	302 Convent Avenue Housing Development Fund Corporation	1	2/1/2025	2/1/2025	1/1/2035	1/1/2035	10	10	YM1(113),1%(3),O(4)	NAP	NAP	NAP	NAP
60	Loan		1	241 West 108 Ltd.	1	1/1/2025	1/1/2025	12/1/2034	12/1/2034	10	10	YM1(113),1%(3),O(4)	NAP	NAP	NAP	NAP
61	Loan		1	Waters at West End, Inc.	1	3/1/2025	3/1/2025	2/1/2035	2/1/2035	10	10	YM1(113),1%(3),O(4)	NAP	NAP	NAP	NAP
62	Loan		1	58 Grace Avenue Corp.	1	3/1/2025	NAP	2/1/2035	2/1/2035	10	10	YM1(113),1%(3),O(4)	NAP	NAP	NAP	NAP
63	Loan		1	205 Bleeker St. Owners Corp.	1	1/1/2025	1/1/2025	12/1/2034	12/1/2034	10	10	YM1(113),1%(3),O(4)	NAP	NAP	NAP	NAP

A-6

BMO 2025-C11

Annex A

Loan ID Number	Loan / Property Flag	Footnotes (for Loan and Property Information)	# of Properties	Property Name	Most Recent Description	Second Most Recent EGI ($)	Second Most Recent Expenses ($)	Second Most Recent NOI ($)	Second Most Recent NOI Date	Second Most Recent Description	Third Most Recent EGI ($)	Third Most Recent Expenses ($)	Third Most Recent NOI ($)	Third Most Recent NOI Date	Third Most Recent Description	Underwritten Economic Occupancy (%)	Underwritten EGI ($)	Underwritten Expenses ($)

1	Loan		1	Shops at Mission Viejo	T-12	33,742,852	8,521,362	25,221,490	12/31/2023	T-12	32,598,220	7,848,169	24,750,051	12/31/2022	T-12	85.7%	32,946,299	8,771,579
2	Loan		1	UOVO QPN	T-12	17,137,279	4,000,428	13,136,852	12/31/2023	T-12	16,152,257	3,921,582	12,230,675	12/31/2022	T-12	78.6%	17,547,845	3,643,783
3	Loan		1	340 Mt Kemble	T-12	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	95.1%	15,345,687	4,927,062
4	Loan		1	Ali'i Place	T-12	15,776,334	7,468,392	8,307,942	12/31/2023	T-12	12,630,785	7,432,547	5,198,238	12/31/2022	T-12	92.0%	14,601,654	7,457,474
5	Loan		1	29-33 Ninth Avenue	T-12	12,702,059	2,056,483	10,645,576	12/31/2023	T-12	12,514,437	2,033,346	10,481,090	12/31/2022	T-12	95.0%	14,653,657	2,513,592
6	Loan		1	360 Bowery	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	100.0%	2,929,850	0
7	Loan		1	299 Park Avenue	T-12	107,115,042	46,718,826	60,396,216	12/31/2023	T-12	104,990,721	42,758,401	62,232,320	12/31/2022	T-12	96.1%	121,577,044	49,384,602
8	Loan		4	FedEx Portfolio	T-12	3,877,697	0	3,877,697	12/31/2023	T-12	3,181,801	0	3,181,801	12/31/2022	T-12	100.0%	4,062,417	121,873
8.01	Property		1	FedEx New Stanton	T-12	1,305,603	0	1,305,603	12/31/2023	T-12	639,694	0	639,694	12/31/2022	T-12	100.0%	1,345,984	40,380
8.02	Property		1	FedEx Athens	T-12	1,420,668	0	1,420,668	12/31/2023	T-12	1,397,379	0	1,397,379	12/31/2022	T-12	100.0%	1,512,626	45,379
8.03	Property		1	FedEx Middleborough	T-12	685,416	0	685,416	12/31/2023	T-12	685,416	0	685,416	12/31/2022	T-12	100.0%	706,614	21,198
8.04	Property		1	FedEx Cambridge	T-12	466,010	0	466,010	12/31/2023	T-12	459,312	0	459,312	12/31/2022	T-12	100.0%	497,193	14,916
9	Loan		1	UOVO Orangeburg	T-12	3,497,413	1,094,695	2,402,718	12/31/2023	T-12	3,403,162	993,393	2,409,769	12/31/2022	T-12	76.8%	4,876,598	1,019,246
10	Loan		1	2481 Crotona Avenue	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	96.7%	3,964,145	726,040
11	Loan		4	Seatex Portfolio	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	100.0%	3,725,768	0
11.01	Property		1	Seatex - Rosenberg HQ	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV
11.02	Property		1	Seatex - Rosenberg Plant	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV
11.03	Property		1	Seatex - El Campo	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV
11.04	Property		1	Seatex - Pasadena	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV
12	Loan		3	HTI Houston Multifamily Portfolio	T-12	4,254,099	1,702,684	2,551,415	12/31/2023	T-12	3,987,887	1,670,655	2,317,232	12/31/2022	T-12	91.7%	4,449,275	1,828,331
12.01	Property		1	Innsbruck-Lemoyne Apartments	T-12	2,658,583	949,711	1,708,872	12/31/2023	T-12	2,490,502	929,708	1,560,794	12/31/2022	T-12	90.5%	2,765,944	1,022,422
12.02	Property		1	Timberline Forest Apartments	T-12	952,255	467,185	485,069	12/31/2023	T-12	893,374	453,335	440,039	12/31/2022	T-12	94.6%	984,913	503,059
12.03	Property		1	Horizon Apartments	T-12	643,260	285,788	357,473	12/31/2023	T-12	604,012	287,612	316,400	12/31/2022	T-12	92.2%	698,419	302,849
13	Loan		1	Paramount Hotel Seattle	T-12	10,068,014	6,309,945	3,758,069	12/31/2023	T-12	8,497,398	5,715,899	2,781,499	12/31/2022	T-12	84.9%	10,414,892	6,465,650
14	Loan		1	224-228 8th Avenue	T-12	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	95.6%	3,182,968	839,656
15	Loan		1	The Village at Moorpark	T-12	2,126,283	699,505	1,426,779	12/31/2023	T-12	1,742,605	675,163	1,067,442	12/31/2022	T-12	95.0%	3,037,249	743,751
16	Loan		1	3121 Ocean Avenue	T-12	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	88.4%	2,738,373	479,169
17	Loan		1	Outlet Shoppes of the Bluegrass	T-12	13,882,401	4,461,458	9,420,943	12/31/2023	T-12	13,349,969	4,313,558	9,036,411	12/31/2022	T-12	93.3%	13,873,832	4,490,333
18	Loan		1	Michigan & Mitchell	T-12	2,162,654	514,090	1,648,564	12/31/2023	T-12	NAV	NAV	NAV	NAV	NAV	95.0%	2,605,916	680,508
19	Loan		1	Aloft Ponce	T-12	7,578,288	4,516,963	3,061,325	12/31/2023	T-12	4,581,987	2,142,083	2,439,904	12/31/2022	T-12	60.5%	9,678,053	5,255,264
20	Loan		1	Wells Street Portfolio	T-12	1,529,177	525,104	1,004,073	12/31/2023	T-12	NAV	NAV	NAV	NAV	NAV	95.0%	2,223,387	617,141
21	Loan		1	3001-3003 Grand Concourse	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	97.0%	1,769,529	281,399
22	Loan		1	Old Orchard Shopping Center	T-12	1,940,023	643,297	1,296,725	12/31/2023	T-12	1,843,794	772,528	1,071,266	12/31/2022	T-12	82.5%	2,018,549	574,364
23	Loan		1	Twin Cities Premium Outlets	T-12	18,299,590	5,814,442	12,485,148	12/31/2023	T-12	18,229,022	5,732,763	12,496,259	12/31/2022	T-12	87.3%	19,416,376	5,792,824
24	Loan		2	Central Florida MHC / RV Portfolio	T-12	2,715,608	1,580,593	1,135,015	12/31/2023	T-12	3,139,036	1,403,583	1,735,453	12/31/2022	T-12	73.7%	3,061,893	1,653,624
24.01	Property		1	Daytona's Endless Summer Resort	T-12	1,440,856	861,299	579,557	12/31/2023	T-12	1,823,583	775,176	1,048,406	12/31/2022	T-12	69.7%	1,686,010	923,735
24.02	Property		1	Sandy Oaks Mobile Home & RV Resort	T-12	1,274,752	719,294	555,458	12/31/2023	T-12	1,315,453	628,406	687,047	12/31/2022	T-12	76.8%	1,375,883	729,889
25	Loan		1	Hampton & Fond du Lac	T-12	1,233,797	422,804	810,993	12/31/2023	T-12	1,287,979	386,232	901,746	12/31/2022	T-12	95.0%	1,650,868	469,474
26	Loan		1	Village at Riverstone	T-12	1,908,602	414,278	1,494,325	12/31/2023	T-12	NAV	NAV	NAV	NAV	NAV	92.5%	1,988,556	488,709
27	Loan		1	1733 Bay Tower	T-12	1,663,202	344,310	1,318,893	12/31/2023	T-12	1,556,112	332,348	1,223,764	12/31/2022	T-12	95.0%	1,762,330	500,364
28	Loan		1	Hunter Quarry	T-12	1,863,285	873,721	989,564	12/31/2023	T-12	1,884,704	842,371	1,042,333	12/31/2022	T-12	83.6%	1,860,533	834,490
29	Loan		1	Chambers & Villard	T-12	1,073,771	322,616	751,154	12/31/2023	T-12	NAV	NAV	NAV	NAV	NAV	95.0%	1,355,120	394,375
30	Loan		1	Dublin Court Industrial	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	95.0%	1,372,542	307,281
31	Loan		2	Zidan Multifamily Portfolio	T-12	1,197,983	469,007	728,976	12/31/2023	T-12	1,162,292	455,231	707,061	12/31/2022	T-12	95.0%	1,263,296	466,846
31.01	Property		1	The Quarter	T-12	701,006	268,825	432,181	12/31/2023	T-12	691,008	262,332	428,676	12/31/2022	T-12	95.0%	751,183	275,004
31.02	Property		1	The Herweck	T-12	496,977	200,183	296,795	12/31/2023	T-12	471,284	192,899	278,385	12/31/2022	T-12	95.0%	512,113	191,842
32	Loan		1	Shore Terrace Cooperative, Inc.	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP	95.0%	7,792,964	2,992,807
33	Loan		1	The Arches Apartments	T-12	980,275	422,540	557,735	12/31/2023	T-12	946,464	396,013	550,451	12/31/2022	T-12	94.8%	1,014,983	407,867
34	Loan		1	1014 Ogden Avenue	T-5	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	98.2%	696,661	62,373
35	Loan		1	34-15 Properties Ltd.	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP	95.0%	4,589,636	1,488,789
36	Loan		1	Storage Xxtra Westridge	T-12	1,506,988	501,229	1,005,759	12/31/2023	T-12	1,500,010	532,389	967,622	12/31/2022	T-12	88.7%	1,506,404	572,750
37	Loan		1	510 East 86th Street Owners, Inc.	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP	97.0%	6,720,595	3,102,095
38	Loan		1	800 Grand Concourse Owners, Inc.	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP	95.4%	7,503,600	3,480,199
39	Loan		1	Sherbrooke Smithtown Owners Corp.	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP	95.0%	1,486,446	406,121
40	Loan		1	37-31 73rd Street Owners Corp.	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP	97.5%	4,563,326	2,000,286
41	Loan		1	Birchleaf Apartments	T-12	690,026	296,440	393,586	12/31/2023	T-12	626,420	290,867	335,554	12/31/2022	T-12	95.0%	730,351	274,770
42	Loan		1	1040 Neilson Street Owners Corp.	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP	95.0%	1,792,171	886,885
43	Loan		1	Jefferson Avenue Owners' Corp.	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP	95.5%	3,466,921	1,289,404
44	Loan		1	FedEx Enid	T-12	450,448	90,672	359,776	12/31/2023	T-12	448,300	79,867	368,433	12/31/2022	T-12	100.0%	498,898	91,618
45	Loan		1	290 East 56th Avenue	T-12	432,855	149,079	283,776	12/31/2023	T-12	406,994	139,998	266,996	12/31/2022	T-12	95.0%	521,550	144,207
46	Loan		1	100 Randall Avenue Owners Corp.	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP	95.0%	1,065,737	423,404
47	Loan		1	6035 Broadway Owners Corp.	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP	95.0%	3,244,555	1,153,728
48	Loan		1	Netherland Gardens Owners, Inc. a/k/a Netherland Gardens Owners Inc.	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP	95.0%	1,318,195	546,819
49	Loan		1	620 Broadway Housing Corp.	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP	94.8%	3,139,696	664,620
50	Loan		1	3210 Arlington Ave. Owners Corp.	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP	95.0%	1,700,418	674,375
51	Loan		1	109-111 N. Broadway Apt. Corp.	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP	95.0%	2,058,213	709,680
52	Loan		1	Grand Street Artists Cooperative, Inc.	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP	94.8%	3,646,234	938,078
53	Loan		1	Westminster Hall Apartments Corp.	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP	94.0%	2,848,112	1,002,697
54	Loan		1	Hearth House Owners Corp.	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP	97.5%	1,282,320	476,265
55	Loan		1	7 Great Jones Corp.	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP	95.0%	1,309,100	264,360
56	Loan		1	50-21 Owners Ltd.	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP	95.0%	1,297,967	529,771
57	Loan		1	24-26 East 82nd Street Tenants Corp.	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP	95.0%	1,229,262	499,419
58	Loan		1	Charles St. Tenants Corp.	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP	95.0%	1,198,368	384,176
59	Loan		1	302 Convent Avenue Housing Development Fund Corporation	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP	95.0%	2,001,555	630,768
60	Loan		1	241 West 108 Ltd.	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP	96.0%	2,162,905	946,573
61	Loan		1	Waters at West End, Inc.	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP	95.0%	1,342,920	469,579
62	Loan		1	58 Grace Avenue Corp.	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP	95.0%	1,095,226	438,287
63	Loan		1	205 Bleeker St. Owners Corp.	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP	95.0%	1,204,125	409,885

A-7

BMO 2025-C11

Annex A

Loan ID Number	Loan / Property Flag	Footnotes (for Loan and Property Information)	# of Properties	Property Name	Underwritten Net Operating Income ($)	Underwritten Replacement / FF&E Reserve ($)	Underwritten TI / LC ($)	Underwritten Net Cash Flow ($)	Underwritten NOI DSCR (x)	Underwritten NCF DSCR (x)	Underwritten NOI Debt Yield (%)	Underwritten NCF Debt Yield (%)	Appraised Value ($)	Appraised Value Type	Appraisal Date	Cut-off Date LTV Ratio (%)

1	Loan		1	Shops at Mission Viejo	24,174,721	54,901	549,005	23,570,815	1.73	1.69	13.4%	13.1%	343,600,000	As Is	10/30/2024	52.4%
2	Loan		1	UOVO QPN	13,904,062	42,224	0	13,861,838	1.48	1.47	9.7%	9.7%	234,900,000	As Is	12/16/2024	60.9%
3	Loan		1	340 Mt Kemble	10,418,625	103,315	0	10,315,310	1.63	1.61	14.3%	14.1%	118,100,000	As Is	10/2/2024	61.8%
4	Loan		1	Ali'i Place	7,144,180	67,474	702,204	6,374,502	2.15	1.92	15.3%	13.7%	69,400,000	As Is	10/31/2024	67.1%
5	Loan		1	29-33 Ninth Avenue	12,140,065	17,507	678,700	11,443,857	1.38	1.30	9.0%	8.5%	231,000,000	As Is	12/5/2024	58.4%
6	Loan		1	360 Bowery	2,929,850	0	0	2,929,850	1.11	1.11	7.3%	7.3%	64,000,000	As Is	12/18/2024	62.5%
7	Loan		1	299 Park Avenue	72,192,441	235,367	1,176,837	70,780,237	2.39	2.35	14.4%	14.2%	1,096,000,000	As Is	11/14/2024	45.6%
8	Loan		4	FedEx Portfolio	3,940,545	87,718	0	3,852,826	1.54	1.51	10.9%	10.7%	51,550,000	As Is	Various	69.8%
8.01	Property		1	FedEx New Stanton	1,305,604	28,197	0	1,277,407					19,350,000	As Is	10/24/2024
8.02	Property		1	FedEx Athens	1,467,248	28,044	0	1,439,204					14,100,000	As Is	10/29/2024
8.03	Property		1	FedEx Middleborough	685,416	14,627	0	670,789					11,200,000	As Is	10/26/2024
8.04	Property		1	FedEx Cambridge	482,277	16,850	0	465,427					6,900,000	As Is	10/22/2024
9	Loan		1	UOVO Orangeburg	3,857,352	15,367	0	3,841,986	1.68	1.67	11.0%	11.0%	58,800,000	As Is	12/16/2024	59.5%
10	Loan		1	2481 Crotona Avenue	3,238,105	24,775	11,377	3,201,952	1.27	1.25	9.7%	9.6%	56,100,000	As Is	1/15/2025	59.3%
11	Loan		4	Seatex Portfolio	3,725,768	0	0	3,725,768	1.91	1.91	12.9%	12.9%	47,000,000	As Portfolio	Various	61.5%
11.01	Property		1	Seatex - Rosenberg HQ	NAV	NAV	NAV	NAV					25,700,000	As Is	12/20/2024
11.02	Property		1	Seatex - Rosenberg Plant	NAV	NAV	NAV	NAV					9,400,000	As Is	12/20/2024
11.03	Property		1	Seatex - El Campo	NAV	NAV	NAV	NAV					8,100,000	As Is	12/20/2024
11.04	Property		1	Seatex - Pasadena	NAV	NAV	NAV	NAV					3,250,000	As Is	12/30/2024
12	Loan		3	HTI Houston Multifamily Portfolio	2,620,945	98,250	0	2,522,695	1.34	1.29	10.4%	10.0%	42,800,000	As Is	Various	59.1%
12.01	Property		1	Innsbruck-Lemoyne Apartments	1,743,522	62,000	0	1,681,522					28,900,000	As Is	11/26/2024
12.02	Property		1	Timberline Forest Apartments	481,854	16,250	0	465,604					7,700,000	As Is	11/26/2024
12.03	Property		1	Horizon Apartments	395,570	20,000	0	375,570					6,200,000	As Is	11/27/2024
13	Loan		1	Paramount Hotel Seattle	3,949,241	416,596	0	3,532,646	2.42	2.17	15.8%	14.1%	54,500,000	As Is	8/26/2024	45.9%
14	Loan		1	224-228 8th Avenue	2,343,311	10,373	11,700	2,321,238	1.46	1.44	9.4%	9.3%	38,500,000	As Is	12/6/2024	64.9%
15	Loan		1	The Village at Moorpark	2,293,498	19,556	110,816	2,163,126	1.38	1.30	9.6%	9.0%	37,530,000	As Is	12/20/2024	63.9%
16	Loan		1	3121 Ocean Avenue	2,259,204	8,598	57,320	2,193,286	1.46	1.42	10.2%	9.9%	37,100,000	As Is	1/15/2025	60.0%
17	Loan		1	Outlet Shoppes of the Bluegrass	9,383,499	64,211	388,889	8,930,399	1.81	1.72	14.2%	13.6%	109,100,000	As Is	9/26/2024	60.4%
18	Loan		1	Michigan & Mitchell	1,925,409	50,895	0	1,874,514	1.33	1.29	10.4%	10.1%	32,100,000	As Is	9/15/2024	57.6%
19	Loan		1	Aloft Ponce	4,422,790	239,304	0	4,183,486	1.98	1.88	27.6%	26.1%	42,500,000	As Is	10/16/2024	37.6%
20	Loan		1	Wells Street Portfolio	1,606,246	42,869	0	1,563,377	1.32	1.29	10.3%	10.1%	26,600,000	As Is	11/4/2024	58.5%
21	Loan		1	3001-3003 Grand Concourse	1,488,130	11,000	0	1,477,130	1.41	1.40	10.1%	10.0%	22,100,000	As Stabilized	11/27/2024	66.5%
22	Loan		1	Old Orchard Shopping Center	1,444,185	15,160	70,746	1,358,279	1.47	1.38	10.4%	9.8%	24,000,000	As Is	7/13/2024	57.9%
23	Loan		1	Twin Cities Premium Outlets	13,623,552	60,919	609,188	12,953,445	2.11	2.01	14.3%	13.6%	202,000,000	As Is	9/5/2024	47.0%
24	Loan		2	Central Florida MHC / RV Portfolio	1,408,269	22,800	0	1,385,469	1.76	1.73	12.5%	12.3%	21,000,000	As Is	10/17/2024	53.8%
24.01	Property		1	Daytona's Endless Summer Resort	762,275	11,600	0	750,675					11,200,000	As Is	10/17/2024
24.02	Property		1	Sandy Oaks Mobile Home & RV Resort	645,994	11,200	0	634,794					9,800,000	As Is	10/17/2024
25	Loan		1	Hampton & Fond du Lac	1,181,395	32,155	0	1,149,240	1.32	1.28	10.6%	10.3%	18,800,000	As Is	12/30/2024	59.5%
26	Loan		1	Village at Riverstone	1,499,847	26,906	137,517	1,335,424	2.00	1.78	14.1%	12.5%	16,400,000	As Is	10/20/2024	65.0%
27	Loan		1	1733 Bay Tower	1,261,965	10,130	29,097	1,222,738	1.83	1.78	12.6%	12.2%	21,100,000	As Is	1/15/2025	47.4%
28	Loan		1	Hunter Quarry	1,026,043	32,100	0	993,943	1.48	1.44	10.9%	10.6%	19,000,000	As Is	12/12/2024	49.5%
29	Loan		1	Chambers & Villard	960,745	28,119	0	932,626	1.31	1.27	10.5%	10.2%	15,450,000	As Is	12/30/2024	59.4%
30	Loan		1	Dublin Court Industrial	1,065,261	13,125	40,000	1,012,136	1.70	1.62	12.5%	11.9%	15,675,000	As Is	11/26/2024	54.2%
31	Loan		2	Zidan Multifamily Portfolio	796,450	24,000	0	772,450	1.34	1.30	10.5%	10.2%	11,650,000	As Is	11/21/2024	65.2%
31.01	Property		1	The Quarter	476,179	13,800	0	462,379					7,250,000	As Is	11/21/2024
31.02	Property		1	The Herweck	320,271	10,200	0	310,071					4,400,000	As Is	11/21/2024
32	Loan		1	Shore Terrace Cooperative, Inc.	4,800,157	72,800	0	4,727,357	10.06	9.91	74.0%	72.9%	62,500,000	As Is	9/3/2024	10.4%
33	Loan		1	The Arches Apartments	607,116	17,500	4,880	584,736	1.35	1.30	9.5%	9.1%	9,400,000	As Is	11/7/2024	68.1%
34	Loan		1	1014 Ogden Avenue	634,289	3,165	1,900	629,224	1.29	1.28	10.6%	10.5%	9,000,000	As Is	8/2/2024	66.7%
35	Loan		1	34-15 Properties Ltd.	3,100,847	48,300	0	3,052,547	8.10	7.98	56.4%	55.5%	63,570,000	As Is	9/11/2024	8.6%
36	Loan		1	Storage Xxtra Westridge	933,654	0	0	933,654	3.04	3.04	18.3%	18.3%	15,230,000	As Is	12/18/2024	33.5%
37	Loan		1	510 East 86th Street Owners, Inc.	3,618,500	22,500	0	3,596,000	10.80	10.73	72.4%	71.9%	100,800,000	As Is	12/12/2024	5.0%
38	Loan		1	800 Grand Concourse Owners, Inc.	4,023,401	51,200	0	3,972,201	8.87	8.76	80.6%	79.6%	63,000,000	As Is	10/1/2024	7.9%
39	Loan		1	Sherbrooke Smithtown Owners Corp.	1,080,325	9,600	0	1,070,725	3.11	3.08	22.5%	22.3%	15,570,000	As Is	12/2/2024	30.8%
40	Loan		1	37-31 73rd Street Owners Corp.	2,563,040	42,625	0	2,520,415	7.26	7.13	55.8%	54.8%	71,300,000	As Is	10/8/2024	6.4%
41	Loan		1	Birchleaf Apartments	455,581	12,000	0	443,581	1.34	1.30	10.0%	9.7%	6,550,000	As Is	11/25/2024	69.8%
42	Loan		1	1040 Neilson Street Owners Corp.	905,286	21,250	0	884,036	2.95	2.88	20.6%	20.1%	13,830,000	As Is	8/16/2024	31.8%
43	Loan		1	Jefferson Avenue Owners' Corp.	2,177,517	31,750	0	2,145,767	8.02	7.90	51.2%	50.5%	43,600,000	As Is	10/22/2024	9.7%
44	Loan		1	FedEx Enid	407,280	9,568	0	397,712	1.33	1.30	9.7%	9.5%	6,010,000	As Is	10/24/2024	69.9%
45	Loan		1	290 East 56th Avenue	377,344	5,500	0	371,844	1.22	1.20	10.1%	9.9%	6,030,000	As Is	12/11/2024	62.2%
46	Loan		1	100 Randall Avenue Owners Corp.	642,333	15,750	0	626,583	2.87	2.80	19.9%	19.4%	9,300,000	As Is	9/25/2024	34.7%
47	Loan		1	6035 Broadway Owners Corp.	2,090,827	41,600	0	2,049,227	6.42	6.29	65.2%	63.9%	31,800,000	As Is	6/14/2024	10.1%
48	Loan		1	Netherland Gardens Owners, Inc. a/k/a Netherland Gardens Owners Inc.	771,376	14,750	0	756,626	3.73	3.66	26.6%	26.1%	10,700,000	As Is	10/22/2024	27.1%
49	Loan		1	620 Broadway Housing Corp.	2,475,076	8,500	0	2,466,576	13.36	13.31	91.7%	91.4%	42,000,000	As Is	10/2/2024	6.4%
50	Loan		1	3210 Arlington Ave. Owners Corp.	1,026,043	20,100	0	1,005,943	5.36	5.25	41.0%	40.2%	17,480,000	As Is	12/4/2024	14.3%
51	Loan		1	109-111 N. Broadway Apt. Corp.	1,348,533	13,300	0	1,335,233	7.89	7.81	54.0%	53.4%	15,700,000	As Is	10/29/2024	15.9%
52	Loan		1	Grand Street Artists Cooperative, Inc.	2,708,156	12,300	0	2,695,856	17.54	17.46	132.3%	131.7%	55,340,000	As Is	9/26/2024	3.7%
53	Loan		1	Westminster Hall Apartments Corp.	1,845,415	47,500	0	1,797,915	13.71	13.35	90.5%	88.1%	34,450,000	As Is	10/2/2024	5.9%
54	Loan		1	Hearth House Owners Corp.	806,055	4,800	0	801,255	5.67	5.63	40.3%	40.1%	25,400,000	As Is	11/25/2024	7.9%
55	Loan		1	7 Great Jones Corp.	1,044,740	14,000	0	1,030,740	7.63	7.53	58.1%	57.3%	18,900,000	As Is	9/27/2024	9.5%
56	Loan		1	50-21 Owners Ltd.	768,196	8,000	0	760,196	6.07	6.01	43.9%	43.4%	15,200,000	As Is	10/15/2024	11.5%
57	Loan		1	24-26 East 82nd Street Tenants Corp.	729,843	4,300	0	725,543	6.77	6.73	44.2%	44.0%	33,600,000	As Is	10/8/2024	4.9%
58	Loan		1	Charles St. Tenants Corp.	814,192	3,500	0	810,692	7.39	7.36	52.7%	52.5%	31,600,000	As Is	8/1/2024	4.9%
59	Loan		1	302 Convent Avenue Housing Development Fund Corporation	1,370,787	15,000	0	1,355,787	11.61	11.48	91.4%	90.4%	26,510,000	As Is	8/30/2024	5.7%
60	Loan		1	241 West 108 Ltd.	1,216,332	11,100	0	1,205,232	10.22	10.13	81.2%	80.5%	41,900,000	As Is	7/9/2024	3.6%
61	Loan		1	Waters at West End, Inc.	873,341	9,800	0	863,541	10.38	10.27	81.2%	80.3%	14,180,000	As Is	12/6/2024	7.6%
62	Loan		1	58 Grace Avenue Corp.	656,939	11,400	0	645,539	9.88	9.71	65.7%	64.6%	13,300,000	As Is	11/26/2024	7.5%
63	Loan		1	205 Bleeker St. Owners Corp.	794,240	4,200	0	790,040	10.48	10.43	79.5%	79.1%	17,270,000	As Is	8/30/2024	5.8%

A-8

BMO 2025-C11

Annex A

Loan ID Number

Loan / Property Flag

Footnotes (for Loan and Property Information)

# of Properties

Property Name

LTV Ratio at Maturity / ARD (%)

Leased Occupancy (%)

Occupancy Date

Single Tenant (Y/N)

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

Loan

Shops at Mission Viejo

49.5%

89.8%

10/23/2024

Macy's

193,500

19.1%

2/2/2030

Nordstrom

165,000

16.3%

Loan

UOVO QPN

60.9%

87.3%

11/1/2024

NAP

Loan

340 Mt Kemble

54.5%

94.5%

9/19/2024

CIT/First-Citizens Bank & Trust

220,628

53.4%

4/30/2036

Morgan Stanley

116,578

28.2%

Loan

Ali'i Place

67.1%

100.0%

10/24/2024

Hawaiian Electric Company, Inc.

194,624

57.7%

12/31/2032

City & County of Honolulu

73,773

21.9%

Loan

29-33 Ninth Avenue

58.4%

100.0%

11/30/2024

Soho House New York LLC

69,984

79.9%

1/31/2034

HC Leaseco LLC (Chez Margaux)

9,617

11.0%

Loan

360 Bowery

62.5%

NAP

Loan

299 Park Avenue

45.6%

95.2%

10/31/2024

Capital One

214,852

18.3%

1/31/2031

UBS AG

143,095

12.2%

Loan

FedEx Portfolio

69.8%

100.0%

2/6/2025

8.01

Property

FedEx New Stanton

100.0%

2/6/2025

Yes

Federal Express Corporation

140,985

100.0%

8/31/2032

NAP

8.02

Property

FedEx Athens

100.0%

2/6/2025

Yes

Federal Express Corporation

140,218

100.0%

8/31/2026

NAP

8.03

Property

FedEx Middleborough

100.0%

2/6/2025

Yes

Federal Express Corporation

73,137

100.0%

5/31/2028

NAP

8.04

Property

FedEx Cambridge

100.0%

2/6/2025

Yes

Federal Express Corporation

84,252

100.0%

9/14/2028

NAP

Loan

UOVO Orangeburg

59.5%

93.3%

10/31/2024

NAP

Loan

2481 Crotona Avenue

54.2%

98.9%

1/22/2025

NAP

Loan

Seatex Portfolio

61.5%

100.0%

2/6/2025

11.01

Property

Seatex - Rosenberg HQ

100.0%

2/6/2025

Yes

Seatex

237,910

100.0%

10/31/2046

NAP

11.02

Property

Seatex - Rosenberg Plant

100.0%

2/6/2025

Yes

Seatex

81,320

100.0%

10/31/2046

NAP

11.03

Property

Seatex - El Campo

100.0%

2/6/2025

Yes

Seatex

91,000

100.0%

10/31/2046

NAP

11.04

Property

Seatex - Pasadena

100.0%

2/6/2025

Yes

Seatex

24,997

100.0%

10/31/2046

NAP

Loan

HTI Houston Multifamily Portfolio

59.1%

92.4%

12/18/2024

12.01

Property

Innsbruck-Lemoyne Apartments

89.9%

12/18/2024

NAP

12.02

Property

Timberline Forest Apartments

96.9%

12/18/2024

NAP

12.03

Property

Horizon Apartments

96.3%

12/18/2024

NAP

Loan

Paramount Hotel Seattle

45.9%

84.9%

10/31/2024

NAP

Loan

224-228 8th Avenue

64.9%

97.6%

12/5/2024

NAP

Loan

The Village at Moorpark

63.9%

95.1%

2/1/2025

Bowlero

45,022

34.5%

6/5/2033

Amazon Retail, LLC

35,415

27.2%

Loan

3121 Ocean Avenue

60.0%

89.0%

1/27/2025

Eco Tax Inc

5,920

10.3%

1/31/2029

Studio 21 Design Inc

4,050

7.1%

Loan

Outlet Shoppes of the Bluegrass

52.5%

90.2%

10/30/2024

H&M

22,142

5.2%

1/31/2026

Nike Factory Store

14,355

3.4%

Loan

Michigan & Mitchell

50.1%

100.0%

9/1/2024

NAP

Loan

Aloft Ponce

0.0%

60.5%

12/31/2024

NAP

Loan

Wells Street Portfolio

50.7%

100.0%

11/1/2024

NAP

Loan

3001-3003 Grand Concourse

66.5%

97.7%

12/1/2024

NAP

Loan

Old Orchard Shopping Center

57.9%

79.8%

11/1/2024

Vallarta Food Enterprises, Inc Store # 19

31,842

31.5%

1/7/2027

North Valley Health Corp

10,940

10.8%

Loan

Twin Cities Premium Outlets

47.0%

88.9%

8/23/2024

Saks Fifth Avenue Off 5th

28,000

6.9%

8/31/2029

Nike Factory Store

17,067

4.2%

Loan

Central Florida MHC / RV Portfolio

53.8%

100.0%

1/17/2025

24.01

Property

Daytona's Endless Summer Resort

100.0%

1/17/2025

NAP

24.02

Property

Sandy Oaks Mobile Home & RV Resort

100.0%

1/17/2025

NAP

Loan

Hampton & Fond du Lac

51.9%

100.0%

1/1/2025

NAP

Loan

Village at Riverstone

65.0%

100.0%

12/18/2024

Regal Cinemas

50,615

62.1%

1/31/2032

Golf Island

5,811

7.1%

Loan

1733 Bay Tower

47.4%

100.0%

1/27/2025

Law Office Rutigliano

4,300

14.8%

12/31/2029

Sheepshead Bay Liquor World, Inc.

3,200

11.0%

Loan

Hunter Quarry

49.5%

92.5%

12/13/2024

NAP

Loan

Chambers & Villard

51.8%

100.0%

1/1/2025

NAP

Loan

Dublin Court Industrial

54.2%

100.0%

2/6/2025

Yes

TWC The Valve Company, LLC

87,500

100.0%

2/6/2040

NAP

Loan

Zidan Multifamily Portfolio

65.2%

97.5%

1/16/2025

31.01

Property

The Quarter

95.7%

1/16/2025

NAP

31.02

Property

The Herweck

100.0%

1/16/2025

NAP

Loan

Shore Terrace Cooperative, Inc.

8.9%

NAP

Loan

The Arches Apartments

68.1%

98.6%

12/19/2024

NAP

Loan

1014 Ogden Avenue

58.6%

100.0%

1/15/2025

Claritza Rodriguez dba Beauty Supply

1,557

81.9%

8/31/2029

NAP

Loan

34-15 Properties Ltd.

8.1%

NAP

Loan

Storage Xxtra Westridge

33.5%

88.4%

12/30/2024

NAP

Loan

510 East 86th Street Owners, Inc.

5.0%

NAP

Loan

800 Grand Concourse Owners, Inc.

5.3%

NAP

Loan

Sherbrooke Smithtown Owners Corp.

29.1%

NAP

Loan

37-31 73rd Street Owners Corp.

5.6%

NAP

Loan

Birchleaf Apartments

69.8%

97.9%

12/19/2024

NAP

Loan

1040 Neilson Street Owners Corp.

29.9%

NAP

Loan

Jefferson Avenue Owners' Corp.

9.7%

NAP

Loan

FedEx Enid

69.9%

100.0%

2/6/2025

Yes

Federal Express Corporation

47,842

100.0%

3/31/2030

NAP

Loan

290 East 56th Avenue

59.1%

100.0%

12/20/2024

NAP

Loan

100 Randall Avenue Owners Corp.

32.5%

NAP

Loan

6035 Broadway Owners Corp.

4.5%

NAP

Loan

Netherland Gardens Owners, Inc. a/k/a Netherland Gardens Owners Inc.

25.5%

NAP

Loan

620 Broadway Housing Corp.

6.4%

NAP

Loan

3210 Arlington Ave. Owners Corp.

12.3%

NAP

Loan

109-111 N. Broadway Apt. Corp.

14.9%

NAP

Loan

Grand Street Artists Cooperative, Inc.

3.2%

NAP

Loan

Westminster Hall Apartments Corp.

5.9%

NAP

Loan

Hearth House Owners Corp.

7.4%

NAP

Loan

7 Great Jones Corp.

8.2%

NAP

Loan

50-21 Owners Ltd.

10.9%

NAP

Loan

24-26 East 82nd Street Tenants Corp.

4.9%

NAP

Loan

Charles St. Tenants Corp.

4.1%

NAP

Loan

302 Convent Avenue Housing Development Fund Corporation

4.9%

NAP

Loan

241 West 108 Ltd.

3.1%

NAP

Loan

Waters at West End, Inc.

6.6%

NAP

Loan

58 Grace Avenue Corp.

7.5%

NAP

Loan

205 Bleeker St. Owners Corp.

5.0%

NAP

A-9

BMO 2025-C11

Annex A

Loan ID Number

Loan / Property Flag

Footnotes (for Loan and Property Information)

# of Properties

Property Name

Second Largest Tenant Lease Expiration Date

Third Largest Tenant

Third Largest Tenant SF

Third Largest Tenant % of NRA

Third Largest Tenant Lease Expiration Date

Fourth Largest Tenant

Fourth Largest Tenant SF

Fourth Largest Tenant % of NRA

Fourth Largest Tenant Lease Expiration Date

Loan

Shops at Mission Viejo

2/28/2030

Welltower Mission Viejo Medical

104,500

10.3%

1/31/2074

Dick's Sporting Goods

80,000

7.9%

1/31/2032

Loan

UOVO QPN

NAP

Loan

340 Mt Kemble

4/30/2038

Zelis Healthcare, LLC

53,295

12.9%

4/30/2036

NAP

Loan

Ali'i Place

7/31/2055

Nordic PCL Construction, Inc.

20,404

6.0%

6/30/2028

TMLF Hawaii LLLC

7,718

2.3%

6/30/2026

Loan

29-33 Ninth Avenue

2/28/2035

European Crystal (Baccarat)

3,995

4.6%

5/31/2035

Tourneau, LLC (Rolex)

3,941

4.5%

8/31/2030

Loan

360 Bowery

NAP

Loan

299 Park Avenue

11/30/2031 (114,759 SF); 12/31/2034
(28,336 SF)

King Street Capital MGMT LP

59,534

5.1%

10/31/2029

Carlyle Investment Management LLC

59,276

5.0%

5/31/2032

Loan

FedEx Portfolio

8.01

Property

FedEx New Stanton

NAP

8.02

Property

FedEx Athens

NAP

8.03

Property

FedEx Middleborough

NAP

8.04

Property

FedEx Cambridge

NAP

Loan

UOVO Orangeburg

NAP

Loan

2481 Crotona Avenue

NAP

Loan

Seatex Portfolio

11.01

Property

Seatex - Rosenberg HQ

NAP

11.02

Property

Seatex - Rosenberg Plant

NAP

11.03

Property

Seatex - El Campo

NAP

11.04

Property

Seatex - Pasadena

NAP

Loan

HTI Houston Multifamily Portfolio

12.01

Property

Innsbruck-Lemoyne Apartments

NAP

12.02

Property

Timberline Forest Apartments

NAP

12.03

Property

Horizon Apartments

NAP

Loan

Paramount Hotel Seattle

NAP

Loan

224-228 8th Avenue

NAP

Loan

The Village at Moorpark

11/30/2031

Dover Saddlery

7,285

5.6%

1/31/2032

Solid Gold Dance Studio

5,539

4.2%

7/31/2035

Loan

3121 Ocean Avenue

1/31/2034

Ledo Medical Rehabilitation PLLC

3,690

6.4%

1/31/2034

Brooklyn Toys Group LLC

3,150

5.5%

9/30/2034

Loan

Outlet Shoppes of the Bluegrass

1/31/2030

Old Navy

13,266

3.1%

7/31/2029

Polo Ralph Lauren

12,317

2.9%

7/31/2029

Loan

Michigan & Mitchell

NAP

Loan

Aloft Ponce

NAP

Loan

Wells Street Portfolio

NAP

Loan

3001-3003 Grand Concourse

NAP

Loan

Old Orchard Shopping Center

9/30/2027

Healthcare Investments

8,680

8.6%

1/14/2025

O'Reilly Auto Parts

6,729

6.7%

12/31/2025

Loan

Twin Cities Premium Outlets

8/31/2029

Polo Ralph Lauren

15,000

3.7%

1/31/2030

Old Navy

12,329

3.0%

8/31/2029

Loan

Central Florida MHC / RV Portfolio

24.01

Property

Daytona's Endless Summer Resort

NAP

24.02

Property

Sandy Oaks Mobile Home & RV Resort

NAP

Loan

Hampton & Fond du Lac

NAP

Loan

Village at Riverstone

10/31/2026

Boiada Brazillian Grill

5,604

6.9%

3/31/2035

Azteca Southwest Grill

5,528

6.8%

7/31/2031

Loan

1733 Bay Tower

2/28/2033

Best Help Home Care

1,900

6.5%

1/31/2026

Bek Trans Group Inc

1,725

5.9%

12/31/2026

Loan

Hunter Quarry

NAP

Loan

Chambers & Villard

NAP

Loan

Dublin Court Industrial

NAP

Loan

Zidan Multifamily Portfolio

31.01

Property

The Quarter

NAP

31.02

Property

The Herweck

NAP

Loan

Shore Terrace Cooperative, Inc.

NAP

Loan

The Arches Apartments

NAP

Loan

1014 Ogden Avenue

NAP

Loan

34-15 Properties Ltd.

NAP

Loan

Storage Xxtra Westridge

NAP

Loan

510 East 86th Street Owners, Inc.

NAP

Loan

800 Grand Concourse Owners, Inc.

NAP

Loan

Sherbrooke Smithtown Owners Corp.

NAP

Loan

37-31 73rd Street Owners Corp.

NAP

Loan

Birchleaf Apartments

NAP

Loan

1040 Neilson Street Owners Corp.

NAP

Loan

Jefferson Avenue Owners' Corp.

NAP

Loan

FedEx Enid

NAP

Loan

290 East 56th Avenue

NAP

Loan

100 Randall Avenue Owners Corp.

NAP

Loan

6035 Broadway Owners Corp.

NAP

Loan

Netherland Gardens Owners, Inc. a/k/a Netherland Gardens Owners Inc.

NAP

Loan

620 Broadway Housing Corp.

NAP

Loan

3210 Arlington Ave. Owners Corp.

NAP

Loan

109-111 N. Broadway Apt. Corp.

NAP

Loan

Grand Street Artists Cooperative, Inc.

NAP

Loan

Westminster Hall Apartments Corp.

NAP

Loan

Hearth House Owners Corp.

NAP

Loan

7 Great Jones Corp.

NAP

Loan

50-21 Owners Ltd.

NAP

Loan

24-26 East 82nd Street Tenants Corp.

NAP

Loan

Charles St. Tenants Corp.

NAP

Loan

302 Convent Avenue Housing Development Fund Corporation

NAP

Loan

241 West 108 Ltd.

NAP

Loan

Waters at West End, Inc.

NAP

Loan

58 Grace Avenue Corp.

NAP

Loan

205 Bleeker St. Owners Corp.

NAP

A-10

BMO 2025-C11

Annex A

Loan ID Number

Loan / Property Flag

Footnotes (for Loan and Property Information)

# of Properties

Property Name

Fifth Largest Tenant

Fifth Largest Tenant SF

Fifth Largest Tenant % of NRA

Fifth Largest Tenant Lease Expiration Date

Environmental Phase I Report Date

Environmental Phase II Report Date

Engineering Report Date

Seismic Report Date

PML or SEL (%)

Flood Zone

Ownership Interest

Ground Lease Expiration Date

Ground Lease Extension Terms

Loan

Shops at Mission Viejo

Old Navy

21,196

2.1%

1/31/2026

11/5/2024

NAP

11/5/2024

Fee

NAP

Loan

UOVO QPN

NAP

12/31/2024

NAP

12/31/2024

NAP

Fee

NAP

Loan

340 Mt Kemble

NAP

10/2/2024

NAP

10/2/2024

NAP

Fee

NAP

Loan

Ali'i Place

eWorld Enterprises Solutions, Inc.

7,165

2.1%

2/28/2029

10/7/2024

NAP

10/3/2024

NAP

Leasehold

2/5/2057

1, 15-year extension option

Loan

29-33 Ninth Avenue

NAP

12/11/2024

NAP

12/11/2024

NAP

Fee

NAP

Loan

360 Bowery

NAP

1/6/2025

NAP

1/6/2025

NAP

Fee

NAP

Loan

299 Park Avenue

Consulate General of Japan

58,244

4.9%

2/29/2036

11/18/2024

NAP

11/18/2024

NAP

Fee

NAP

Loan

FedEx Portfolio

8.01

Property

FedEx New Stanton

NAP

10/25/2024

NAP

10/25/2024

NAP

Fee

NAP

8.02

Property

FedEx Athens

NAP

10/30/2024

NAP

10/30/2024

NAP

Fee

NAP

8.03

Property

FedEx Middleborough

NAP

10/31/2024

NAP

10/31/2024

NAP

Fee

NAP

8.04

Property

FedEx Cambridge

NAP

10/25/2024

NAP

10/25/2024

NAP

Fee

NAP

Loan

UOVO Orangeburg

NAP

12/31/2024

NAP

12/31/2024

NAP

Fee

NAP

Loan

2481 Crotona Avenue

NAP

12/11/2024

NAP

12/10/2024

NAP

Fee

NAP

Loan

Seatex Portfolio

11.01

Property

Seatex - Rosenberg HQ

NAP

10/2/2024

NAP

10/2/2024

NAP

Fee

NAP

11.02

Property

Seatex - Rosenberg Plant

NAP

10/2/2024

NAP

10/2/2024

NAP

Fee

NAP

11.03

Property

Seatex - El Campo

NAP

10/2/2024

NAP

10/2/2024

NAP

Yes - AE

Fee

NAP

11.04

Property

Seatex - Pasadena

NAP

10/2/2024

NAP

10/2/2024

NAP

Yes - AE

Fee

NAP

Loan

HTI Houston Multifamily Portfolio

12.01

Property

Innsbruck-Lemoyne Apartments

NAP

12/17/2024

NAP

12/17/2024

NAP

Fee

NAP

12.02

Property

Timberline Forest Apartments

NAP

12/13/2024

NAP

12/13/2024

NAP

Fee

NAP

12.03

Property

Horizon Apartments

NAP

12/13/2024

NAP

12/13/2024

NAP

Fee

NAP

Loan

Paramount Hotel Seattle

NAP

9/13/2024

NAP

9/13/2024

11%

Fee

NAP

Loan

224-228 8th Avenue

NAP

12/16/2024

NAP

12/16/2024

NAP

Fee

NAP

Loan

The Village at Moorpark

Bank of America, N.A.

5,000

3.8%

3/31/2028

12/27/2024

NAP

12/26/2024

10%

Fee

NAP

Loan

3121 Ocean Avenue

Infinite Academics LLC

2,700

4.7%

11/14/2029

1/8/2025

NAP

1/7/2025

NAP

Yes - AE

Fee

NAP

Loan

Outlet Shoppes of the Bluegrass

Under Armour

11,053

2.6%

7/31/2029

9/23/2024

NAP

9/23/2024

NAP

Fee

NAP

Loan

Michigan & Mitchell

NAP

9/25/2024

NAP

9/25/2024

NAP

Fee

NAP

Loan

Aloft Ponce

NAP

10/22/2024

NAP

10/21/2024

10/23/2024

15%

Fee

NAP

Loan

Wells Street Portfolio

NAP

11/22/2024

NAP

11/22/2024

NAP

Fee

NAP

Loan

3001-3003 Grand Concourse

NAP

8/29/2024

NAP

8/28/2024

NAP

Fee

NAP

Loan

Old Orchard Shopping Center

Valencia Laundry

4,200

4.2%

10/31/2029

7/26/2024

NAP

7/23/2024

7/25/2024

17%

Fee

NAP

Loan

Twin Cities Premium Outlets

Under Armour

12,065

3.0%

MTM

9/9/2024

NAP

9/9/2024

NAP

Fee

NAP

Loan

Central Florida MHC / RV Portfolio

Fee

NAP

24.01

Property

Daytona's Endless Summer Resort

NAP

10/23/2024

NAP

10/23/2024

NAP

Fee

NAP

24.02

Property

Sandy Oaks Mobile Home & RV Resort

NAP

10/23/2024

NAP

10/23/2024

NAP

Fee

NAP

Loan

Hampton & Fond du Lac

NAP

1/15/2025

NAP

1/17/2025

NAP

Fee

NAP

Loan

Village at Riverstone

Pedego Electric Bikes

3,189

3.9%

9/30/2026

10/29/2024

NAP

10/28/2024

NAP

Fee

NAP

Loan

1733 Bay Tower

Litvak Law Group

1,400

4.8%

11/30/2026

1/8/2025

NAP

12/16/2024

NAP

Yes - AE

Fee

NAP

Loan

Hunter Quarry

NAP

12/19/2024

NAP

12/19/2024

NAP

Fee

NAP

Loan

Chambers & Villard

NAP

1/24/2025

NAP

1/24/2025

NAP

Fee

NAP

Loan

Dublin Court Industrial

NAP

12/6/2024

NAP

12/6/2024

NAP

Fee

NAP

Loan

Zidan Multifamily Portfolio

31.01

Property

The Quarter

NAP

1/2/2025

NAP

1/2/2025

NAP

Fee

NAP

31.02

Property

The Herweck

NAP

1/2/2025

NAP

1/2/2025

NAP

Fee

NAP

Loan

Shore Terrace Cooperative, Inc.

NAP

9/20/2024

NAP

10/1/2024

NAP

Fee

NAP

Loan

The Arches Apartments

NAP

11/27/2024

NAP

11/26/2024

NAP

Fee

NAP

Loan

1014 Ogden Avenue

NAP

7/30/2024

NAP

7/30/2024

NAP

Fee

NAP

Loan

34-15 Properties Ltd.

NAP

9/25/2024

NAP

9/26/2024

NAP

Fee

NAP

Loan

Storage Xxtra Westridge

NAP

12/30/2024

NAP

12/27/2024

NAP

Fee

NAP

Loan

510 East 86th Street Owners, Inc.

NAP

12/23/2024

NAP

12/27/2024

NAP

Fee

NAP

Loan

800 Grand Concourse Owners, Inc.

NAP

10/11/2024

NAP

10/21/2024

NAP

Fee

NAP

Loan

Sherbrooke Smithtown Owners Corp.

NAP

12/16/2024

NAP

12/18/2024

NAP

Fee

NAP

Loan

37-31 73rd Street Owners Corp.

NAP

10/23/2024

NAP

10/28/2024

NAP

Fee

NAP

Loan

Birchleaf Apartments

NAP

12/2/2024

NAP

11/26/2024

NAP

Fee

NAP

Loan

1040 Neilson Street Owners Corp.

NAP

9/11/2024

NAP

9/3/2024

NAP

Fee

NAP

Loan

Jefferson Avenue Owners' Corp.

NAP

11/6/2024

NAP

11/8/2024

NAP

Fee

NAP

Loan

FedEx Enid

NAP

10/25/2024

NAP

10/25/2024

NAP

Yes - AE

Fee

NAP

Loan

290 East 56th Avenue

NAP

12/18/2024

NAP

12/18/2024

Fee

NAP

Loan

100 Randall Avenue Owners Corp.

NAP

10/9/2024

NAP

10/17/2024

NAP

Fee

NAP

Loan

6035 Broadway Owners Corp.

NAP

7/8/2024

NAP

7/8/2024

NAP

Fee

NAP

Loan

Netherland Gardens Owners, Inc. a/k/a Netherland Gardens Owners Inc.

NAP

9/27/2024

NAP

10/4/2024

NAP

Fee

NAP

Loan

620 Broadway Housing Corp.

NAP

10/21/2024

NAP

10/23/2024

NAP

Fee

NAP

Loan

3210 Arlington Ave. Owners Corp.

NAP

12/19/2024

NAP

12/23/2024

NAP

Fee

NAP

Loan

109-111 N. Broadway Apt. Corp.

NAP

11/13/2024

NAP

11/19/2024

NAP

Fee

NAP

Loan

Grand Street Artists Cooperative, Inc.

NAP

10/7/2024

NAP

10/15/2024

NAP

Yes - AE

Fee

NAP

Loan

Westminster Hall Apartments Corp.

NAP

10/21/2024

NAP

10/23/2024

NAP

Fee

NAP

Loan

Hearth House Owners Corp.

NAP

12/2/2024

NAP

12/13/2024

NAP

Fee

NAP

Loan

7 Great Jones Corp.

NAP

10/15/2024

NAP

10/17/2024

NAP

Fee

NAP

Loan

50-21 Owners Ltd.

NAP

10/29/2024

NAP

11/4/2024

NAP

Fee

NAP

Loan

24-26 East 82nd Street Tenants Corp.

NAP

10/24/2024

NAP

10/28/2024

NAP

Fee

NAP

Loan

Charles St. Tenants Corp.

NAP

8/19/2024

NAP

8/19/2024

NAP

Fee

NAP

Loan

302 Convent Avenue Housing Development Fund Corporation

NAP

10/7/2024

NAP

10/9/2024

NAP

Fee

NAP

Loan

241 West 108 Ltd.

NAP

7/18/2024

NAP

7/22/2024

NAP

Fee

NAP

Loan

Waters at West End, Inc.

NAP

12/27/2024

NAP

12/27/2024

NAP

Yes - AE

Fee

NAP

Loan

58 Grace Avenue Corp.

NAP

12/16/2024

NAP

12/12/2024

NAP

Fee

NAP

Loan

205 Bleeker St. Owners Corp.

NAP

9/11/2024

NAP

9/12/2024

NAP

Fee

NAP

A-11

BMO 2025-C11

Annex A

Loan ID Number	Loan / Property Flag	Footnotes (for Loan and Property Information)	# of Properties	Property Name	Annual Ground Lease Payment as of the Cut-off Date ($)	Annual Ground Rent Increases (Y/N)	Upfront RE Tax Reserve ($)	Monthly RE Tax Reserve ($)	Upfront Insurance Reserve ($)	Monthly Insurance Reserve ($)	Upfront Replacement / PIP Reserve ($)

1	Loan		1	Shops at Mission Viejo	NAP	NAP	0	Springing	0	Springing	0
2	Loan		1	UOVO QPN	NAP	NAP	183,288	61,096	0	Springing	0
3	Loan		1	340 Mt Kemble	NAP	NAP	109,961	109,961	23,610	11,805	0
4	Loan		1	Ali'i Place	734,117	No	119,952	59,976	142,019	47,340	0
5	Loan		1	29-33 Ninth Avenue	NAP	NAP	212,776	81,837	0	Springing	17,507
6	Loan		1	360 Bowery	NAP	NAP	0	Springing	0	Springing	0
7	Loan		1	299 Park Avenue	NAP	NAP	0	Springing	0	Springing	0
8	Loan		4	FedEx Portfolio			0	Springing	20,442	10,221	0
8.01	Property		1	FedEx New Stanton	NAP	NAP
8.02	Property		1	FedEx Athens	NAP	NAP
8.03	Property		1	FedEx Middleborough	NAP	NAP
8.04	Property		1	FedEx Cambridge	NAP	NAP
9	Loan		1	UOVO Orangeburg	NAP	NAP	84,311	28,104	0	Springing	0
10	Loan		1	2481 Crotona Avenue	NAP	NAP	133,400	66,700	166,730	13,894	0
11	Loan		4	Seatex Portfolio			0	Springing	0	Springing	0
11.01	Property		1	Seatex - Rosenberg HQ	NAP	NAP
11.02	Property		1	Seatex - Rosenberg Plant	NAP	NAP
11.03	Property		1	Seatex - El Campo	NAP	NAP
11.04	Property		1	Seatex - Pasadena	NAP	NAP
12	Loan		3	HTI Houston Multifamily Portfolio			57,962	57,962	38,547	11,316	0
12.01	Property		1	Innsbruck-Lemoyne Apartments	NAP	NAP
12.02	Property		1	Timberline Forest Apartments	NAP	NAP
12.03	Property		1	Horizon Apartments	NAP	NAP
13	Loan		1	Paramount Hotel Seattle	NAP	NAP	120,000	45,000	15,000	18,000	0
14	Loan		1	224-228 8th Avenue	NAP	NAP	99,613	49,807	0	Springing	0
15	Loan		1	The Village at Moorpark	NAP	NAP	0	28,559	6,126	5,834	0
16	Loan		1	3121 Ocean Avenue	NAP	NAP	12,867	6,433	137,703	18,861	0
17	Loan		1	Outlet Shoppes of the Bluegrass	NAP	NAP	0	59,050	0	Springing	0
18	Loan		1	Michigan & Mitchell	NAP	NAP	137,345	12,486	0	Springing	0
19	Loan		1	Aloft Ponce	NAP	NAP	14,992	2,272	780,094	32,100	0
20	Loan		1	Wells Street Portfolio	NAP	NAP	132,375	10,183	0	Springing	0
21	Loan		1	3001-3003 Grand Concourse	NAP	NAP	45,199	22,600	12,545	6,272	0
22	Loan		1	Old Orchard Shopping Center	NAP	NAP	76,536	25,512	35,955	Springing	0
23	Loan		1	Twin Cities Premium Outlets	NAP	NAP	0	Springing	0	Springing	0
24	Loan		2	Central Florida MHC / RV Portfolio	NAP	NAP	59,464	14,867	18,161	13,241	0
24.01	Property		1	Daytona's Endless Summer Resort	NAP	NAP
24.02	Property		1	Sandy Oaks Mobile Home & RV Resort	NAP	NAP
25	Loan		1	Hampton & Fond du Lac	NAP	NAP	25,977	12,988	0	Springing	0
26	Loan		1	Village at Riverstone	NAP	NAP	54,597	6,825	3,635	1,818	0
27	Loan		1	1733 Bay Tower	NAP	NAP	23,537	11,768	25,056	6,292	0
28	Loan		1	Hunter Quarry	NAP	NAP	61,233	20,411	0	Springing	0
29	Loan		1	Chambers & Villard	NAP	NAP	22,920	11,460	0	Springing	0
30	Loan		1	Dublin Court Industrial	NAP	NAP	25,704	12,852	71,586	6,028	0
31	Loan		2	Zidan Multifamily Portfolio			23,226	11,613	10,815	5,408	0
31.01	Property		1	The Quarter	NAP	NAP
31.02	Property		1	The Herweck	NAP	NAP
32	Loan		1	Shore Terrace Cooperative, Inc.	NAP	NAP	184,573	61,524	0	Springing	500,000
33	Loan		1	The Arches Apartments	NAP	NAP	11,309	11,309	9,103	4,551	0
34	Loan		1	1014 Ogden Avenue	NAP	NAP	4,749	1,131	4,331	589	0
35	Loan		1	34-15 Properties Ltd.	NAP	NAP	0	Springing	0	Springing	194,164
36	Loan		1	Storage Xxtra Westridge	NAP	NAP	43,862	10,965	0	Springing	0
37	Loan		1	510 East 86th Street Owners, Inc.	NAP	NAP	0	Springing	0	Springing	0
38	Loan		1	800 Grand Concourse Owners, Inc.	NAP	NAP	77,500	38,750	0	Springing	3,000,000
39	Loan		1	Sherbrooke Smithtown Owners Corp.	NAP	NAP	0	Springing	0	Springing	0
40	Loan		1	37-31 73rd Street Owners Corp.	NAP	NAP	0	Springing	0	Springing	0
41	Loan		1	Birchleaf Apartments	NAP	NAP	5,520	5,520	5,458	2,729	0
42	Loan		1	1040 Neilson Street Owners Corp.	NAP	NAP	26,750	26,750	0	Springing	350,000
43	Loan		1	Jefferson Avenue Owners' Corp.	NAP	NAP	167,850	36,675	0	Springing	1,250
44	Loan		1	FedEx Enid	NAP	NAP	9,003	Springing	55,172	Springing	0
45	Loan		1	290 East 56th Avenue	NAP	NAP	34,360	4,909	6,338	2,113	0
46	Loan		1	100 Randall Avenue Owners Corp.	NAP	NAP	0	Springing	0	Springing	453,552
47	Loan		1	6035 Broadway Owners Corp.	NAP	NAP	0	Springing	0	Springing	250,000
48	Loan		1	Netherland Gardens Owners, Inc. a/k/a Netherland Gardens Owners Inc.	NAP	NAP	0	Springing	0	Springing	0
49	Loan		1	620 Broadway Housing Corp.	NAP	NAP	0	Springing	0	Springing	100,000
50	Loan		1	3210 Arlington Ave. Owners Corp.	NAP	NAP	0	Springing	0	Springing	25,000
51	Loan		1	109-111 N. Broadway Apt. Corp.	NAP	NAP	0	Springing	0	Springing	300,000
52	Loan		1	Grand Street Artists Cooperative, Inc.	NAP	NAP	0	Springing	0	Springing	0
53	Loan		1	Westminster Hall Apartments Corp.	NAP	NAP	0	Springing	0	Springing	0
54	Loan		1	Hearth House Owners Corp.	NAP	NAP	0	Springing	0	Springing	15,000
55	Loan		1	7 Great Jones Corp.	NAP	NAP	0	Springing	0	Springing	0
56	Loan		1	50-21 Owners Ltd.	NAP	NAP	32,000	16,000	0	Springing	100,000
57	Loan		1	24-26 East 82nd Street Tenants Corp.	NAP	NAP	0	Springing	0	Springing	0
58	Loan		1	Charles St. Tenants Corp.	NAP	NAP	33,800	16,900	0	Springing	0
59	Loan		1	302 Convent Avenue Housing Development Fund Corporation	NAP	NAP	10,333	5,166	0	Springing	100,000
60	Loan		1	241 West 108 Ltd.	NAP	NAP	27,000	27,000	0	Springing	500,000
61	Loan		1	Waters at West End, Inc.	NAP	NAP	0	Springing	0	Springing	0
62	Loan		1	58 Grace Avenue Corp.	NAP	NAP	0	Springing	0	Springing	0
63	Loan		1	205 Bleeker St. Owners Corp.	NAP	NAP	0	Springing	0	Springing	312,500

A-12

BMO 2025-C11

Annex A

Loan ID Number	Loan / Property Flag	Footnotes (for Loan and Property Information)	# of Properties	Property Name	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 ($)	Debt Service Reserve Cap ($)

1	Loan		1	Shops at Mission Viejo	Springing	0	0	Springing	0	0	0	0
2	Loan		1	UOVO QPN	Springing	0	0	0	0	0	0	0
3	Loan		1	340 Mt Kemble	8,610	309,946	0	0	0	0	0	0
4	Loan		1	Ali'i Place	5,623	275,000	850,000	49,200	0	0	0	0
5	Loan		1	29-33 Ninth Avenue	1,459	0	0	14,590	0	0	0	0
6	Loan		1	360 Bowery	Springing	0	0	Springing	0	0	0	0
7	Loan		1	299 Park Avenue	Springing	0	0	Springing	0	0	0	0
8	Loan		4	FedEx Portfolio	7,310	0	0	Springing	0	0	0	0
8.01	Property		1	FedEx New Stanton
8.02	Property		1	FedEx Athens
8.03	Property		1	FedEx Middleborough
8.04	Property		1	FedEx Cambridge
9	Loan		1	UOVO Orangeburg	Springing	0	0	0	0	0	0	0
10	Loan		1	2481 Crotona Avenue	2,065	0	0	948	0	0	0	0
11	Loan		4	Seatex Portfolio	Springing	87,045	0	Springing	435,227	0	0	0
11.01	Property		1	Seatex - Rosenberg HQ
11.02	Property		1	Seatex - Rosenberg Plant
11.03	Property		1	Seatex - El Campo
11.04	Property		1	Seatex - Pasadena
12	Loan		3	HTI Houston Multifamily Portfolio	8,188	0	0	0	0	0	0	0
12.01	Property		1	Innsbruck-Lemoyne Apartments
12.02	Property		1	Timberline Forest Apartments
12.03	Property		1	Horizon Apartments
13	Loan		1	Paramount Hotel Seattle	4% of the gross operating income for the Property for the 2nd month immediately preceding each Payment Date	0	0	0	0	0	0	0
14	Loan		1	224-228 8th Avenue	864	0	0	0	0	0	0	0
15	Loan		1	The Village at Moorpark	1,630	0	0	9,235	0	0	0	0
16	Loan		1	3121 Ocean Avenue	717	0	250,000	Springing	250,000	0	0	0
17	Loan		1	Outlet Shoppes of the Bluegrass	5,351	256,844	2,000,000	Springing	1,000,000	0	0	0
18	Loan		1	Michigan & Mitchell	4,241	0	0	0	0	0	0	0
19	Loan		1	Aloft Ponce	19,942	0	0	0	0	0	0	0
20	Loan		1	Wells Street Portfolio	3,572	0	0	0	0	0	0	0
21	Loan		1	3001-3003 Grand Concourse	917	0	0	0	0	0	0	0
22	Loan		1	Old Orchard Shopping Center	1,264	0	250,000	5,896	0	0	0	0
23	Loan		1	Twin Cities Premium Outlets	Springing	0	0	51,000	2,448,000	0	0	0
24	Loan		2	Central Florida MHC / RV Portfolio	1,900	0	0	0	0	0	0	0
24.01	Property		1	Daytona's Endless Summer Resort
24.02	Property		1	Sandy Oaks Mobile Home & RV Resort
25	Loan		1	Hampton & Fond du Lac	2,680	0	0	0	0	0	0	0
26	Loan		1	Village at Riverstone	2,242	53,811	0	7,888	189,303	0	0	0
27	Loan		1	1733 Bay Tower	844	0	250,000	Springing	250,000	0	0	0
28	Loan		1	Hunter Quarry	2,675	0	0	0	0	0	0	0
29	Loan		1	Chambers & Villard	2,343	0	0	0	0	0	0	0
30	Loan		1	Dublin Court Industrial	1,094	0	0	3,333	0	0	0	0
31	Loan		2	Zidan Multifamily Portfolio	2,000	0	0	0	0	0	0	0
31.01	Property		1	The Quarter
31.02	Property		1	The Herweck
32	Loan		1	Shore Terrace Cooperative, Inc.	0	0	0	0	0	0	0	0
33	Loan		1	The Arches Apartments	1,458	0	0	407	0	0	0	0
34	Loan		1	1014 Ogden Avenue	264	0	0	158	0	0	0	0
35	Loan		1	34-15 Properties Ltd.	0	0	0	0	0	0	0	0
36	Loan		1	Storage Xxtra Westridge	0	0	0	0	0	0	0	0
37	Loan		1	510 East 86th Street Owners, Inc.	0	0	0	0	0	0	0	0
38	Loan		1	800 Grand Concourse Owners, Inc.	0	0	0	0	0	0	0	0
39	Loan		1	Sherbrooke Smithtown Owners Corp.	0	0	0	0	0	0	0	0
40	Loan		1	37-31 73rd Street Owners Corp.	0	0	0	0	0	0	0	0
41	Loan		1	Birchleaf Apartments	1,000	0	0	0	0	0	0	0
42	Loan		1	1040 Neilson Street Owners Corp.	0	0	0	0	0	0	0	0
43	Loan		1	Jefferson Avenue Owners' Corp.	0	0	0	0	0	0	0	0
44	Loan		1	FedEx Enid	797	0	0	Springing	0	0	0	0
45	Loan		1	290 East 56th Avenue	458	0	0	0	0	0	0	0
46	Loan		1	100 Randall Avenue Owners Corp.	0	0	0	0	0	0	0	0
47	Loan		1	6035 Broadway Owners Corp.	0	0	0	0	0	0	0	0
48	Loan		1	Netherland Gardens Owners, Inc. a/k/a Netherland Gardens Owners Inc.	0	0	0	0	0	0	0	0
49	Loan		1	620 Broadway Housing Corp.	0	0	0	0	0	0	0	0
50	Loan		1	3210 Arlington Ave. Owners Corp.	0	0	0	0	0	0	0	0
51	Loan		1	109-111 N. Broadway Apt. Corp.	0	0	0	0	0	0	0	0
52	Loan		1	Grand Street Artists Cooperative, Inc.	0	0	0	0	0	0	0	0
53	Loan		1	Westminster Hall Apartments Corp.	0	0	0	0	0	0	0	0
54	Loan		1	Hearth House Owners Corp.	0	0	0	0	0	0	0	0
55	Loan		1	7 Great Jones Corp.	0	0	0	0	0	0	0	0
56	Loan		1	50-21 Owners Ltd.	0	0	0	0	0	0	0	0
57	Loan		1	24-26 East 82nd Street Tenants Corp.	0	0	0	0	0	0	0	0
58	Loan		1	Charles St. Tenants Corp.	0	0	0	0	0	0	0	0
59	Loan		1	302 Convent Avenue Housing Development Fund Corporation	0	0	0	0	0	0	0	0
60	Loan		1	241 West 108 Ltd.	0	0	0	0	0	0	0	0
61	Loan		1	Waters at West End, Inc.	0	0	0	0	0	0	0	0
62	Loan		1	58 Grace Avenue Corp.	0	0	0	0	0	0	0	0
63	Loan		1	205 Bleeker St. Owners Corp.	0	0	0	0	0	0	0	0

A-13

BMO 2025-C11

Annex A

Loan ID Number	Loan / Property Flag	Footnotes (for Loan and Property Information)	# of Properties	Property Name	Upfront Deferred Maintenance Reserve ($)	Upfront Other Reserve ($)	Monthly Other Reserve ($)	Other Reserve Description

1	Loan		1	Shops at Mission Viejo	0	2,410,929	Springing	Outstanding TI/LC Reserve (Upfront: $1,981,224), Gap Rent Reserve (Upfront: $429,705), Major Tenant Reserve (Monthly: Springing)
2	Loan		1	UOVO QPN	14,300	0	0
3	Loan		1	340 Mt Kemble	0	0	Springing	FCB Free Rent Reserve
4	Loan		1	Ali'i Place	40,425	79,635	70,605	Grount Rent Funds (Upfront: $70,604.81, Monthly: $70,604.81); Material Tenant Funds (Monthly: Springing); Rent Concession Funds (Upfront: $9,030.00)
5	Loan		1	29-33 Ninth Avenue	29,900	2,185,089	Springing	Rent Concession Funds (Upfront: $738,750.95); TATILC Funds (Upfront: $1,446,338.00); Condominium Funds (Monthly: Springing); Material Tenants Funds (Monthly: Springing)
6	Loan		1	360 Bowery	0	2,520,833	0	Ground Lease Reserve
7	Loan		1	299 Park Avenue	0	11,894,867	Springing	Unfunded TI Obligations Reserve ($11,894,867), ST Payment (Springing)
8	Loan		4	FedEx Portfolio	8,250	500,000	0	Earnout Reserve
8.01	Property		1	FedEx New Stanton
8.02	Property		1	FedEx Athens
8.03	Property		1	FedEx Middleborough
8.04	Property		1	FedEx Cambridge
9	Loan		1	UOVO Orangeburg	7,150	0	0
10	Loan		1	2481 Crotona Avenue	10,500	608,000	0	421-a Reserve ($400,000); Commercial Rent Reserve ($108,000); ICAP Reserve ($100,000)
11	Loan		4	Seatex Portfolio	0	0	0
11.01	Property		1	Seatex - Rosenberg HQ
11.02	Property		1	Seatex - Rosenberg Plant
11.03	Property		1	Seatex - El Campo
11.04	Property		1	Seatex - Pasadena
12	Loan		3	HTI Houston Multifamily Portfolio	270,625	0	0
12.01	Property		1	Innsbruck-Lemoyne Apartments
12.02	Property		1	Timberline Forest Apartments
12.03	Property		1	Horizon Apartments
13	Loan		1	Paramount Hotel Seattle	15,000	1,500,000	0	Renovation Reserve
14	Loan		1	224-228 8th Avenue	211,850	61,900	0	Façade Repair Reserve ($40,000), Free Rent Reserve ($21,900)
15	Loan		1	The Village at Moorpark	0	79,214	0	Unfunded Tenant Obligations Reserve ($63,405); Free Rent Reserve ($15,809)
16	Loan		1	3121 Ocean Avenue	0	0	0
17	Loan		1	Outlet Shoppes of the Bluegrass	0	84,982	0	Outstanding TI/LC Reserve
18	Loan		1	Michigan & Mitchell	0	57,000	0	Static Insurance Reserve
19	Loan		1	Aloft Ponce	0	0	Springing	Hard Rock Funds (Springing) ;PIP Funds (Springing)
20	Loan		1	Wells Street Portfolio	0	49,000	0	Static Insurance Reserve
21	Loan		1	3001-3003 Grand Concourse	0	271,195	0	421-a Reserve
22	Loan		1	Old Orchard Shopping Center	76,063	0	0
23	Loan		1	Twin Cities Premium Outlets	0	0	0
24	Loan		2	Central Florida MHC / RV Portfolio	0	145,000	Springing	Seasonality Reserve
24.01	Property		1	Daytona's Endless Summer Resort
24.02	Property		1	Sandy Oaks Mobile Home & RV Resort
25	Loan		1	Hampton & Fond du Lac	0	35,000	0	Static Insurance Reserve
26	Loan		1	Village at Riverstone	0	24,335	0	Free Rent Reserve
27	Loan		1	1733 Bay Tower	21,875	0	0
28	Loan		1	Hunter Quarry	26,910	0	Springing	Lease Sweep Reserve
29	Loan		1	Chambers & Villard	0	27,000	0	Static Insurance Reserve
30	Loan		1	Dublin Court Industrial	384,688	0	0
31	Loan		2	Zidan Multifamily Portfolio	75,413	0	0
31.01	Property		1	The Quarter
31.02	Property		1	The Herweck
32	Loan		1	Shore Terrace Cooperative, Inc.	0	0	0
33	Loan		1	The Arches Apartments	34,688	0	0
34	Loan		1	1014 Ogden Avenue	0	0	0
35	Loan		1	34-15 Properties Ltd.	0	0	0
36	Loan		1	Storage Xxtra Westridge	0	0	0
37	Loan		1	510 East 86th Street Owners, Inc.	0	0	0
38	Loan		1	800 Grand Concourse Owners, Inc.	0	518,000	0	Collateral Security Agreement Re: Maintenance Arrears
39	Loan		1	Sherbrooke Smithtown Owners Corp.	0	0	0
40	Loan		1	37-31 73rd Street Owners Corp.	0	0	0
41	Loan		1	Birchleaf Apartments	24,975	0	0
42	Loan		1	1040 Neilson Street Owners Corp.	0	75,000	0	Collateral Security Agreement Re: Maintenance Arrears
43	Loan		1	Jefferson Avenue Owners' Corp.	0	0	0
44	Loan		1	FedEx Enid	0	0	0
45	Loan		1	290 East 56th Avenue	0	0	0
46	Loan		1	100 Randall Avenue Owners Corp.	0	0	0
47	Loan		1	6035 Broadway Owners Corp.	0	0	0
48	Loan		1	Netherland Gardens Owners, Inc. a/k/a Netherland Gardens Owners Inc.	0	0	0
49	Loan		1	620 Broadway Housing Corp.	0	0	0
50	Loan		1	3210 Arlington Ave. Owners Corp.	0	0	0
51	Loan		1	109-111 N. Broadway Apt. Corp.	0	0	0
52	Loan		1	Grand Street Artists Cooperative, Inc.	0	0	0
53	Loan		1	Westminster Hall Apartments Corp.	0	0	0
54	Loan		1	Hearth House Owners Corp.	0	40,000	0	Collateral Security Agreement Re: Maintenance Arrears
55	Loan		1	7 Great Jones Corp.	0	0	0
56	Loan		1	50-21 Owners Ltd.	0	0	0
57	Loan		1	24-26 East 82nd Street Tenants Corp.	0	0	0
58	Loan		1	Charles St. Tenants Corp.	0	0	0
59	Loan		1	302 Convent Avenue Housing Development Fund Corporation	0	50,000	0	Collateral Security Agreement Re: Maintenance Arrears
60	Loan		1	241 West 108 Ltd.	0	0	0
61	Loan		1	Waters at West End, Inc.	0	0	0
62	Loan		1	58 Grace Avenue Corp.	0	0	0
63	Loan		1	205 Bleeker St. Owners Corp.	0	0	0

A-14

BMO 2025-C11

Annex A

Loan ID Number

Loan / Property Flag

Footnotes (for Loan and Property Information)

# of Properties

Property Name

Other Reserve Cap ($)

Holdback/ Earnout Amount ($)

Holdback/ Earnout Description

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)

Loan

Shops at Mission Viejo

NAP

Hard

Springing

Yes

Loan

UOVO QPN

NAP

Soft

Springing

Yes

Loan

340 Mt Kemble

10,798,200

NAP

Hard

Springing

Yes

Loan

Ali'i Place

NAP

Hard

Springing

Yes

Loan

29-33 Ninth Avenue

NAP

Hard

Springing

Yes

Loan

360 Bowery

NAP

Springing

Yes

Loan

299 Park Avenue

NAP

Hard

Springing

Yes

Loan

FedEx Portfolio

NAP

Hard

Springing

Yes

8.01

Property

FedEx New Stanton

8.02

Property

FedEx Athens

8.03

Property

FedEx Middleborough

8.04

Property

FedEx Cambridge

Loan

UOVO Orangeburg

NAP

Soft

Springing

Yes

Loan

2481 Crotona Avenue

NAP

Springing

Yes

Loan

Seatex Portfolio

NAP

Hard

Springing

Yes

11.01

Property

Seatex - Rosenberg HQ

11.02

Property

Seatex - Rosenberg Plant

11.03

Property

Seatex - El Campo

11.04

Property

Seatex - Pasadena

Loan

HTI Houston Multifamily Portfolio

NAP

Springing

Yes

12.01

Property

Innsbruck-Lemoyne Apartments

12.02

Property

Timberline Forest Apartments

12.03

Property

Horizon Apartments

Loan

Paramount Hotel Seattle

NAP

Hard

Springing

Yes

Loan

224-228 8th Avenue

NAP

Springing

Yes

Loan

The Village at Moorpark

NAP

Springing

Yes

Loan

3121 Ocean Avenue

NAP

Hard

Springing

Yes

Loan

Outlet Shoppes of the Bluegrass

NAP

Hard

Springing

Yes

Loan

Michigan & Mitchell

NAP

Springing

Yes

Loan

Aloft Ponce

820,000

NAP

Hard

Springing

Yes

Loan

Wells Street Portfolio

NAP

Springing

Yes

Loan

3001-3003 Grand Concourse

NAP

Springing

Yes

Loan

Old Orchard Shopping Center

NAP

Hard

Springing

Yes

Loan

Twin Cities Premium Outlets

NAP

Hard

Springing

Yes

Loan

Central Florida MHC / RV Portfolio

NAP

Springing

Yes

24.01

Property

Daytona's Endless Summer Resort

24.02

Property

Sandy Oaks Mobile Home & RV Resort

Loan

Hampton & Fond du Lac

NAP

Springing

Yes

Loan

Village at Riverstone

NAP

Springing

Yes

Loan

1733 Bay Tower

NAP

Hard

Springing

Yes

Loan

Hunter Quarry

NAP

Springing

Yes

Loan

Chambers & Villard

NAP

Springing

Yes

Loan

Dublin Court Industrial

NAP

Springing

Yes

Loan

Zidan Multifamily Portfolio

NAP

Springing

Yes

31.01

Property

The Quarter

31.02

Property

The Herweck

Loan

Shore Terrace Cooperative, Inc.

NAP

None

Loan

The Arches Apartments

NAP

Springing

Yes

Loan

1014 Ogden Avenue

NAP

Springing

Yes

Loan

34-15 Properties Ltd.

NAP

None

Loan

Storage Xxtra Westridge

NAP

Springing

Loan

510 East 86th Street Owners, Inc.

NAP

None

Loan

800 Grand Concourse Owners, Inc.

NAP

None

Loan

Sherbrooke Smithtown Owners Corp.

NAP

None

Loan

37-31 73rd Street Owners Corp.

NAP

None

Loan

Birchleaf Apartments

NAP

Springing

Yes

Loan

1040 Neilson Street Owners Corp.

NAP

None

Loan

Jefferson Avenue Owners' Corp.

NAP

None

Loan

FedEx Enid

NAP

Hard

Springing

Yes

Loan

290 East 56th Avenue

NAP

Springing

Yes

Loan

100 Randall Avenue Owners Corp.

NAP

None

Loan

6035 Broadway Owners Corp.

NAP

None

Loan

Netherland Gardens Owners, Inc. a/k/a Netherland Gardens Owners Inc.

NAP

None

Loan

620 Broadway Housing Corp.

NAP

None

Loan

3210 Arlington Ave. Owners Corp.

NAP

None

Loan

109-111 N. Broadway Apt. Corp.

NAP

None

Loan

Grand Street Artists Cooperative, Inc.

NAP

None

Loan

Westminster Hall Apartments Corp.

NAP

None

Loan

Hearth House Owners Corp.

NAP

None

Loan

7 Great Jones Corp.

NAP

None

Loan

50-21 Owners Ltd.

NAP

None

Loan

24-26 East 82nd Street Tenants Corp.

NAP

None

Loan

Charles St. Tenants Corp.

NAP

None

Loan

302 Convent Avenue Housing Development Fund Corporation

NAP

None

Loan

241 West 108 Ltd.

NAP

None

Loan

Waters at West End, Inc.

NAP

None

Loan

58 Grace Avenue Corp.

NAP

None

Loan

205 Bleeker St. Owners Corp.

NAP

None

A-15

BMO 2025-C11

Annex A

Loan ID Number

Loan / Property Flag

Footnotes (for Loan and Property Information)

# of Properties

Property Name

Pari Passu in Trust Controlling (Y/N)

Trust Pari Passu Cut-off Date Balance ($)

Non-Trust Pari Passu Companion Loan Cut-off Date Balance ($)

Non-Trust Pari Passu Companion Loan Monthly Debt Service ($)

Total Trust and Non-Trust Pari Passu Companion Loan Monthly Debt Service ($)

Subordinate Companion Loan Cut-off Date Balance ($)

Subordinate Companion Loan Interest Rate

Whole Loan Cut-off Date Balance ($)

Loan

Shops at Mission Viejo

65,000,000

115,000,000

743,977.73

1,164,486.89

NAP

180,000,000

Loan

UOVO QPN

65,000,000

78,000,000

427,379.51

783,529.11

NAP

143,000,000

Loan

340 Mt Kemble

Yes

59,000,000

13,950,000

101,919.22

532,975.43

NAP

72,950,000

Loan

Ali'i Place

NAP

15,150,000

NAP

Loan

29-33 Ninth Avenue

tbd

45,000,000

90,000,000

489,708.33

734,562.50

NAP

135,000,000

Loan

360 Bowery

NAP

Loan

299 Park Avenue

36,000,000

464,000,000

2,333,956.85

2,515,039.71

NAP

500,000,000

Loan

FedEx Portfolio

NAP

8.01

Property

FedEx New Stanton

8.02

Property

FedEx Athens

8.03

Property

FedEx Middleborough

8.04

Property

FedEx Cambridge

Loan

UOVO Orangeburg

NAP

Loan

2481 Crotona Avenue

NAP

Loan

Seatex Portfolio

NAP

11.01

Property

Seatex - Rosenberg HQ

11.02

Property

Seatex - Rosenberg Plant

11.03

Property

Seatex - El Campo

11.04

Property

Seatex - Pasadena

Loan

HTI Houston Multifamily Portfolio

NAP

12.01

Property

Innsbruck-Lemoyne Apartments

12.02

Property

Timberline Forest Apartments

12.03

Property

Horizon Apartments

Loan

Paramount Hotel Seattle

NAP

Loan

224-228 8th Avenue

NAP

Loan

The Village at Moorpark

NAP

Loan

3121 Ocean Avenue

NAP

Loan

Outlet Shoppes of the Bluegrass

19,956,546

45,900,055

301,050.87

431,942.56

NAP

65,856,600

Loan

Michigan & Mitchell

NAP

Loan

Aloft Ponce

NAP

Loan

Wells Street Portfolio

NAP

Loan

3001-3003 Grand Concourse

NAP

Loan

Old Orchard Shopping Center

NAP

Loan

Twin Cities Premium Outlets

13,250,000

81,750,000

462,500.63

537,462.50

NAP

95,000,000

Loan

Central Florida MHC / RV Portfolio

NAP

24.01

Property

Daytona's Endless Summer Resort

24.02

Property

Sandy Oaks Mobile Home & RV Resort

Loan

Hampton & Fond du Lac

NAP

Loan

Village at Riverstone

NAP

Loan

1733 Bay Tower

NAP

Loan

Hunter Quarry

NAP

Loan

Chambers & Villard

NAP

Loan

Dublin Court Industrial

NAP

Loan

Zidan Multifamily Portfolio

NAP

31.01

Property

The Quarter

31.02

Property

The Herweck

Loan

Shore Terrace Cooperative, Inc.

NAP

Greater of (A) 5.25% or (B) Prime Rate+0.25%

6,983,424

Loan

The Arches Apartments

NAP

Loan

1014 Ogden Avenue

NAP

Loan

34-15 Properties Ltd.

NAP

Greater of (A) 5.50% or (B) Prime Rate

6,497,029

Loan

Storage Xxtra Westridge

NAP

Loan

510 East 86th Street Owners, Inc.

NAP

Greater of (A) 5.00% or (B) Prime Rate

5,500,000

Loan

800 Grand Concourse Owners, Inc.

NAP

Loan

Sherbrooke Smithtown Owners Corp.

NAP

Loan

37-31 73rd Street Owners Corp.

NAP

Greater of (A) 5.50% or (B) Prime Rate

5,096,783

Loan

Birchleaf Apartments

NAP

Loan

1040 Neilson Street Owners Corp.

NAP

4,846

Greater of (A) 5.00% or (B) Prime Rate; 6.42%

4,907,466

Loan

Jefferson Avenue Owners' Corp.

NAP

Loan

FedEx Enid

NAP

Loan

290 East 56th Avenue

NAP

Loan

100 Randall Avenue Owners Corp.

NAP

Greater of (A) 5.50% or (B) Prime Rate

3,474,122

Loan

6035 Broadway Owners Corp.

NAP

Greater of (A) 5.00% or (B) Prime Rate

3,455,937

Loan

Netherland Gardens Owners, Inc. a/k/a Netherland Gardens Owners Inc.

NAP

Greater of (A) 5.35% or (B) Prime Rate+0.25%

3,148,606

Loan

620 Broadway Housing Corp.

NAP

Greater of (A) 5.50% or (B) Prime Rate

2,900,000

Loan

3210 Arlington Ave. Owners Corp.

NAP

Greater of (A) 5.00% or (B) Prime Rate+0.25%

3,000,000

Loan

109-111 N. Broadway Apt. Corp.

NAP

Greater of (A) 5.00% or (B) Prime Rate

3,249,273

Loan

Grand Street Artists Cooperative, Inc.

NAP

Greater of (A) 5.25% or (B) Prime Rate+0.25%

2,546,967

Loan

Westminster Hall Apartments Corp.

NAP

Greater of (A) 5.00% or (B) Prime Rate

2,340,000

Loan

Hearth House Owners Corp.

NAP

Loan

7 Great Jones Corp.

NAP

Greater of (A) 5.50% or (B) Prime Rate

2,297,410

Loan

50-21 Owners Ltd.

NAP

Greater of (A) 5.50% or (B) Prime Rate

2,099,611

Loan

24-26 East 82nd Street Tenants Corp.

NAP

Loan

Charles St. Tenants Corp.

NAP

12,000

Greater of (A) 5.50% or (B) Prime Rate

1,794,415

Loan

302 Convent Avenue Housing Development Fund Corporation

NAP

Loan

241 West 108 Ltd.

NAP

Greater of (A) 5.00% or (B) Prime Rate

1,998,084

Loan

Waters at West End, Inc.

NAP

Loan

58 Grace Avenue Corp.

NAP

Loan

205 Bleeker St. Owners Corp.

NAP

A-16

BMO 2025-C11

Annex A

Loan ID Number

Loan / Property Flag

Footnotes (for Loan and Property Information)

# of Properties

Property Name

Whole Loan Monthly Debt Service ($)

Whole Loan Cut-off Date LTV Ratio (%)

Whole Loan Underwritten NCF DSCR (x)

Whole Loan Underwritten NOI Debt Yield (%)

Mezzanine Debt Cut-off Date Balance($)

Mezzanine Debt Interest Rate (%)

Total Debt Cut-off Date Balance ($)

Total Debt Monthly Debt Service ($)

Total Debt Cut-off Date LTV Ratio (%)

Total Debt Underwritten NCF DSCR (x)

Loan

Shops at Mission Viejo

1,164,486.89

52.4%

1.69

13.4%

NAP

Loan

UOVO QPN

783,529.11

60.9%

1.47

9.7%

NAP

Loan

340 Mt Kemble

532,975.43

61.8%

1.61

14.3%

NAP

Loan

Ali'i Place

NAP

Loan

29-33 Ninth Avenue

734,562.50

58.4%

1.30

9.0%

NAP

Loan

360 Bowery

NAP

Loan

299 Park Avenue

2,515,039.71

45.6%

2.35

14.4%

NAP

Loan

FedEx Portfolio

NAP

8.01

Property

FedEx New Stanton

8.02

Property

FedEx Athens

8.03

Property

FedEx Middleborough

8.04

Property

FedEx Cambridge

Loan

UOVO Orangeburg

NAP

Loan

2481 Crotona Avenue

NAP

Loan

Seatex Portfolio

NAP

11.01

Property

Seatex - Rosenberg HQ

11.02

Property

Seatex - Rosenberg Plant

11.03

Property

Seatex - El Campo

11.04

Property

Seatex - Pasadena

Loan

HTI Houston Multifamily Portfolio

NAP

12.01

Property

Innsbruck-Lemoyne Apartments

12.02

Property

Timberline Forest Apartments

12.03

Property

Horizon Apartments

Loan

Paramount Hotel Seattle

NAP

Loan

224-228 8th Avenue

NAP

Loan

The Village at Moorpark

NAP

Loan

3121 Ocean Avenue

NAP

Loan

Outlet Shoppes of the Bluegrass

431,942.56

60.4%

1.72

14.2%

NAP

Loan

Michigan & Mitchell

NAP

Loan

Aloft Ponce

NAP

Loan

Wells Street Portfolio

NAP

Loan

3001-3003 Grand Concourse

NAP

Loan

Old Orchard Shopping Center

NAP

Loan

Twin Cities Premium Outlets

537,462.50

47.0%

2.01

14.3%

NAP

Loan

Central Florida MHC / RV Portfolio

NAP

24.01

Property

Daytona's Endless Summer Resort

24.02

Property

Sandy Oaks Mobile Home & RV Resort

Loan

Hampton & Fond du Lac

NAP

Loan

Village at Riverstone

NAP

Loan

1733 Bay Tower

NAP

Loan

Hunter Quarry

NAP

Loan

Chambers & Villard

NAP

Loan

Dublin Court Industrial

NAP

Loan

Zidan Multifamily Portfolio

NAP

31.01

Property

The Quarter

31.02

Property

The Herweck

Loan

Shore Terrace Cooperative, Inc.

43,042.33

11.2%

9.15

68.7%

NAP

Loan

The Arches Apartments

NAP

Loan

1014 Ogden Avenue

NAP

Loan

34-15 Properties Ltd.

38,224.00

10.2%

6.65

47.7%

NAP

Loan

Storage Xxtra Westridge

NAP

Loan

510 East 86th Street Owners, Inc.

31,092.59

5.5%

9.64

65.8%

NAP

Loan

800 Grand Concourse Owners, Inc.

NAP

Loan

Sherbrooke Smithtown Owners Corp.

NAP

Loan

37-31 73rd Street Owners Corp.

32,607.50

7.1%

6.44

50.3%

NAP

Loan

Birchleaf Apartments

NAP

Loan

1040 Neilson Street Owners Corp.

28,735.25

35.5%

2.56

18.4%

NAP

Loan

Jefferson Avenue Owners' Corp.

NAP

Loan

FedEx Enid

NAP

Loan

290 East 56th Avenue

NAP

Loan

100 Randall Avenue Owners Corp.

20,235.91

37.4%

2.58

18.5%

NAP

Loan

6035 Broadway Owners Corp.

28,729.41

10.9%

5.94

60.5%

NAP

Loan

Netherland Gardens Owners, Inc. a/k/a Netherland Gardens Owners Inc.

18,863.78

29.4%

3.34

24.5%

NAP

Loan

620 Broadway Housing Corp.

16,711.42

6.9%

12.30

85.3%

NAP

Loan

3210 Arlington Ave. Owners Corp.

19,240.49

17.2%

4.36

34.2%

NAP

Loan

109-111 N. Broadway Apt. Corp.

18,998.99

20.7%

5.86

41.5%

NAP

Loan

Grand Street Artists Cooperative, Inc.

16,137.19

4.6%

13.92

106.3%

NAP

Loan

Westminster Hall Apartments Corp.

13,121.75

6.8%

11.42

78.9%

NAP

Loan

Hearth House Owners Corp.

NAP

Loan

7 Great Jones Corp.

14,581.16

12.2%

5.89

45.5%

NAP

Loan

50-21 Owners Ltd.

12,764.04

13.8%

4.96

36.6%

NAP

Loan

24-26 East 82nd Street Tenants Corp.

NAP

Loan

Charles St. Tenants Corp.

10,767.90

5.7%

6.27

45.4%

NAP

Loan

302 Convent Avenue Housing Development Fund Corporation

NAP

Loan

241 West 108 Ltd.

13,087.57

4.8%

7.67

60.9%

NAP

Loan

Waters at West End, Inc.

NAP

Loan

58 Grace Avenue Corp.

NAP

Loan

205 Bleeker St. Owners Corp.

NAP

A-17

BMO 2025-C11

Annex A

Loan ID Number	Loan / Property Flag	Footnotes (for Loan and Property Information)	# of Properties	Property Name	Total Debt Underwritten NOI Debt Yield (%)	Future Additional Debt Permitted (Y/N)	Future Debt Permitted Type

1	Loan		1	Shops at Mission Viejo	NAP	No	NAP
2	Loan		1	UOVO QPN	NAP	No	NAP
3	Loan		1	340 Mt Kemble	NAP	No	NAP
4	Loan		1	Ali'i Place	NAP	No	NAP
5	Loan		1	29-33 Ninth Avenue	NAP	No	NAP
6	Loan		1	360 Bowery	NAP	No	NAP
7	Loan		1	299 Park Avenue	NAP	Yes	Future Mezzanine Loan
8	Loan		4	FedEx Portfolio	NAP	Yes	Future Mezzanine Loan
8.01	Property		1	FedEx New Stanton
8.02	Property		1	FedEx Athens
8.03	Property		1	FedEx Middleborough
8.04	Property		1	FedEx Cambridge
9	Loan		1	UOVO Orangeburg	NAP	No	NAP
10	Loan		1	2481 Crotona Avenue	NAP	No	NAP
11	Loan		4	Seatex Portfolio	NAP	Yes	Future Mezzanine Loan
11.01	Property		1	Seatex - Rosenberg HQ
11.02	Property		1	Seatex - Rosenberg Plant
11.03	Property		1	Seatex - El Campo
11.04	Property		1	Seatex - Pasadena
12	Loan		3	HTI Houston Multifamily Portfolio	NAP	No	NAP
12.01	Property		1	Innsbruck-Lemoyne Apartments
12.02	Property		1	Timberline Forest Apartments
12.03	Property		1	Horizon Apartments
13	Loan		1	Paramount Hotel Seattle	NAP	No	NAP
14	Loan		1	224-228 8th Avenue	NAP	No	NAP
15	Loan		1	The Village at Moorpark	NAP	No	NAP
16	Loan		1	3121 Ocean Avenue	NAP	No	NAP
17	Loan		1	Outlet Shoppes of the Bluegrass	NAP	No	NAP
18	Loan		1	Michigan & Mitchell	NAP	No	NAP
19	Loan		1	Aloft Ponce	NAP	No	NAP
20	Loan		1	Wells Street Portfolio	NAP	No	NAP
21	Loan		1	3001-3003 Grand Concourse	NAP	No	NAP
22	Loan		1	Old Orchard Shopping Center	NAP	No	NAP
23	Loan		1	Twin Cities Premium Outlets	NAP	No	NAP
24	Loan		2	Central Florida MHC / RV Portfolio	NAP	No	NAP
24.01	Property		1	Daytona's Endless Summer Resort
24.02	Property		1	Sandy Oaks Mobile Home & RV Resort
25	Loan		1	Hampton & Fond du Lac	NAP	No	NAP
26	Loan		1	Village at Riverstone	NAP	No	NAP
27	Loan		1	1733 Bay Tower	NAP	No	NAP
28	Loan		1	Hunter Quarry	NAP	No	NAP
29	Loan		1	Chambers & Villard	NAP	No	NAP
30	Loan		1	Dublin Court Industrial	NAP	No	NAP
31	Loan		2	Zidan Multifamily Portfolio	NAP	No	NAP
31.01	Property		1	The Quarter
31.02	Property		1	The Herweck
32	Loan		1	Shore Terrace Cooperative, Inc.	NAP	Yes	Unsecured allowed but requires Lender Consent if >$50,000
33	Loan		1	The Arches Apartments	NAP	No	NAP
34	Loan		1	1014 Ogden Avenue	NAP	Yes	Future Mezzanine Loan
35	Loan		1	34-15 Properties Ltd.	NAP	Yes	Unsecured allowed but requires Lender Consent if >$50,000
36	Loan		1	Storage Xxtra Westridge	NAP	No	NAP
37	Loan		1	510 East 86th Street Owners, Inc.	NAP	Yes	Unsecured allowed but requires Lender Consent if >$500,000
38	Loan		1	800 Grand Concourse Owners, Inc.	NAP	Yes	Unsecured allowed but requires Lender Consent if >$500,000
39	Loan		1	Sherbrooke Smithtown Owners Corp.	NAP	Yes	Unsecured allowed but requires Lender Consent if >$500,000
40	Loan		1	37-31 73rd Street Owners Corp.	NAP	Yes	Unsecured allowed but requires Lender Consent if >$350,000
41	Loan		1	Birchleaf Apartments	NAP	No	NAP
42	Loan		1	1040 Neilson Street Owners Corp.	NAP	Yes	Unsecured allowed but requires Lender Consent if >$500,000
43	Loan		1	Jefferson Avenue Owners' Corp.	NAP	Yes	Unsecured allowed but requires Lender Consent if >$50,000
44	Loan		1	FedEx Enid	NAP	Yes	Future Mezzanine Loan
45	Loan		1	290 East 56th Avenue	NAP	No	NAP
46	Loan		1	100 Randall Avenue Owners Corp.	NAP	Yes	Unsecured allowed but requires Lender Consent if >$250,000
47	Loan		1	6035 Broadway Owners Corp.	NAP	Yes	Unsecured allowed but requires Lender Consent if >$500,000
48	Loan		1	Netherland Gardens Owners, Inc. a/k/a Netherland Gardens Owners Inc.	NAP	Yes	Unsecured allowed but requires Lender Consent if >$500,000
49	Loan		1	620 Broadway Housing Corp.	NAP	Yes	Unsecured allowed but requires Lender Consent if >$250,000
50	Loan		1	3210 Arlington Ave. Owners Corp.	NAP	Yes	Unsecured allowed but requires Lender Consent if >$250,000
51	Loan		1	109-111 N. Broadway Apt. Corp.	NAP	Yes	Unsecured allowed but requires Lender Consent if >$250,000
52	Loan		1	Grand Street Artists Cooperative, Inc.	NAP	Yes	Unsecured allowed but requires Lender Consent if >$50,000
53	Loan		1	Westminster Hall Apartments Corp.	NAP	Yes	Unsecured allowed but requires Lender Consent if >$50,000
54	Loan		1	Hearth House Owners Corp.	NAP	Yes	Unsecured allowed but requires Lender Consent if >$150,000
55	Loan		1	7 Great Jones Corp.	NAP	Yes	Unsecured allowed but requires Lender Consent if >$100,000
56	Loan		1	50-21 Owners Ltd.	NAP	Yes	Unsecured allowed but requires Lender Consent if >$350,000
57	Loan		1	24-26 East 82nd Street Tenants Corp.	NAP	Yes	Unsecured allowed but requires Lender Consent if >$350,000
58	Loan		1	Charles St. Tenants Corp.	NAP	Yes	Unsecured allowed but requires Lender Consent if >$50,000
59	Loan		1	302 Convent Avenue Housing Development Fund Corporation	NAP	Yes	Unsecured allowed but requires Lender Consent if >$50,000
60	Loan		1	241 West 108 Ltd.	NAP	Yes	Unsecured allowed but requires Lender Consent if >$400,000
61	Loan		1	Waters at West End, Inc.	NAP	Yes	Unsecured allowed but requires Lender Consent if >$500,000
62	Loan		1	58 Grace Avenue Corp.	NAP	Yes	Unsecured allowed but requires Lender Consent if >$50,000
63	Loan		1	205 Bleeker St. Owners Corp.	NAP	Yes	Unsecured allowed but requires Lender Consent if >$100,000

A-18

BMO 2025-C11

Annex A

Loan ID Number	Loan / Property Flag	Footnotes (for Loan and Property Information)	# of Properties	Property Name	Sponsor

1	Loan		1	Shops at Mission Viejo	Simon Property Group, L.P. and Institutional Mall Investors LLC
2	Loan		1	UOVO QPN	Steven J. Guttman
3	Loan		1	340 Mt Kemble	Richard Chera
4	Loan		1	Ali'i Place	AGC Equity Partners Holding Ltd.
5	Loan		1	29-33 Ninth Avenue	Joseph Cayre
6	Loan		1	360 Bowery	Eric Goode
7	Loan		1	299 Park Avenue	Fisher Brothers and Alaska Permanent Fund Corporation
8	Loan		4	FedEx Portfolio	Jeno Guttmann and Moises J. Mizrahi
8.01	Property		1	FedEx New Stanton
8.02	Property		1	FedEx Athens
8.03	Property		1	FedEx Middleborough
8.04	Property		1	FedEx Cambridge
9	Loan		1	UOVO Orangeburg	Steven J. Guttman
10	Loan		1	2481 Crotona Avenue	Martin Joseph, Rakesh Kumar and Vijay Gogia
11	Loan		4	Seatex Portfolio	TPG Angelo Gordon Net Lease, AG Net Lease Realty Fund V REIT LLC and AG Net Lease Realty Fund V Investments (H-1), L.P.
11.01	Property		1	Seatex - Rosenberg HQ
11.02	Property		1	Seatex - Rosenberg Plant
11.03	Property		1	Seatex - El Campo
11.04	Property		1	Seatex - Pasadena
12	Loan		3	HTI Houston Multifamily Portfolio	Gary W. Gates, Jr.
12.01	Property		1	Innsbruck-Lemoyne Apartments
12.02	Property		1	Timberline Forest Apartments
12.03	Property		1	Horizon Apartments
13	Loan		1	Paramount Hotel Seattle	Michael Bashaw and Matthew Olson
14	Loan		1	224-228 8th Avenue	Alfred Sabetfard
15	Loan		1	The Village at Moorpark	Michael Chesser
16	Loan		1	3121 Ocean Avenue	Aleksandr Finkelshteyn and Igor Sobolevsky
17	Loan		1	Outlet Shoppes of the Bluegrass	CBL & Associates Limited Partnership and Horizon Group Properties, Inc.
18	Loan		1	Michigan & Mitchell	Youssef Berrada
19	Loan		1	Aloft Ponce	Joel Rodriguez Rivera
20	Loan		1	Wells Street Portfolio	Youssef Berrada
21	Loan		1	3001-3003 Grand Concourse	Arben Mitaj and Ermal Lumaj
22	Loan		1	Old Orchard Shopping Center	Mackenzie REIT, Inc. and Berniece Patterson
23	Loan		1	Twin Cities Premium Outlets	Simon Property Group, L.P.
24	Loan		2	Central Florida MHC / RV Portfolio	Alexander G. Stewart and Hugh Stewart
24.01	Property		1	Daytona's Endless Summer Resort
24.02	Property		1	Sandy Oaks Mobile Home & RV Resort
25	Loan		1	Hampton & Fond du Lac	Youssef Berrada
26	Loan		1	Village at Riverstone	Dan Fast
27	Loan		1	1733 Bay Tower	Aleksandr Finkelshteyn and Igor Sobolevsky
28	Loan		1	Hunter Quarry	Samuel Okner, Atied Associates, LLC and Debra J. Okner Real Estate Trust
29	Loan		1	Chambers & Villard	Youssef Berrada
30	Loan		1	Dublin Court Industrial	Eurydice Investments L.P. and Jacobo Waisburd
31	Loan		2	Zidan Multifamily Portfolio	Omar Zidan
31.01	Property		1	The Quarter
31.02	Property		1	The Herweck
32	Loan		1	Shore Terrace Cooperative, Inc.	NAP
33	Loan		1	The Arches Apartments	Omar Zidan
34	Loan		1	1014 Ogden Avenue	Yoel Schwartz and Joseph Waldman
35	Loan		1	34-15 Properties Ltd.	NAP
36	Loan		1	Storage Xxtra Westridge	Fred D. Rickman, Jr., Tracy E.D. Spencer and Fred D. Rickman, Jr. Revocable Trust Dated October 24, 2019, As Amended
37	Loan		1	510 East 86th Street Owners, Inc.	NAP
38	Loan		1	800 Grand Concourse Owners, Inc.	NAP
39	Loan		1	Sherbrooke Smithtown Owners Corp.	NAP
40	Loan		1	37-31 73rd Street Owners Corp.	NAP
41	Loan		1	Birchleaf Apartments	Omar Zidan
42	Loan		1	1040 Neilson Street Owners Corp.	NAP
43	Loan		1	Jefferson Avenue Owners' Corp.	NAP
44	Loan		1	FedEx Enid	Moises J. Mizrahi
45	Loan		1	290 East 56th Avenue	Elaine S. Baker
46	Loan		1	100 Randall Avenue Owners Corp.	NAP
47	Loan		1	6035 Broadway Owners Corp.	NAP
48	Loan		1	Netherland Gardens Owners, Inc. a/k/a Netherland Gardens Owners Inc.	NAP
49	Loan		1	620 Broadway Housing Corp.	NAP
50	Loan		1	3210 Arlington Ave. Owners Corp.	NAP
51	Loan		1	109-111 N. Broadway Apt. Corp.	NAP
52	Loan		1	Grand Street Artists Cooperative, Inc.	NAP
53	Loan		1	Westminster Hall Apartments Corp.	NAP
54	Loan		1	Hearth House Owners Corp.	NAP
55	Loan		1	7 Great Jones Corp.	NAP
56	Loan		1	50-21 Owners Ltd.	NAP
57	Loan		1	24-26 East 82nd Street Tenants Corp.	NAP
58	Loan		1	Charles St. Tenants Corp.	NAP
59	Loan		1	302 Convent Avenue Housing Development Fund Corporation	NAP
60	Loan		1	241 West 108 Ltd.	NAP
61	Loan		1	Waters at West End, Inc.	NAP
62	Loan		1	58 Grace Avenue Corp.	NAP
63	Loan		1	205 Bleeker St. Owners Corp.	NAP

A-19

BMO 2025-C11

Annex A

Loan ID Number	Loan / Property Flag	Footnotes (for Loan and Property Information)	# of Properties	Property Name	Non-Recourse Carveout Guarantor	Delaware Statutory Trust (Y/N)	Tenants-in-common (Y/N)	Loan Purpose	Property Located Within a Qualified Opportunity Zone (Y/N)

1	Loan		1	Shops at Mission Viejo	Simon Property Group, L.P.	No	No	Refinance	No
2	Loan		1	UOVO QPN	Steven J. Guttman	No	No	Refinance	No
3	Loan		1	340 Mt Kemble	Richard Chera	No	Yes	Acquisition	No
4	Loan		1	Ali'i Place	HONCRE1 Cayman Holding Limited	No	No	Acquisition	No
5	Loan		1	29-33 Ninth Avenue	Joseph Cayre	No	No	Refinance	No
6	Loan		1	360 Bowery	Eric Goode	No	No	Refinance	No
7	Loan		1	299 Park Avenue	NAP	No	No	Refinance	No
8	Loan		4	FedEx Portfolio	Jeno Guttmann and Moises J. Mizrahi	No	No	Refinance
8.01	Property		1	FedEx New Stanton					No
8.02	Property		1	FedEx Athens					No
8.03	Property		1	FedEx Middleborough					No
8.04	Property		1	FedEx Cambridge					No
9	Loan		1	UOVO Orangeburg	Steven J. Guttman	No	No	Refinance	No
10	Loan		1	2481 Crotona Avenue	Martin Joseph, Rakesh Kumar and Vijay Gogia	No	No	Refinance	Yes
11	Loan		4	Seatex Portfolio	AG Net Lease Realty Fund V REIT LLC and AG Net Lease Realty Fund V Investments (H-1), L.P.	No	No	Recapitalization
11.01	Property		1	Seatex - Rosenberg HQ					No
11.02	Property		1	Seatex - Rosenberg Plant					No
11.03	Property		1	Seatex - El Campo					No
11.04	Property		1	Seatex - Pasadena					No
12	Loan		3	HTI Houston Multifamily Portfolio	Gary W. Gates, Jr.	No	No	Refinance
12.01	Property		1	Innsbruck-Lemoyne Apartments					No
12.02	Property		1	Timberline Forest Apartments					No
12.03	Property		1	Horizon Apartments					No
13	Loan		1	Paramount Hotel Seattle	Michael Bashaw and Matthew Olson	No	No	Refinance	No
14	Loan		1	224-228 8th Avenue	Alfred Sabetfard	No	No	Refinance	No
15	Loan		1	The Village at Moorpark	Michael Chesser	No	No	Refinance	No
16	Loan		1	3121 Ocean Avenue	Aleksandr Finkelshteyn and Igor Sobolevsky	No	No	Refinance	No
17	Loan		1	Outlet Shoppes of the Bluegrass	CBL & Associates Limited Partnership and Horizon Group Properties, Inc.	No	No	Refinance	No
18	Loan		1	Michigan & Mitchell	Youssef Berrada	No	No	Refinance	No
19	Loan		1	Aloft Ponce	Joel Rodriguez Rivera	No	No	Refinance	No
20	Loan		1	Wells Street Portfolio	Youssef Berrada	No	No	Refinance	No
21	Loan		1	3001-3003 Grand Concourse	Arben Mitaj and Ermal Lumaj	No	No	Refinance	No
22	Loan		1	Old Orchard Shopping Center	Mackenzie REIT, Inc. and Berniece Patterson	No	No	Refinance	No
23	Loan		1	Twin Cities Premium Outlets	Simon Property Group, L.P. and LSG Enterprises LLC	No	No	Refinance	No
24	Loan		2	Central Florida MHC / RV Portfolio	Alexander G. Stewart and Hugh Stewart	No	No	Refinance
24.01	Property		1	Daytona's Endless Summer Resort					No
24.02	Property		1	Sandy Oaks Mobile Home & RV Resort					No
25	Loan		1	Hampton & Fond du Lac	Youssef Berrada	No	No	Refinance	No
26	Loan		1	Village at Riverstone	Dan Fast	No	No	Acquisition	No
27	Loan		1	1733 Bay Tower	Aleksandr Finkelshteyn and Igor Sobolevsky	No	No	Refinance	No
28	Loan		1	Hunter Quarry	Samuel Okner, Atied Associates, LLC and Debra J. Okner Real Estate Trust	No	No	Refinance	No
29	Loan		1	Chambers & Villard	Youssef Berrada	No	No	Refinance	No
30	Loan		1	Dublin Court Industrial	Eurydice Investments L.P. and Jacobo Waisburd	No	No	Refinance	No
31	Loan		2	Zidan Multifamily Portfolio	Omar Zidan	No	No	Acquisition
31.01	Property		1	The Quarter					No
31.02	Property		1	The Herweck					No
32	Loan		1	Shore Terrace Cooperative, Inc.	NAP	No	No	Refinance	No
33	Loan		1	The Arches Apartments	Omar Zidan	No	No	Acquisition	No
34	Loan		1	1014 Ogden Avenue	Yoel Schwartz and Joseph Waldman	No	No	Refinance	No
35	Loan		1	34-15 Properties Ltd.	NAP	No	No	Refinance	No
36	Loan		1	Storage Xxtra Westridge	Fred D. Rickman, Jr., Tracy E.D. Spencer and Fred D. Rickman, Jr. Revocable Trust Dated October 24, 2019, As Amended	No	No	Refinance	No
37	Loan		1	510 East 86th Street Owners, Inc.	NAP	No	No	Refinance	No
38	Loan		1	800 Grand Concourse Owners, Inc.	NAP	No	No	Recapitalization	No
39	Loan		1	Sherbrooke Smithtown Owners Corp.	NAP	No	No	Refinance	No
40	Loan		1	37-31 73rd Street Owners Corp.	NAP	No	No	Refinance	No
41	Loan		1	Birchleaf Apartments	Omar Zidan	No	No	Acquisition	No
42	Loan		1	1040 Neilson Street Owners Corp.	NAP	No	No	Refinance	No
43	Loan		1	Jefferson Avenue Owners' Corp.	NAP	No	No	Refinance	No
44	Loan		1	FedEx Enid	Moises J. Mizrahi	No	No	Refinance	No
45	Loan		1	290 East 56th Avenue	Elaine S. Baker	No	No	Refinance	No
46	Loan		1	100 Randall Avenue Owners Corp.	NAP	No	No	Refinance	No
47	Loan		1	6035 Broadway Owners Corp.	NAP	No	No	Refinance	No
48	Loan		1	Netherland Gardens Owners, Inc. a/k/a Netherland Gardens Owners Inc.	NAP	No	No	Refinance	No
49	Loan		1	620 Broadway Housing Corp.	NAP	No	No	Refinance	No
50	Loan		1	3210 Arlington Ave. Owners Corp.	NAP	No	No	Refinance	No
51	Loan		1	109-111 N. Broadway Apt. Corp.	NAP	No	No	Refinance	No
52	Loan		1	Grand Street Artists Cooperative, Inc.	NAP	No	No	Refinance	No
53	Loan		1	Westminster Hall Apartments Corp.	NAP	No	No	Refinance	No
54	Loan		1	Hearth House Owners Corp.	NAP	No	No	Refinance	No
55	Loan		1	7 Great Jones Corp.	NAP	No	No	Refinance	No
56	Loan		1	50-21 Owners Ltd.	NAP	No	No	Refinance	No
57	Loan		1	24-26 East 82nd Street Tenants Corp.	NAP	No	No	Refinance	No
58	Loan		1	Charles St. Tenants Corp.	NAP	No	No	Refinance	No
59	Loan		1	302 Convent Avenue Housing Development Fund Corporation	NAP	No	No	Refinance	No
60	Loan		1	241 West 108 Ltd.	NAP	No	No	Recapitalization	No
61	Loan		1	Waters at West End, Inc.	NAP	No	No	Refinance	No
62	Loan		1	58 Grace Avenue Corp.	NAP	No	No	Refinance	No
63	Loan		1	205 Bleeker St. Owners Corp.	NAP	No	No	Refinance	No

A-20

BMO 2025-C11

Annex A

Loan ID Number	Loan / Property Flag	Footnotes (for Loan and Property Information)	# of Properties	Property Name	Sources: Loan Amount ($)	Sources: Principal's New Cash Contribution ($)	Sources: Subordinate Debt ($)	Sources: Other Sources ($)	Sources: Total Sources ($)	Uses: Loan Payoff ($)	Uses: Purchase Price ($)	Uses: Closing Costs ($)	Uses: Reserves ($)	Uses: Principal Equity Distribution ($)	Uses: Other Uses ($)	Uses: Total Uses ($)

1	Loan		1	Shops at Mission Viejo	180,000,000	106,843,216	0	0	286,843,216	282,626,868	0	1,805,418	2,410,929	0	0	286,843,216
2	Loan		1	UOVO QPN	143,000,000	0	0	0	143,000,000	75,832,056	0	3,005,619	197,588	63,964,738	0	143,000,000
3	Loan		1	340 Mt Kemble	72,950,000	46,434,209	0	0	119,384,209	0	118,500,000	750,638	133,571	0	0	119,384,209
4	Loan		1	Ali'i Place	46,575,000	27,093,423	0	0	73,668,423	0	69,000,000	3,436,393	1,232,030	0	0	73,668,423
5	Loan		1	29-33 Ninth Avenue
6	Loan		1	360 Bowery	40,000,000	0	0	0	40,000,000	30,112,800	0	662,565	2,520,833	6,703,802	0	40,000,000
7	Loan		1	299 Park Avenue	500,000,000	0	0	7,672,723	507,672,723	389,667,506	0	11,070,442	11,894,867	95,039,909	0	507,672,723
8	Loan		4	FedEx Portfolio	36,000,000	628,859	0	0	36,628,859	35,350,691	0	749,476	528,692	0	0	36,628,859
8.01	Property		1	FedEx New Stanton
8.02	Property		1	FedEx Athens
8.03	Property		1	FedEx Middleborough
8.04	Property		1	FedEx Cambridge
9	Loan		1	UOVO Orangeburg	35,000,000	0	0	0	35,000,000	13,192,869	0	870,601	91,461	20,845,068	0	35,000,000
10	Loan		1	2481 Crotona Avenue	33,250,000	0	0	0	33,250,000	27,994,447	0	913,467	918,630	3,423,457	0	33,250,000
11	Loan		4	Seatex Portfolio	28,925,000	0	0	0	28,925,000	0	0	785,200	0	28,139,800	0	28,925,000
11.01	Property		1	Seatex - Rosenberg HQ
11.02	Property		1	Seatex - Rosenberg Plant
11.03	Property		1	Seatex - El Campo
11.04	Property		1	Seatex - Pasadena
12	Loan		3	HTI Houston Multifamily Portfolio	25,300,000	0	0	0	25,300,000	18,564,332	0	1,093,855	367,134	5,274,679	0	25,300,000
12.01	Property		1	Innsbruck-Lemoyne Apartments
12.02	Property		1	Timberline Forest Apartments
12.03	Property		1	Horizon Apartments
13	Loan		1	Paramount Hotel Seattle	25,000,000	513,191	0	0	25,513,191	23,576,973	0	286,218	1,650,000	0	0	25,513,191
14	Loan		1	224-228 8th Avenue	25,000,000	0	0	0	25,000,000	11,137,440	0	719,060	373,363	12,770,137	0	25,000,000
15	Loan		1	The Village at Moorpark	23,975,000	853,496	0	0	24,828,496	24,231,973	0	511,183	85,340	0	0	24,828,496
16	Loan		1	3121 Ocean Avenue
17	Loan		1	Outlet Shoppes of the Bluegrass
18	Loan		1	Michigan & Mitchell
19	Loan		1	Aloft Ponce
20	Loan		1	Wells Street Portfolio
21	Loan		1	3001-3003 Grand Concourse
22	Loan		1	Old Orchard Shopping Center
23	Loan		1	Twin Cities Premium Outlets
24	Loan		2	Central Florida MHC / RV Portfolio
24.01	Property		1	Daytona's Endless Summer Resort
24.02	Property		1	Sandy Oaks Mobile Home & RV Resort
25	Loan		1	Hampton & Fond du Lac
26	Loan		1	Village at Riverstone
27	Loan		1	1733 Bay Tower
28	Loan		1	Hunter Quarry
29	Loan		1	Chambers & Villard
30	Loan		1	Dublin Court Industrial
31	Loan		2	Zidan Multifamily Portfolio
31.01	Property		1	The Quarter
31.02	Property		1	The Herweck
32	Loan		1	Shore Terrace Cooperative, Inc.
33	Loan		1	The Arches Apartments
34	Loan		1	1014 Ogden Avenue
35	Loan		1	34-15 Properties Ltd.
36	Loan		1	Storage Xxtra Westridge
37	Loan		1	510 East 86th Street Owners, Inc.
38	Loan		1	800 Grand Concourse Owners, Inc.
39	Loan		1	Sherbrooke Smithtown Owners Corp.
40	Loan		1	37-31 73rd Street Owners Corp.
41	Loan		1	Birchleaf Apartments
42	Loan		1	1040 Neilson Street Owners Corp.
43	Loan		1	Jefferson Avenue Owners' Corp.
44	Loan		1	FedEx Enid
45	Loan		1	290 East 56th Avenue
46	Loan		1	100 Randall Avenue Owners Corp.
47	Loan		1	6035 Broadway Owners Corp.
48	Loan		1	Netherland Gardens Owners, Inc. a/k/a Netherland Gardens Owners Inc.
49	Loan		1	620 Broadway Housing Corp.
50	Loan		1	3210 Arlington Ave. Owners Corp.
51	Loan		1	109-111 N. Broadway Apt. Corp.
52	Loan		1	Grand Street Artists Cooperative, Inc.
53	Loan		1	Westminster Hall Apartments Corp.
54	Loan		1	Hearth House Owners Corp.
55	Loan		1	7 Great Jones Corp.
56	Loan		1	50-21 Owners Ltd.
57	Loan		1	24-26 East 82nd Street Tenants Corp.
58	Loan		1	Charles St. Tenants Corp.
59	Loan		1	302 Convent Avenue Housing Development Fund Corporation
60	Loan		1	241 West 108 Ltd.
61	Loan		1	Waters at West End, Inc.
62	Loan		1	58 Grace Avenue Corp.
63	Loan		1	205 Bleeker St. Owners Corp.

A-21

BMO 2025-C11

Annex A

Loan ID Number

Loan / Property Flag

Footnotes (for Loan and Property Information)

# of Properties

Property Name

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 ($)

Loan

Shops at Mission Viejo

NAP

Loan

UOVO QPN

NAP

Loan

340 Mt Kemble

NAP

Loan

Ali'i Place

NAP

Loan

29-33 Ninth Avenue

NAP

NAV

Loan

360 Bowery

NAP

Loan

299 Park Avenue

NAP

Loan

FedEx Portfolio

NAP

8.01

Property

FedEx New Stanton

NAP

8.02

Property

FedEx Athens

NAP

8.03

Property

FedEx Middleborough

NAP

8.04

Property

FedEx Cambridge

NAP

Loan

UOVO Orangeburg

NAP

Loan

2481 Crotona Avenue

NAP

Loan

Seatex Portfolio

NAP

11.01

Property

Seatex - Rosenberg HQ

NAP

11.02

Property

Seatex - Rosenberg Plant

NAP

11.03

Property

Seatex - El Campo

NAP

11.04

Property

Seatex - Pasadena

NAP

Loan

HTI Houston Multifamily Portfolio

NAP

12.01

Property

Innsbruck-Lemoyne Apartments

NAP

12.02

Property

Timberline Forest Apartments

NAP

12.03

Property

Horizon Apartments

NAP

Loan

Paramount Hotel Seattle

NAP

214.94

182.49

84.9%

214.94

182.49

84.9%

207.04

175.03

84.5%

198.50

151.06

Loan

224-228 8th Avenue

NAP

Loan

The Village at Moorpark

NAP

Loan

3121 Ocean Avenue

NAP

Loan

Outlet Shoppes of the Bluegrass

NAP

Loan

Michigan & Mitchell

NAP

Loan

Aloft Ponce

10/15/2028

178.36

107.83

60.5%

178.36

107.83

60.5%

177.30

96.20

54.3%

174.10

89.63

Loan

Wells Street Portfolio

NAP

Loan

3001-3003 Grand Concourse

NAP

Loan

Old Orchard Shopping Center

NAP

Loan

Twin Cities Premium Outlets

NAP

Loan

Central Florida MHC / RV Portfolio

NAP

24.01

Property

Daytona's Endless Summer Resort

NAP

24.02

Property

Sandy Oaks Mobile Home & RV Resort

NAP

Loan

Hampton & Fond du Lac

NAP

Loan

Village at Riverstone

NAP

Loan

1733 Bay Tower

NAP

Loan

Hunter Quarry

NAP

Loan

Chambers & Villard

NAP

Loan

Dublin Court Industrial

NAP

Loan

Zidan Multifamily Portfolio

NAP

31.01

Property

The Quarter

NAP

31.02

Property

The Herweck

NAP

Loan

Shore Terrace Cooperative, Inc.

NAP

Loan

The Arches Apartments

NAP

Loan

1014 Ogden Avenue

NAP

Loan

34-15 Properties Ltd.

NAP

Loan

Storage Xxtra Westridge

NAP

Loan

510 East 86th Street Owners, Inc.

NAP

Loan

800 Grand Concourse Owners, Inc.

NAP

Loan

Sherbrooke Smithtown Owners Corp.

NAP

Loan

37-31 73rd Street Owners Corp.

NAP

Loan

Birchleaf Apartments

NAP

Loan

1040 Neilson Street Owners Corp.

NAP

Loan

Jefferson Avenue Owners' Corp.

NAP

Loan

FedEx Enid

NAP

Loan

290 East 56th Avenue

NAP

Loan

100 Randall Avenue Owners Corp.

NAP

Loan

6035 Broadway Owners Corp.

NAP

Loan

Netherland Gardens Owners, Inc. a/k/a Netherland Gardens Owners Inc.

NAP

Loan

620 Broadway Housing Corp.

NAP

Loan

3210 Arlington Ave. Owners Corp.

NAP

Loan

109-111 N. Broadway Apt. Corp.

NAP

Loan

Grand Street Artists Cooperative, Inc.

NAP

Loan

Westminster Hall Apartments Corp.

NAP

Loan

Hearth House Owners Corp.

NAP

Loan

7 Great Jones Corp.

NAP

Loan

50-21 Owners Ltd.

NAP

Loan

24-26 East 82nd Street Tenants Corp.

NAP

Loan

Charles St. Tenants Corp.

NAP

Loan

302 Convent Avenue Housing Development Fund Corporation

NAP

Loan

241 West 108 Ltd.

NAP

Loan

Waters at West End, Inc.

NAP

Loan

58 Grace Avenue Corp.

NAP

Loan

205 Bleeker St. Owners Corp.

NAP

A-22

BMO 2025-C11

Annex A

Loan ID Number	Loan / Property Flag	Footnotes (for Loan and Property Information)	# of Properties	Property Name	Third Most Recent Hotel Occupancy (%)	Coop - Committed Secondary Debt	Coop - Rental Value	Coop - LTV as Rental	Coop - Unsold Percent	Coop - Sponsor Units	Coop - Investor Units	Coop - Coop Units	Coop - Sponsor/Investor Carry

1	Loan		1	Shops at Mission Viejo	NAP
2	Loan		1	UOVO QPN	NAP
3	Loan		1	340 Mt Kemble	NAP
4	Loan		1	Ali'i Place	NAP
5	Loan		1	29-33 Ninth Avenue	NAV
6	Loan		1	360 Bowery	NAP
7	Loan		1	299 Park Avenue	NAP
8	Loan		4	FedEx Portfolio	NAP
8.01	Property		1	FedEx New Stanton	NAP
8.02	Property		1	FedEx Athens	NAP
8.03	Property		1	FedEx Middleborough	NAP
8.04	Property		1	FedEx Cambridge	NAP
9	Loan		1	UOVO Orangeburg	NAP
10	Loan		1	2481 Crotona Avenue	NAP
11	Loan		4	Seatex Portfolio	NAP
11.01	Property		1	Seatex - Rosenberg HQ	NAP
11.02	Property		1	Seatex - Rosenberg Plant	NAP
11.03	Property		1	Seatex - El Campo	NAP
11.04	Property		1	Seatex - Pasadena	NAP
12	Loan		3	HTI Houston Multifamily Portfolio	NAP
12.01	Property		1	Innsbruck-Lemoyne Apartments	NAP
12.02	Property		1	Timberline Forest Apartments	NAP
12.03	Property		1	Horizon Apartments	NAP
13	Loan		1	Paramount Hotel Seattle	76.1%
14	Loan		1	224-228 8th Avenue	NAP
15	Loan		1	The Village at Moorpark	NAP
16	Loan		1	3121 Ocean Avenue	NAP
17	Loan		1	Outlet Shoppes of the Bluegrass	NAP
18	Loan		1	Michigan & Mitchell	NAP
19	Loan		1	Aloft Ponce	51.5%
20	Loan		1	Wells Street Portfolio	NAP
21	Loan		1	3001-3003 Grand Concourse	NAP
22	Loan		1	Old Orchard Shopping Center	NAP
23	Loan		1	Twin Cities Premium Outlets	NAP
24	Loan		2	Central Florida MHC / RV Portfolio	NAP
24.01	Property		1	Daytona's Endless Summer Resort	NAP
24.02	Property		1	Sandy Oaks Mobile Home & RV Resort	NAP
25	Loan		1	Hampton & Fond du Lac	NAP
26	Loan		1	Village at Riverstone	NAP
27	Loan		1	1733 Bay Tower	NAP
28	Loan		1	Hunter Quarry	NAP
29	Loan		1	Chambers & Villard	NAP
30	Loan		1	Dublin Court Industrial	NAP
31	Loan		2	Zidan Multifamily Portfolio	NAP
31.01	Property		1	The Quarter	NAP
31.02	Property		1	The Herweck	NAP
32	Loan		1	Shore Terrace Cooperative, Inc.	NAP	500,000	72,700,000	8.9%	0.0%	0	0	0	NAP
33	Loan		1	The Arches Apartments	NAP
34	Loan		1	1014 Ogden Avenue	NAP
35	Loan		1	34-15 Properties Ltd.	NAP	1,000,000	55,500,000	9.9%	14.4%	0	19	4	NAV
36	Loan		1	Storage Xxtra Westridge	NAP
37	Loan		1	510 East 86th Street Owners, Inc.	NAP	500,000	68,500,000	7.3%	0.0%	0	0	0	NAP
38	Loan		1	800 Grand Concourse Owners, Inc.	NAP	NAP	63,600,000	7.8%	0.8%	0	0	2	NAP
39	Loan		1	Sherbrooke Smithtown Owners Corp.	NAP	NAP	17,100,000	28.1%	6.3%	3	0	0	-8,681
40	Loan		1	37-31 73rd Street Owners Corp.	NAP	500,000	48,000,000	9.6%	5.8%	0	0	9	NAP
41	Loan		1	Birchleaf Apartments	NAP
42	Loan		1	1040 Neilson Street Owners Corp.	NAP	500,000	15,400,000	28.6%	42.9%	36	0	0	309,091
43	Loan		1	Jefferson Avenue Owners' Corp.	NAP	NAP	35,800,000	11.9%	21.7%	26	0	0	93,686
44	Loan		1	FedEx Enid	NAP
45	Loan		1	290 East 56th Avenue	NAP
46	Loan		1	100 Randall Avenue Owners Corp.	NAP	250,000	10,000,000	32.2%	2.3%	1	0	0	1,245
47	Loan		1	6035 Broadway Owners Corp.	NAP	250,000	34,200,000	9.4%	5.8%	5	0	1	-2,801
48	Loan		1	Netherland Gardens Owners, Inc. a/k/a Netherland Gardens Owners Inc.	NAP	250,000	11,600,000	25.0%	24.1%	13	0	1	77,432
49	Loan		1	620 Broadway Housing Corp.	NAP	200,000	42,100,000	6.4%	0.0%	0	0	0	NAP
50	Loan		1	3210 Arlington Ave. Owners Corp.	NAP	500,000	16,800,000	14.9%	3.0%	2	0	0	NAV
51	Loan		1	109-111 N. Broadway Apt. Corp.	NAP	750,000	21,400,000	11.7%	0.0%	0	0	0	NAP
52	Loan		1	Grand Street Artists Cooperative, Inc.	NAP	500,000	46,900,000	4.4%	0.0%	0	0	0	NAP
53	Loan		1	Westminster Hall Apartments Corp.	NAP	300,000	31,300,000	6.5%	7.4%	7	0	0	21,079
54	Loan		1	Hearth House Owners Corp.	NAP	NAP	14,600,000	13.7%	0.0%	0	0	0	NAP
55	Loan		1	7 Great Jones Corp.	NAP	500,000	18,700,000	9.6%	0.0%	0	0	0	NAP
56	Loan		1	50-21 Owners Ltd.	NAP	350,000	11,700,000	15.0%	12.0%	4	2	0	-2074.8 for 2 units, NAV for 4 unit
57	Loan		1	24-26 East 82nd Street Tenants Corp.	NAP	NAP	12,600,000	13.1%	0.0%	0	0	0	NAP
58	Loan		1	Charles St. Tenants Corp.	NAP	250,000	13,000,000	11.9%	0.0%	0	0	0	NAP
59	Loan		1	302 Convent Avenue Housing Development Fund Corporation	NAP	NAP	20,100,000	7.5%	0.0%	0	0	0	NAP
60	Loan		1	241 West 108 Ltd.	NAP	500,000	20,100,000	7.5%	2.8%	0	1	0	0
61	Loan		1	Waters at West End, Inc.	NAP	NAP	13,800,000	7.8%	0.0%	0	0	0	NAP
62	Loan		1	58 Grace Avenue Corp.	NAP	NAP	10,300,000	9.7%	0.0%	0	0	0	NAP
63	Loan		1	205 Bleeker St. Owners Corp.	NAP	NAP	11,800,000	8.5%	39.1%	9	0	0	360,769

A-23

BMO Commercial Mortgage Securities FWPFree writing prospectus