FREE WRITING PROSPECTUS | ||
FILED PURSUANT TO RULE 433 | ||
REGISTRATION FILE NO.: 333-255934-04 | ||
BMO 2023-C4 Disclaimer |
STATEMENT REGARDING THIS FREE WRITING PROSPECTUS |
The depositor has filed a registration statement (including a prospectus) with the Securities and Exchange Commission (‘‘SEC’’) for the offering to which this communication relates. Before you invest, you should read the prospectus in the registration statement and other documents the depositor has filed with the SEC for more complete information about the depositor, the issuing entity and this offering. You may get these documents for free by visiting EDGAR on the SEC Web site 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herein is preliminary as of the date hereof, supersedes any such information previously delivered to you and will be superseded by any such information subsequently delivered and ultimately by the final prospectus relating to the securities.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., Citigroup Global Markets Inc., Natixis Securities Americas LLC, Bancroft Capital, LLC, Drexel Hamilton, LLC or any of their respective affiliates, make any representation or warranty as to the actual rate or timing of payments or losses on any of the underlying assets or the payments or yield on the securities. The information in this presentation is based upon management forecasts and reflects prevailing conditions and management’s views as of this date, all of which are subject to change. In preparing this presentation, we have relied upon and assumed, without independent verification, the accuracy and completeness of all information available from public sources or which was provided to us by or on behalf of the Mortgage Loan Sellers or which was otherwise reviewed by us. |
This free writing prospectus contains certain forward-looking statements. If and when included in this free writing prospectus, the words “expects”, “intends”, “anticipates”, “estimates” and analogous expressions and all statements that are not historical facts, including statements about our beliefs or expectations, are intended to identify forward-looking statements. Any forward-looking statements are made subject to risks and uncertainties which could cause actual results to differ materially from those stated. Those risks and uncertainties include, among other things, declines in general economic and business conditions, increased competition, changes in demographics, changes in political and social conditions, regulatory initiatives and changes in customer preferences, many of which are beyond our control and the control of any other person or entity related to this offering. The forward-looking statements made in this free writing prospectus are made as of the date stated on the cover. We have no obligation to update or revise any forward-looking statement. |
IMPORTANT NOTICE REGARDING THE OFFERED CERTIFICATES |
The information herein is preliminary and may be supplemented or amended prior to the time of sale. |
In addition, the Offered Certificates referred to in these materials and the asset pool backing them are subject to modification or revision (including the possibility that one or more classes of certificates may be split, combined, or eliminated at any time prior to issuance or availability of a final prospectus) and are offered on a "when, as and if issued" basis. |
The underwriters described in these materials may from time to time perform investment banking services for, or solicit investment banking business from, any company named in these materials. The underwriters and/or their affiliates or respective employees may from time to time have a long or short position in any security or contract discussed in these materials. |
The information contained herein supersedes any previous such information delivered to any prospective investor and will be superseded by information delivered to such prospective investor prior to the time of sale. |
IMPORTANT NOTICE RELATING TO AUTOMATICALLY-GENERATED EMAIL DISCLAIMERS |
Any legends, disclaimers or other notices that may appear at the bottom of any email communication to which this free writing prospectus is attached relating to (1) these materials not constituting an offer (or a solicitation of an offer), (2) any representation that these materials are accurate or complete and may not be updated or (3) these materials possibly being confidential, are not applicable to these materials and should be disregarded. Such legends, disclaimers or other notices have been automatically generated as a result of these materials having been sent via Bloomberg or another system. |
BMO 2023-C4 - Annex A-1
Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | % of Initial Pool Balance | % of Loan Balance | Mortgage Loan Originator | Mortgage Loan Seller | Related Group | Crossed Group | Address | City |
1 | 25 | |||||||||||
1 | Loan | 16, 24 | 1 | 70 Hudson Street | 4.6% | 100.0% | Natixis | Natixis | NAP | NAP | 70 Hudson Street | Jersey City |
2 | Loan | 12, 13, 16, 19, 29 | 1 | Rialto Industrial | 4.5% | 100.0% | AREF | AREF | NAP | NAP | 1110 West Merrill Avenue | Rialto |
3 | Loan | 2, 3, 6, 12, 13, 19, 20, 25 | 2 | Gilardian NYC Portfolio | 3.6% | BMO | BMO | Group A | NAP | Various | New York | |
3.01 | Property | 1 | 237 East 34th Street | 2.6% | 73.6% | 237 East 34th Street | New York | |||||
3.02 | Property | 1 | 114 West 86th Street | 0.9% | 26.4% | 114 West 86th Street | New York | |||||
4 | Loan | 1, 10, 13, 16, 28 | 1 | Weston at Copperfield | 3.6% | 100.0% | Arbor | BMO | NAP | NAP | 15125 West Road | Houston |
5 | Loan | 6, 12, 13, 16, 24, 28, 29 | 8 | IPG Portfolio | 3.6% | CREFI | CREFI | NAP | NAP | Various | Various | |
5.01 | Property | 1 | Eagle Springs | 0.7% | 20.5% | 1101 Eagle Springs Road | Danville | |||||
5.02 | Property | 1 | Danville | 0.7% | 20.4% | 360 Ringgold Industrial Parkway | Danville | |||||
5.03 | Property | 1 | Blythewood | 0.7% | 19.1% | 1091 Carolina Pines Drive | Blythewood | |||||
5.04 | Property | 1 | Menasha | 0.3% | 9.3% | 741-748 Fourth Street | Menasha | |||||
5.05 | Property | 1 | Tremonton | 0.3% | 8.2% | 760 West 1000 North | Tremonton | |||||
5.06 | Property | 1 | Carbondale | 0.3% | 8.0% | 2200 North McRoy Drive | Carbondale | |||||
5.07 | Property | 1 | Marysville | 0.3% | 7.4% | 317 Kendall Street | Marysville | |||||
5.08 | Property | 1 | Midland | 0.3% | 7.2% | 13722 Bill Mcgee Road | Midland | |||||
6 | Loan | 1, 10, 12 | 1 | Latitude at South Portland | 3.4% | 100.0% | Arbor | BMO | NAP | NAP | 350 Clarks Pond Parkway | Portland |
7 | Loan | 5, 6, 12, 16, 19, 28 | 4 | Orizon Aerostructures | 3.4% | BMO | BMO | NAP | NAP | Various | Various | |
7.01 | Property | 1 | 2522 and 2526 W. 21st Street, Chanute, KS | 1.3% | 38.5% | 2522 West 21st Street | Chanute | |||||
7.02 | Property | 1 | 500 Industrial Road A, Grove, OK | 1.0% | 28.2% | 500 Industrial Road A | Grove | |||||
7.03 | Property | 1 | 801 W. Old 56 Hwy, Olathe, KS | 0.9% | 26.2% | 801 West Old 56 Highway | Olathe | |||||
7.04 | Property | 1 | 615 W. Cherry Street, Chanute, KS | 0.2% | 7.1% | 615 West Cherry Street | Chanute | |||||
8 | Loan | 1, 2, 3, 12, 13, 18, 19, 20, 31, 33 | 1 | Park West Village | 3.3% | 100.0% | SMC, BMO, CREFI | BMO | NAP | NAP | 784, 788 and 792 Columbus Avenue | New York |
9 | Loan | 1, 3, 5, 10, 12, 17, 19, 20, 26, 27 | 1 | Green Acres | 3.3% | 100.0% | GS, MS, BMO, DBRI | BMO | NAP | NAP | 2034 Green Acres Road | Valley Stream |
10 | Loan | 1, 3, 4, 12, 19, 22 | 1 | 575 Broadway | 3.3% | 100.0% | CREFI, SGFC | CREFI | NAP | NAP | 575 Broadway | New York |
11 | Loan | 5, 6, 12, 16, 19, 28, 30 | 17 | Cadence | 3.3% | BMO | BMO | NAP | NAP | Various | Various | |
11.01 | Property | 1 | 1175 Early Drive | 0.6% | 19.4% | 1175 Early Drive | Winchester | |||||
11.02 | Property | 1 | 207 North Forest Hills School Road | 0.5% | 14.3% | 207 North Forest Hills School Road | Marshville | |||||
11.03 | Property | 1 | 8450 Tanner Williams Road | 0.4% | 12.8% | 8450 Tanner Williams Road | Mobile | |||||
11.04 | Property | 1 | 10992 Leadbetter Road | 0.3% | 8.0% | 10992 Leadbetter Road | Ashland | |||||
11.05 | Property | 1 | 8125 Tridon Drive | 0.2% | 7.2% | 8125 Tridon Drive | Smyrna | |||||
11.06 | Property | 1 | 1789 Hock Avenue | 0.2% | 6.5% | 1789 Hock Avenue | North Charleston | |||||
11.07 | Property | 1 | 222 Industrial Drive | 0.2% | 5.8% | 222 Industrial Drive | Chickamauga | |||||
11.08 | Property | 1 | 701 McDowell Road | 0.1% | 4.3% | 701 McDowell Road | Asheboro | |||||
11.09 | Property | 1 | 101 East Jefferson Avenue | 0.1% | 3.9% | 101 East Jefferson Avenue | West Memphis | |||||
11.10 | Property | 1 | 243 County Road 414 | 0.1% | 3.8% | 243 County Road 414 | Jonesboro | |||||
11.11 | Property | 1 | 4522 East State Highway 18 | 0.1% | 3.5% | 4522 East State Highway 18 | Blytheville | |||||
11.12 | Property | 1 | 344 Phillips 273 Road | 0.1% | 2.7% | 344 Phillips 273 Road | Lexa | |||||
11.13 | Property | 1 | 120 East Blanchard Road | 0.1% | 2.5% | 120 East Blanchard Road | Florence | |||||
11.14 | Property | 1 | 4518 West 21st Street | 0.1% | 1.6% | 4518 West 21st Street | Tulsa | |||||
11.15 | Property | 1 | 3701 Stagecoach Road | 0.0% | 1.5% | 3701 Stagecoach Road | Jefferson | |||||
11.16 | Property | 1 | 2070 Highway 150 | 0.0% | 1.4% | 2070 Highway 150 | Bessemer | |||||
11.17 | Property | 1 | 317-417 Crow Street | 0.0% | 0.8% | 317-417 Crow Street | Monroe | |||||
12 | Loan | 1, 12, 13, 19, 24 | 1 | Great Lakes Crossing Outlets | 3.3% | 100.0% | BMO, DBRI, GS | BMO | NAP | NAP | 4000 Baldwin Road | Auburn Hills |
13 | Loan | 13, 25 | 1 | 315 5th Avenue | 3.2% | 100.0% | BMO | BMO | Group A | NAP | 315 5th Avenue | New York |
14 | Loan | 4, 5, 6, 12, 20, 29 | 2 | Patuxent & Coliseum | 3.2% | CREFI | CREFI | NAP | NAP | Various | Various | |
14.01 | Property | 1 | Patuxent Crossing | 2.1% | 67.2% | 27355 MacArthur Boulevard | California | |||||
14.02 | Property | 1 | Coliseum Marketplace | 1.0% | 32.8% | 2170 Coliseum Drive | Hampton | |||||
15 | Loan | 5, 6, 12, 20 | 12 | WRS Retail Portfolio | 3.1% | LMF | LMF | NAP | NAP | Various | Various | |
15.01 | Property | 1 | Hudson Bridge Crossing | 0.5% | 15.8% | 1492-1548 Hudson Bridge Road | Stockbridge | |||||
15.02 | Property | 1 | Shoppes at Westgate | 0.4% | 11.5% | 1114 & 1115 New Pointe Boulevard | Leland | |||||
15.03 | Property | 1 | Shoppes at Richland | 0.3% | 10.2% | 3581 Richland Avenue West | Aiken | |||||
15.04 | Property | 1 | Shoppes at White Knoll | 0.3% | 9.1% | 1780 South Lake Drive | Lexington | |||||
15.05 | Property | 1 | Chamblee Village | 0.3% | 8.4% | 1871 Chamblee Tucker Road | Atlanta | |||||
15.06 | Property | 1 | Shoppes at Sanford | 0.2% | 8.0% | 3218-3294 South NC 87 Highway | Sanford | |||||
15.07 | Property | 1 | Grandview Station | 0.2% | 8.0% | 2845 Sugar Hill Road | Marion | |||||
15.08 | Property | 1 | Glenn View Station | 0.2% | 7.7% | 1541 Glenn School Road and 2237 East Geer Street | Durham | |||||
15.09 | Property | 1 | Shoppes at Raeford | 0.2% | 6.2% | 4545 Fayetteville Road | Raeford | |||||
15.10 | Property | 1 | Shoppes at Oxford | 0.2% | 6.1% | 1011 Lewis Street | Oxford | |||||
15.11 | Property | 1 | Shoppes at Goldsboro | 0.2% | 5.2% | 2908 West U.S. 70 Highway | Goldsboro | |||||
15.12 | Property | 1 | Village at Red Bridge | 0.1% | 3.7% | 11652 Redbridge Boulevard | Locust | |||||
16 | Loan | 16, 19, 28 | 1 | Societal CDMO | 2.9% | 100.0% | BMO | BMO | NAP | NAP | 1300 South West Gould Drive | Gainesville |
17 | Loan | 5, 33 | 1 | Embassy Suites El Paso | 2.8% | 100.0% | GCMC | GCMC | NAP | NAP | 6100 Gateway Boulevard East | El Paso |
18 | Loan | 2, 3, 12, 13, 17, 19, 20 | 1 | Naples Center | 2.8% | 100.0% | Oceanview | Oceanview | NAP | NAP | 7935-7955 Airport Road North | Naples |
19 | Loan | 19, 25 | 1 | Hampton by Hilton Inn & Suites Wellington | 2.7% | 100.0% | LMF | LMF | Group B | NAP | 2155 Wellington Green Drive | Wellington |
20 | Loan | 4, 17, 19, 31, 33 | 1 | The Chatham Retail Condo | 2.6% | 100.0% | BMO | BMO | NAP | NAP | 1110 Third Avenue | New York |
21 | Loan | 5, 6, 12, 16, 19, 20, 22, 23 | 14 | Triple Net Portfolio | 2.5% | 3650 Real Estate Investment Trust 2 LLC | 3650 REIT | NAP | NAP | Various | Various | |
21.01 | Property | 1 | 417 & 433 West 164th Street | 0.4% | 14.7% | 417 & 433 West 164th Street | Carson | |||||
21.02 | Property | 1 | 5455 State Route 307 West | 0.4% | 14.4% | 5455 State Route 307 West | Geneva | |||||
21.03 | Property | 1 | 508 Fishkill Avenue | 0.4% | 13.8% | 508 Fishkill Avenue | Beacon | |||||
21.04 | Property | 1 | 10701 East 126th Street North | 0.2% | 9.1% | 10701 East 126th Street North | Collinsville | |||||
21.05 | Property | 1 | 120-150 West 154th Street | 0.2% | 8.8% | 120, 124, 128, 132 and 150 West 154th Street | Gardena | |||||
21.06 | Property | 1 | 529 Aldo Avenue | 0.2% | 8.3% | 529 Aldo Avenue | Santa Clara | |||||
21.07 | Property | 1 | 758 East Utah Valley Drive | 0.2% | 8.2% | 758 East Utah Valley Drive | American Fork | |||||
21.08 | Property | 1 | 7051 Patterson Drive | 0.2% | 6.2% | 7051 Patterson Drive | Garden Grove |
A-1-1 |
BMO 2023-C4 - Annex A-1
Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | % of Initial Pool Balance | % of Loan Balance | Mortgage Loan Originator | Mortgage Loan Seller | Related Group | Crossed Group | Address | City |
21.09 | Property | 1 | 255 Industrial Parkway | 0.1% | 4.2% | 255 Industrial Parkway | Ithaca | |||||
21.10 | Property | 1 | 2801 North Earl Rudder Freeway | 0.1% | 4.2% | 2801 North Earl Rudder Freeway | Bryan | |||||
21.11 | Property | 1 | 1200 North Maitlen Drive | 0.1% | 3.1% | 1200 North Maitlen Drive | Cushing | |||||
21.12 | Property | 1 | 2022 West Townline Road | 0.1% | 2.0% | 2022 West Townline Road | Peoria | |||||
21.13 | Property | 1 | 5450 Bishop Road | 0.1% | 2.0% | 5450 Bishop Road | Geneva | |||||
21.14 | Property | 1 | 13210 Kingston Avenue | 0.0% | 1.1% | 13210 Kingston Avenue | Chester | |||||
22 | Loan | 6, 12, 17 | 8 | Stoney Creek Hotel Portfolio | 2.2% | BMO | BMO | NAP | NAP | Various | Various | |
22.01 | Property | 1 | Stoney Creek Hotel St. Joseph | 0.5% | 21.2% | 1201 North Woodbine Road | Saint Joseph | |||||
22.02 | Property | 1 | Stoney Creek Hotel Sioux City | 0.4% | 19.0% | 300 3rd Street | Sioux City | |||||
22.03 | Property | 1 | Stoney Creek Hotel Columbia | 0.4% | 16.7% | 2601 South Providence Road | Columbia | |||||
22.04 | Property | 1 | Stoney Creek Hotel Des Moines – Johnston | 0.3% | 12.0% | 5291 Stoney Creek Court | Johnston | |||||
22.05 | Property | 1 | Stoney Creek Inn Galena | 0.2% | 10.1% | 940 Galena Square Drive | Galena | |||||
22.06 | Property | 1 | Stoney Creek Hotel Quad Cities – Moline | 0.2% | 7.9% | 101 18th Street | Moline | |||||
22.07 | Property | 1 | Stoney Creek Hotel Peoria | 0.2% | 7.2% | 101 Mariners Way | East Peoria | |||||
22.08 | Property | 1 | Stoney Creek Inn Quincy | 0.1% | 5.9% | 3809 Broadway Street | Quincy | |||||
23 | Loan | 25 | 1 | TownePlace Suites Port St. Lucie I-95 | 2.1% | 100.0% | LMF | LMF | Group B | NAP | 10460 Southwest Village Parkway | Port St. Lucie |
24 | Loan | 28 | 1 | Walgreens Orlando Operations Center | 2.0% | 100.0% | AREF | AREF | NAP | NAP | 8337 Southpark Circle | Orlando |
25 | Loan | 6, 12, 22 | 3 | Rivercrest 3-Pack Portfolio | 2.0% | GCMC | GCMC | NAP | NAP | Various | Various | |
25.01 | Property | 1 | Norton Commons | 1.1% | 53.4% | 647-702 Commonwealth Drive | Norton | |||||
25.02 | Property | 1 | Marketplace At Locust Grove | 0.6% | 30.3% | 4959 Bill Gardner Parkway | Locust Grove | |||||
25.03 | Property | 1 | Lexington Shopping Center | 0.3% | 16.3% | 262-288 Lowes Boulevard | Lexington | |||||
26 | Loan | 12, 16, 23, 33 | 1 | 800 Cesar Chavez | 1.9% | 100.0% | 3650 Real Estate Investment Trust 2 LLC | 3650 REIT | NAP | NAP | 630 and 640-800 Cesar Chavez | San Francisco |
27 | Loan | 1, 13, 16, 29 | 1 | 180-186 Cedar Street | 1.8% | 100.0% | Arbor | BMO | NAP | NAP | 180-186 Cedar Street | Paterson |
28 | Loan | 12, 25 | 1 | Kingston Square Apartments | 1.8% | 100.0% | BMO | BMO | Group C | NAP | 7171 East Twin Oaks Drive | Indianapolis |
29 | Loan | 19, 25 | 1 | Hampton by Hilton Inn West Palm Beach-Lake Worth-Turnpike | 1.6% | 100.0% | LMF | LMF | Group B | NAP | 8205 Lake Worth Road | Lake Worth |
30 | Loan | 12, 13, 23 | 1 | PetSmart HQ | 1.6% | 100.0% | 3650 Real Estate Investment Trust 2 LLC | 3650 REIT | NAP | NAP | 19601 North 27th Avenue | Phoenix |
31 | Loan | 1 | Towneplace Suites Glendale | 1.6% | 100.0% | BMO | BMO | NAP | NAP | 7271 North Zanjero Boulevard | Glendale | |
32 | Loan | 1, 10 | 1 | Mountain Vista Apartments | 1.4% | 100.0% | Arbor | BMO | NAP | NAP | 5757 Will Ruth Avenue | El Paso |
33 | Loan | 6, 12, 19 | 2 | Oak Ridge Office Park | 1.3% | Natixis | Natixis | NAP | NAP | Various | Oak Ridge | |
33.01 | Property | 1 | Oak Ridge Technical Center | 1.0% | 72.8% | 1009, 1055, 1060, 1087, 1093, 1099 Commerce Park Drive | Oak Ridge | |||||
33.02 | Property | 1 | Oak Ridge Corporate Center | 0.4% | 27.2% | 151 Lafayette Drive | Oak Ridge | |||||
34 | Loan | 1, 10, 25 | 1 | Gary Indiana Portfolio | 1.3% | 100.0% | Arbor | BMO | Group C | NAP | 320 North Lake Street, 5700-5712 Cypress Avenue and 5806 Cypress Avenue | Gary |
35 | Loan | 2, 3, 10, 12, 15 | 1 | 1136 Crescent Ave | 1.1% | 100.0% | Oceanview | Oceanview | NAP | NAP | 1136 Crescent Avenue Northeast | Atlanta |
36 | Loan | 5, 19 | 1 | Hampton Inn Bowie | 1.0% | 100.0% | BMO | BMO | NAP | NAP | 15202 Major Lansdale Boulevard | Bowie |
37 | Loan | 4, 16, 22, 31 | 1 | 151 NW 24th Street | 0.9% | 100.0% | SMC | SMC | NAP | NAP | 151 NW 24th Street | Miami |
38 | Loan | 2, 3, 25, 28 | 1 | DPM - St Charles, MO | 0.9% | 100.0% | Oceanview | Oceanview | Group D | NAP | 2661 and 2669 Veterans Memorial Parkway | St. Charles |
39 | Loan | 1, 10 | 1 | Columbia Arms and Aspen-Alpine Apartments | 0.7% | 100.0% | Arbor | BMO | NAP | NAP | 1459 Northwest Wayne Place and 1394 South Marion Avenue | Lake City |
40 | Loan | 1, 5, 10 | 1 | Fox Creek Apartments | 0.7% | 100.0% | Arbor | BMO | NAP | NAP | 1100 West 70th Street | Shreveport |
41 | Loan | 16 | 1 | Sunnybrook MHC | 0.7% | 100.0% | SMC | SMC | NAP | NAP | 5975 Northeast Berwick Drive | Berwick |
42 | Loan | 2, 3, 25, 28 | 1 | DPM - Columbus, OH | 0.6% | 100.0% | Oceanview | Oceanview | Group D | NAP | 3800 West Broad Street | Columbus |
43 | Loan | 25, 28 | 1 | DPM - Saginaw, MI | 0.6% | 100.0% | Oceanview | Oceanview | Group D | NAP | 4435 Bay Road | Saginaw |
44 | Loan | 16, 27 | 1 | Diamond Hill Lofts | 0.5% | 100.0% | GCMC | GCMC | NAP | NAP | 1503 Grace Street | Lynchburg |
45 | Loan | 6, 28 | 2 | Southern Star NC Portfolio | 0.5% | CREFI | CREFI | NAP | NAP | Various | Various | |
45.01 | Property | 1 | Main Street Self Storage | 0.2% | 50.7% | 238 and 242 East Main Street | Havelock | |||||
45.02 | Property | 1 | Island Storage | 0.2% | 49.3% | 53430 and 53460 North Carolina 12 Highway | Frisco | |||||
46 | Loan | 1 | Whispering Lakes MHC | 0.4% | 100.0% | LMF | LMF | NAP | NAP | 21 Lakefront Road | Ozark |
A-1-2 |
BMO 2023-C4 - Annex A-1
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 | Loan Per Unit ($) | Original Balance ($) | Cut-off Date Balance ($) |
2 | 2 | 3 | 6, 7 | 6, 7 | ||||||||||||
1 | Loan | 16, 24 | 1 | 70 Hudson Street | Hudson | NJ | 07302 | Office | CBD | 2002 | 2018 | 431,281 | SF | 278.24 | 36,000,000 | 36,000,000 |
2 | Loan | 12, 13, 16, 19, 29 | 1 | Rialto Industrial | San Bernardino | CA | 92376 | Industrial | Warehouse/Distribution | 1989 | 2020 | 1,106,124 | SF | 163.63 | 35,000,000 | 35,000,000 |
3 | Loan | 2, 3, 6, 12, 13, 19, 20, 25 | 2 | Gilardian NYC Portfolio | New York | NY | Various | Multifamily | High Rise | Various | NAP | 153 | Units | 364,379.08 | 28,000,000 | 28,000,000 |
3.01 | Property | 1 | 237 East 34th Street | New York | NY | 10016 | Multifamily | High Rise | 2015 | NAP | 105 | Units | 20,603,209 | 20,603,209 | ||
3.02 | Property | 1 | 114 West 86th Street | New York | NY | 10024 | Multifamily | High Rise | 1928 | NAP | 48 | Units | 7,396,791 | 7,396,791 | ||
4 | Loan | 1, 10, 13, 16, 28 | 1 | Weston at Copperfield | Harris | TX | 77095 | Multifamily | Garden | 1998 | 2018 | 330 | Units | 84,848.48 | 28,000,000 | 28,000,000 |
5 | Loan | 6, 12, 13, 16, 24, 28, 29 | 8 | IPG Portfolio | Various | Various | Various | Industrial | Various | Various | Various | 1,791,714 | SF | 57.49 | 28,000,000 | 28,000,000 |
5.01 | Property | 1 | Eagle Springs | Pittsylvania | VA | 24540 | Industrial | Warehouse/Distribution | 1987 | 2017 | 317,670 | SF | 5,726,782 | 5,726,782 | ||
5.02 | Property | 1 | Danville | Pittsylvania | VA | 24540 | Industrial | Warehouse/Distribution | 2004 | NAP | 316,507 | SF | 5,705,816 | 5,705,816 | ||
5.03 | Property | 1 | Blythewood | Richland | SC | 29016 | Industrial | Manufacturing | 1999 | 2014 | 350,563 | SF | 5,345,036 | 5,345,036 | ||
5.04 | Property | 1 | Menasha | Winnebago | WI | 54952 | Industrial | Manufacturing | 1920 | 2004 | 156,860 | SF | 2,610,559 | 2,610,559 | ||
5.05 | Property | 1 | Tremonton | Box Elder | UT | 84337 | Industrial | Manufacturing | 1997 | NAP | 118,503 | SF | 2,294,405 | 2,294,405 | ||
5.06 | Property | 1 | Carbondale | Jackson | IL | 62901 | Industrial | Warehouse/Distribution | 1995 | NAP | 193,730 | SF | 2,232,785 | 2,232,785 | ||
5.07 | Property | 1 | Marysville | Saint Clair | MI | 48040 | Industrial | Manufacturing | 1943 | 1987 | 233,264 | SF | 2,071,969 | 2,071,969 | ||
5.08 | Property | 1 | Midland | Cabarrus | NC | 28107 | Industrial | Warehouse/Distribution | 2016 | NAP | 104,617 | SF | 2,012,648 | 2,012,648 | ||
6 | Loan | 1, 10, 12 | 1 | Latitude at South Portland | Cumberland | ME | 04106 | Multifamily | Mid Rise | 2020-2021 | NAP | 256 | Units | 215,593.75 | 27,000,000 | 27,000,000 |
7 | Loan | 5, 6, 12, 16, 19, 28 | 4 | Orizon Aerostructures | Various | Various | Various | Industrial | Manufacturing | Various | Various | 785,000 | SF | 77.83 | 27,000,000 | 27,000,000 |
7.01 | Property | 1 | 2522 and 2526 W. 21st Street, Chanute, KS | Neosho | KS | 66720 | Industrial | Manufacturing | 1992, 2017, 2020 | NAP | 300,000 | SF | 10,391,305 | 10,391,305 | ||
7.02 | Property | 1 | 500 Industrial Road A, Grove, OK | Delaware | OK | 74344 | Industrial | Manufacturing | 1969, 2001, 2011, 2014 | 2012, 2017, 2018 | 220,000 | SF | 7,608,695 | 7,608,695 | ||
7.03 | Property | 1 | 801 W. Old 56 Hwy, Olathe, KS | Johnson | KS | 66061 | Industrial | Manufacturing | 2016 | NAP | 205,000 | SF | 7,086,957 | 7,086,957 | ||
7.04 | Property | 1 | 615 W. Cherry Street, Chanute, KS | Neosho | KS | 66720 | Industrial | Manufacturing | 1968 | 2023 | 60,000 | SF | 1,913,043 | 1,913,043 | ||
8 | Loan | 1, 2, 3, 12, 13, 18, 19, 20, 31, 33 | 1 | Park West Village | New York | NY | 10025 | Multifamily | High Rise | 1950, 1958, 1963 | 2014 | 850 | Units | 220,588.24 | 26,000,000 | 26,000,000 |
9 | Loan | 1, 3, 5, 10, 12, 17, 19, 20, 26, 27 | 1 | Green Acres | Nassau | NY | 11581 | Retail | Regional Mall | 1956, 2016 | 1982, 2006, 2007 | 2,081,286 | SF | 177.77 | 26,000,000 | 26,000,000 |
10 | Loan | 1, 3, 4, 12, 19, 22 | 1 | 575 Broadway | New York | NY | 10012 | Mixed Use | Retail/Office | 1882 | 2015 | 176,648 | SF | 719.86 | 26,000,000 | 25,951,292 |
11 | Loan | 5, 6, 12, 16, 19, 28, 30 | 17 | Cadence | Various | Various | Various | Industrial | Warehouse/Distribution | Various | Various | 644,842 | SF | 39.98 | 25,778,500 | 25,778,500 |
11.01 | Property | 1 | 1175 Early Drive | Clark | KY | 40391 | Industrial | Warehouse/Distribution | 1975 | 1988 | 165,237 | SF | 5,010,780 | 5,010,780 | ||
11.02 | Property | 1 | 207 North Forest Hills School Road | Union | NC | 28103 | Industrial | Warehouse/Distribution | 1972 | 2008 | 94,104 | SF | 3,684,397 | 3,684,397 | ||
11.03 | Property | 1 | 8450 Tanner Williams Road | Mobile | AL | 36608 | Industrial | Warehouse/Distribution | 1968 | 2010 | 71,008 | SF | 3,291,395 | 3,291,395 | ||
11.04 | Property | 1 | 10992 Leadbetter Road | Hanover | VA | 23005 | Industrial | Warehouse/Distribution | 1980 | 2012 | 36,312 | SF | 2,063,263 | 2,063,263 | ||
11.05 | Property | 1 | 8125 Tridon Drive | Rutherford | TN | 37167 | Industrial | Warehouse/Distribution | 2001 | 2008 | 25,000 | SF | 1,866,761 | 1,866,761 | ||
11.06 | Property | 1 | 1789 Hock Avenue | Charleston | SC | 29405 | Industrial | Warehouse/Distribution | 1979 | NAP | 25,577 | SF | 1,670,260 | 1,670,260 | ||
11.07 | Property | 1 | 222 Industrial Drive | Walker | GA | 30707 | Industrial | Warehouse/Distribution | 1997 | 2007 | 36,300 | SF | 1,498,322 | 1,498,322 | ||
11.08 | Property | 1 | 701 McDowell Road | Randolph | NC | 27205 | Industrial | Warehouse/Distribution | 1988, 2000, 2007 | NAP | 35,279 | SF | 1,105,319 | 1,105,319 | ||
11.09 | Property | 1 | 101 East Jefferson Avenue | Crittenden | AR | 72301 | Industrial | Warehouse/Distribution | 1957, 1980, 1998, 2009 | NAP | 25,000 | SF | 994,787 | 994,787 | ||
11.10 | Property | 1 | 243 County Road 414 | Craighead | AR | 72404 | Industrial | Warehouse/Distribution | 1997 | 2001 | 24,600 | SF | 982,506 | 982,506 | ||
11.11 | Property | 1 | 4522 East State Highway 18 | Mississippi | AR | 72315 | Industrial | Warehouse/Distribution | 1999 | NAP | 22,025 | SF | 908,818 | 908,818 | ||
11.12 | Property | 1 | 344 Phillips 273 Road | Phillips | AR | 72355 | Industrial | Warehouse/Distribution | 1996 | NAP | 26,000 | SF | 700,035 | 700,035 | ||
11.13 | Property | 1 | 120 East Blanchard Road | Florence | SC | 29506 | Industrial | Warehouse/Distribution | 1989 | 2018 | 13,998 | SF | 638,629 | 638,629 | ||
11.14 | Property | 1 | 4518 West 21st Street | Tulsa | OK | 74107 | Industrial | Warehouse/Distribution | 1976 | 2007 | 9,066 | SF | 417,565 | 417,565 | ||
11.15 | Property | 1 | 3701 Stagecoach Road | Jefferson | AR | 72079 | Industrial | Warehouse/Distribution | 1996 | NAP | 10,000 | SF | 388,090 | 388,090 | ||
11.16 | Property | 1 | 2070 Highway 150 | Jefferson | AL | 35022 | Industrial | Warehouse/Distribution | 1987 | 2006 | 18,374 | SF | 356,158 | 356,158 | ||
11.17 | Property | 1 | 317-417 Crow Street | Union | NC | 28112 | Industrial | Warehouse/Distribution | 1962, 1970 | NAP | 6,962 | SF | 201,415 | 201,415 | ||
12 | Loan | 1, 12, 13, 19, 24 | 1 | Great Lakes Crossing Outlets | Oakland | MI | 48326 | Retail | Outlet Center | 1998 | 2010 | 1,128,332 | SF | 159.53 | 25,750,000 | 25,750,000 |
13 | Loan | 13, 25 | 1 | 315 5th Avenue | New York | NY | 10016 | Mixed Use | Office/Retail | 1907 | 1995 | 52,500 | SF | 476.19 | 25,000,000 | 25,000,000 |
14 | Loan | 4, 5, 6, 12, 20, 29 | 2 | Patuxent & Coliseum | Various | Various | Various | Retail | Anchored | Various | Various | 370,716 | SF | 67.44 | 25,000,000 | 25,000,000 |
14.01 | Property | 1 | Patuxent Crossing | Saint Mary's | MD | 20619 | Retail | Anchored | 1987 | NAP | 264,068 | SF | 16,800,000 | 16,800,000 | ||
14.02 | Property | 1 | Coliseum Marketplace | Hampton City | VA | 23666 | Retail | Anchored | 2000 | 2011 | 106,648 | SF | 8,200,000 | 8,200,000 | ||
15 | Loan | 5, 6, 12, 20 | 12 | WRS Retail Portfolio | Various | Various | Various | Retail | Shadow Anchored | Various | Various | 549,973 | SF | 152.73 | 24,000,000 | 24,000,000 |
15.01 | Property | 1 | Hudson Bridge Crossing | Henry | GA | 30281 | Retail | Shadow Anchored | 2006 | NAP | 67,050 | SF | 3,800,000 | 3,800,000 | ||
15.02 | Property | 1 | Shoppes at Westgate | Brunswick | NC | 28451 | Retail | Shadow Anchored | 2006 | NAP | 47,700 | SF | 2,771,429 | 2,771,429 | ||
15.03 | Property | 1 | Shoppes at Richland | Aiken | SC | 29801 | Retail | Shadow Anchored | 2007 | NAP | 53,100 | SF | 2,442,857 | 2,442,857 | ||
15.04 | Property | 1 | Shoppes at White Knoll | Lexington | SC | 29073 | Retail | Shadow Anchored | 2007 | NAP | 40,100 | SF | 2,185,714 | 2,185,714 | ||
15.05 | Property | 1 | Chamblee Village | DeKalb | GA | 30341 | Retail | Shadow Anchored | 2006 | NAP | 38,993 | SF | 2,014,286 | 2,014,286 | ||
15.06 | Property | 1 | Shoppes at Sanford | Lee | NC | 27330 | Retail | Shadow Anchored | 2007 | 2017 | 50,300 | SF | 1,928,571 | 1,928,571 | ||
15.07 | Property | 1 | Grandview Station | McDowell | NC | 28752 | Retail | Shadow Anchored | 2011 | NAP | 41,100 | SF | 1,914,286 | 1,914,286 | ||
15.08 | Property | 1 | Glenn View Station | Durham | NC | 27704 | Retail | Shadow Anchored | 2008 | NAP | 56,830 | SF | 1,857,143 | 1,857,143 | ||
15.09 | Property | 1 | Shoppes at Raeford | Hoke | NC | 28376 | Retail | Shadow Anchored | 2010 | NAP | 47,550 | SF | 1,485,714 | 1,485,714 | ||
15.10 | Property | 1 | Shoppes at Oxford | Granville | NC | 27565 | Retail | Shadow Anchored | 2009 | NAP | 39,550 | SF | 1,457,143 | 1,457,143 | ||
15.11 | Property | 1 | Shoppes at Goldsboro | Wayne | NC | 27530 | Retail | Shadow Anchored | 2007 | NAP | 41,000 | SF | 1,257,143 | 1,257,143 | ||
15.12 | Property | 1 | Village at Red Bridge | Stanly | NC | 28097 | Retail | Shadow Anchored | 2010 | NAP | 26,700 | SF | 885,714 | 885,714 | ||
16 | Loan | 16, 19, 28 | 1 | Societal CDMO | Hall | GA | 30504 | Industrial | Flex | 1983 | 2021 | 97,147 | SF | 236.75 | 23,000,000 | 23,000,000 |
17 | Loan | 5, 33 | 1 | Embassy Suites El Paso | El Paso | TX | 79905 | Hospitality | Full Service | 1976 | 2016-2017 | 187 | Rooms | 117,647.06 | 22,000,000 | 22,000,000 |
18 | Loan | 2, 3, 12, 13, 17, 19, 20 | 1 | Naples Center | Collier | FL | 34109 | Mixed Use | Retail/Office | 2004 | 2019, 2022 | 73,675 | SF | 298.61 | 22,000,000 | 22,000,000 |
19 | Loan | 19, 25 | 1 | Hampton by Hilton Inn & Suites Wellington | Palm Beach | FL | 33414 | Hospitality | Limited Service | 2005 | 2017-2018 | 122 | Rooms | 172,131.15 | 21,000,000 | 21,000,000 |
20 | Loan | 4, 17, 19, 31, 33 | 1 | The Chatham Retail Condo | New York | NY | 10065 | Retail | Unanchored | 2000 | NAP | 25,673 | SF | 802.40 | 20,600,000 | 20,600,000 |
21 | Loan | 5, 6, 12, 16, 19, 20, 22, 23 | 14 | Triple Net Portfolio | Various | Various | Various | Various | Various | Various | Various | 806,752 | SF | 115.90 | 20,000,000 | 20,000,000 |
21.01 | Property | 1 | 417 & 433 West 164th Street | Los Angeles | CA | 90248 | Industrial | Manufacturing | 1967, 2015 | NAP | 29,500 | SF | 2,942,333 | 2,942,333 | ||
21.02 | Property | 1 | 5455 State Route 307 West | Ashtabula | OH | 44041 | Industrial | Flex | 1979 | 2008 | 212,382 | SF | 2,872,278 | 2,872,278 | ||
21.03 | Property | 1 | 508 Fishkill Avenue | Dutchess | NY | 12508 | Industrial | Warehouse/Distribution | 2012 | NAP | 56,125 | SF | 2,758,390 | 2,758,390 | ||
21.04 | Property | 1 | 10701 East 126th Street North | Tulsa | OK | 74021 | Industrial | Manufacturing | 2004 | 2015 | 138,431 | SF | 1,821,444 | 1,821,444 | ||
21.05 | Property | 1 | 120-150 West 154th Street | Los Angeles | CA | 90248 | Industrial | Manufacturing | 1955 | 1983 | 27,620 | SF | 1,755,667 | 1,755,667 | ||
21.06 | Property | 1 | 529 Aldo Avenue | Santa Clara | CA | 95054 | Industrial | Manufacturing | 1973 | 2003 | 15,744 | SF | 1,654,040 | 1,654,040 | ||
21.07 | Property | 1 | 758 East Utah Valley Drive | Utah | UT | 84003 | Office | Suburban | 1996 | 2015 | 53,480 | SF | 1,648,489 | 1,648,489 | ||
21.08 | Property | 1 | 7051 Patterson Drive | Orange | CA | 92841 | Industrial | Manufacturing | 1979 | NAP | 18,600 | SF | 1,233,333 | 1,233,333 |
A-1-3 |
BMO 2023-C4 - Annex A-1
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 | Loan Per Unit ($) | Original Balance ($) | Cut-off Date Balance ($) |
21.09 | Property | 1 | 255 Industrial Parkway | Gratiot | MI | 48847 | Industrial | Manufacturing | 1983 | 1999 | 60,500 | SF | 842,465 | 842,465 | ||
21.10 | Property | 1 | 2801 North Earl Rudder Freeway | Brazos | TX | 77803 | Industrial | Warehouse/Distribution | 2007 | 2010 | 26,156 | SF | 840,667 | 840,667 | ||
21.11 | Property | 1 | 1200 North Maitlen Drive | Payne | OK | 74023 | Industrial | Manufacturing | 1984 | 2007 | 73,397 | SF | 616,489 | 616,489 | ||
21.12 | Property | 1 | 2022 West Townline Road | Peoria | IL | 61615 | Industrial | Manufacturing | 1969 | 1985 | 56,000 | SF | 406,322 | 406,322 | ||
21.13 | Property | 1 | 5450 Bishop Road | Ashtabula | OH | 44041 | Industrial | Flex | 1965 | 2008 | 27,072 | SF | 396,514 | 396,514 | ||
21.14 | Property | 1 | 13210 Kingston Avenue | Chesterfield | VA | 23836 | Industrial | Warehouse/Distribution | 1973 | 1982 | 11,745 | SF | 211,568 | 211,568 | ||
22 | Loan | 6, 12, 17 | 8 | Stoney Creek Hotel Portfolio | Various | Various | Various | Hospitality | Limited Service | Various | NAP | 1,085 | Rooms | 28,479.26 | 17,000,000 | 17,000,000 |
22.01 | Property | 1 | Stoney Creek Hotel St. Joseph | Buchanan | MO | 64506 | Hospitality | Limited Service | 2002 | NAP | 129 | Rooms | 3,601,909 | 3,601,909 | ||
22.02 | Property | 1 | Stoney Creek Hotel Sioux City | Woodbury | IA | 51101 | Hospitality | Limited Service | 2009 | NAP | 161 | Rooms | 3,237,152 | 3,237,152 | ||
22.03 | Property | 1 | Stoney Creek Hotel Columbia | Boone | MO | 65203 | Hospitality | Limited Service | 2003 | NAP | 180 | Rooms | 2,847,087 | 2,847,087 | ||
22.04 | Property | 1 | Stoney Creek Hotel Des Moines – Johnston | Polk | IA | 50131 | Hospitality | Limited Service | 2001 | NAP | 164 | Rooms | 2,035,599 | 2,035,599 | ||
22.05 | Property | 1 | Stoney Creek Inn Galena | Jo Daviess | IL | 61036 | Hospitality | Limited Service | 1996 | NAP | 75 | Rooms | 1,725,307 | 1,725,307 | ||
22.06 | Property | 1 | Stoney Creek Hotel Quad Cities – Moline | Rock Island | IL | 61265 | Hospitality | Limited Service | 2005 | NAP | 140 | Rooms | 1,334,693 | 1,334,693 | ||
22.07 | Property | 1 | Stoney Creek Hotel Peoria | Tazewell | IL | 61611 | Hospitality | Limited Service | 2000 | NAP | 164 | Rooms | 1,221,359 | 1,221,359 | ||
22.08 | Property | 1 | Stoney Creek Inn Quincy | Adams | IL | 62305 | Hospitality | Limited Service | 1998 | NAP | 72 | Rooms | 996,893 | 996,893 | ||
23 | Loan | 25 | 1 | TownePlace Suites Port St. Lucie I-95 | St. Lucie | FL | 34987 | Hospitality | Extended Stay | 2019 | NAP | 128 | Rooms | 129,687.50 | 16,600,000 | 16,600,000 |
24 | Loan | 28 | 1 | Walgreens Orlando Operations Center | Orange | FL | 32819 | Office | Suburban | 2000 | 2021 | 133,710 | SF | 119.66 | 16,000,000 | 16,000,000 |
25 | Loan | 6, 12, 22 | 3 | Rivercrest 3-Pack Portfolio | Various | Various | Various | Retail | Various | Various | NAP | 125,167 | SF | 127.83 | 16,000,000 | 16,000,000 |
25.01 | Property | 1 | Norton Commons | Wise | VA | 24273 | Retail | Anchored | 2005 | NAP | 81,270 | SF | 8,550,000 | 8,550,000 | ||
25.02 | Property | 1 | Marketplace At Locust Grove | Henry | GA | 30248 | Retail | Shadow Anchored | 2012 | NAP | 27,172 | SF | 4,850,000 | 4,850,000 | ||
25.03 | Property | 1 | Lexington Shopping Center | Davidson | NC | 27292 | Retail | Shadow Anchored | 2009 | NAP | 16,725 | SF | 2,600,000 | 2,600,000 | ||
26 | Loan | 12, 16, 23, 33 | 1 | 800 Cesar Chavez | San Francisco | CA | 94124 | Industrial | Warehouse | 1953 | 2022 | 122,360 | SF | 310.56 | 15,000,000 | 15,000,000 |
27 | Loan | 1, 13, 16, 29 | 1 | 180-186 Cedar Street | Passaic | NJ | 07501 | Multifamily | Mid Rise | 2022 | NAP | 59 | Units | 240,491.53 | 14,189,000 | 14,189,000 |
28 | Loan | 12, 25 | 1 | Kingston Square Apartments | Marion | IN | 46226 | Multifamily | Garden | 1963, 1992, 1995 | 2020-2022 | 523 | Units | 97,514.34 | 14,000,000 | 14,000,000 |
29 | Loan | 19, 25 | 1 | Hampton by Hilton Inn West Palm Beach-Lake Worth-Turnpike | Palm Beach | FL | 33467 | Hospitality | Limited Service | 2006 | 2019 | 104 | Rooms | 123,076.92 | 12,800,000 | 12,800,000 |
30 | Loan | 12, 13, 23 | 1 | PetSmart HQ | Maricopa | AZ | 85027 | Office | CBD | 1997, 2008 | 2020 | 365,672 | SF | 185.96 | 12,650,000 | 12,650,000 |
31 | Loan | 1 | Towneplace Suites Glendale | Maricopa | AZ | 85305 | Hospitality | Extended Stay | 2019 | NAP | 92 | Rooms | 135,869.57 | 12,500,000 | 12,500,000 | |
32 | Loan | 1, 10 | 1 | Mountain Vista Apartments | El Paso | TX | 79924 | Multifamily | Garden | 2009 | 2021-2022 | 160 | Units | 70,312.50 | 11,250,000 | 11,250,000 |
33 | Loan | 6, 12, 19 | 2 | Oak Ridge Office Park | Anderson | TN | 37830 | Office | Suburban | Various | NAP | 448,965 | SF | 58.81 | 10,800,000 | 10,560,897 |
33.01 | Property | 1 | Oak Ridge Technical Center | Anderson | TN | 37830 | Office | Suburban | 1991-1999 | NAP | 290,365 | SF | 7,861,395 | 7,687,350 | ||
33.02 | Property | 1 | Oak Ridge Corporate Center | Anderson | TN | 37830 | Office | Suburban | 1991 | NAP | 158,600 | SF | 2,938,605 | 2,873,547 | ||
34 | Loan | 1, 10, 25 | 1 | Gary Indiana Portfolio | Lake | IN | 46403 | Multifamily | Garden | 1962, 1968, 1969 | 2021-2022 | 155 | Units | 66,451.61 | 10,300,000 | 10,300,000 |
35 | Loan | 2, 3, 10, 12, 15 | 1 | 1136 Crescent Ave | Fulton | GA | 30309 | Mixed Use | Retail/Multifamily | 1963 | 2020 | 11,200 | SF | 736.61 | 8,250,000 | 8,250,000 |
36 | Loan | 5, 19 | 1 | Hampton Inn Bowie | Prince George's | MD | 20716 | Hospitality | Limited Service | 1999 | 2014 | 103 | Rooms | 73,307.40 | 7,570,000 | 7,550,662 |
37 | Loan | 4, 16, 22, 31 | 1 | 151 NW 24th Street | Miami-Dade | FL | 33127 | Retail | Unanchored | 1948 | NAP | 6,665 | SF | 1,049.67 | 7,000,000 | 6,996,019 |
38 | Loan | 2, 3, 25, 28 | 1 | DPM - St Charles, MO | St. Charles | MO | 63303 | Self Storage | Self Storage | 1973, 2019, 2022 | 2015 | 91,025 | SF | 74.16 | 6,750,000 | 6,750,000 |
39 | Loan | 1, 10 | 1 | Columbia Arms and Aspen-Alpine Apartments | Columbia | FL | 32055 | Multifamily | Garden | 1963, 1968, 1977, 1982 | 2015, 2021 | 114 | Units | 49,596.49 | 5,654,000 | 5,654,000 |
40 | Loan | 1, 5, 10 | 1 | Fox Creek Apartments | Caddo | LA | 71106 | Multifamily | Garden | 2002 | NAP | 128 | Units | 41,875.00 | 5,360,000 | 5,360,000 |
41 | Loan | 16 | 1 | Sunnybrook MHC | Polk | IA | 50032 | Manufactured Housing | Manufactured Housing | 1969 | NAP | 143 | Pads | 36,363.64 | 5,200,000 | 5,200,000 |
42 | Loan | 2, 3, 25, 28 | 1 | DPM - Columbus, OH | Franklin | OH | 43228 | Self Storage | Self Storage | 1977 | 2018 | 72,725 | SF | 64.46 | 4,687,500 | 4,687,500 |
43 | Loan | 25, 28 | 1 | DPM - Saginaw, MI | Saginaw | MI | 48603 | Self Storage | Self Storage | 1974 | 2015 | 71,175 | SF | 61.47 | 4,375,000 | 4,375,000 |
44 | Loan | 16, 27 | 1 | Diamond Hill Lofts | Lynchburg | VA | 24504 | Multifamily | Low Rise | 1921 | 2021 | 46 | Units | 86,956.52 | 4,000,000 | 4,000,000 |
45 | Loan | 6, 28 | 2 | Southern Star NC Portfolio | Various | NC | Various | Self Storage | Self Storage | Various | NAP | 46,905 | SF | 75.68 | 3,550,000 | 3,550,000 |
45.01 | Property | 1 | Main Street Self Storage | Craven | NC | 28532 | Self Storage | Self Storage | 1974, 2009, 2011 | NAP | 31,231 | SF | 1,800,000 | 1,800,000 | ||
45.02 | Property | 1 | Island Storage | Dare | NC | 27936 | Self Storage | Self Storage | 2000, 2005 | NAP | 15,674 | SF | 1,750,000 | 1,750,000 | ||
46 | Loan | 1 | Whispering Lakes MHC | Dale | AL | 36360 | Manufactured Housing | Manufactured Housing | 1991 | NAP | 116 | Pads | 24,137.93 | 2,800,000 | 2,800,000 |
A-1-4 |
BMO 2023-C4 - Annex A-1
Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | 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) ($) | 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.) |
6, 7 | 8 | 9 | 9 | 9 | 9 | |||||||||||||
1 | Loan | 16, 24 | 1 | 70 Hudson Street | 36,000,000 | 3.19200% | 0.01627% | 3.17573% | NAP | 97,090.00 | NAP | 1,165,080.00 | Interest Only | No | Actual/360 | 60 | 49 | 60 |
2 | Loan | 12, 13, 16, 19, 29 | 1 | Rialto Industrial | 35,000,000 | 7.61000% | 0.01627% | 7.59373% | NAP | 225,041.09 | NAP | 2,700,493.08 | Interest Only | No | Actual/360 | 120 | 118 | 120 |
3 | Loan | 2, 3, 6, 12, 13, 19, 20, 25 | 2 | Gilardian NYC Portfolio | 28,000,000 | 4.33812% | 0.01627% | 4.32185% | NAP | 102,628.59 | NAP | 1,231,543.08 | Interest Only | No | Actual/360 | 60 | 59 | 60 |
3.01 | Property | 1 | 237 East 34th Street | 20,603,209 | ||||||||||||||
3.02 | Property | 1 | 114 West 86th Street | 7,396,791 | ||||||||||||||
4 | Loan | 1, 10, 13, 16, 28 | 1 | Weston at Copperfield | 28,000,000 | 4.29600% | 0.14002% | 4.15598% | NAP | 101,632.22 | NAP | 1,219,586.64 | Interest Only | No | Actual/360 | 120 | 110 | 120 |
5 | Loan | 6, 12, 13, 16, 24, 28, 29 | 8 | IPG Portfolio | 28,000,000 | 6.33000% | 0.01627% | 6.31373% | NAP | 149,751.39 | NAP | 1,797,016.68 | Interest Only | No | Actual/360 | 120 | 116 | 120 |
5.01 | Property | 1 | Eagle Springs | 5,726,782 | ||||||||||||||
5.02 | Property | 1 | Danville | 5,705,816 | ||||||||||||||
5.03 | Property | 1 | Blythewood | 5,345,036 | ||||||||||||||
5.04 | Property | 1 | Menasha | 2,610,559 | ||||||||||||||
5.05 | Property | 1 | Tremonton | 2,294,405 | ||||||||||||||
5.06 | Property | 1 | Carbondale | 2,232,785 | ||||||||||||||
5.07 | Property | 1 | Marysville | 2,071,969 | ||||||||||||||
5.08 | Property | 1 | Midland | 2,012,648 | ||||||||||||||
6 | Loan | 1, 10, 12 | 1 | Latitude at South Portland | 27,000,000 | 4.92000% | 0.14002% | 4.77998% | NAP | 112,237.50 | NAP | 1,346,850.01 | Interest Only | No | Actual/360 | 120 | 112 | 120 |
7 | Loan | 5, 6, 12, 16, 19, 28 | 4 | Orizon Aerostructures | 27,000,000 | 6.80500% | 0.01627% | 6.78873% | NAP | 155,239.06 | NAP | 1,862,868.72 | Interest Only | No | Actual/360 | 120 | 118 | 120 |
7.01 | Property | 1 | 2522 and 2526 W. 21st Street, Chanute, KS | 10,391,305 | ||||||||||||||
7.02 | Property | 1 | 500 Industrial Road A, Grove, OK | 7,608,695 | ||||||||||||||
7.03 | Property | 1 | 801 W. Old 56 Hwy, Olathe, KS | 7,086,957 | ||||||||||||||
7.04 | Property | 1 | 615 W. Cherry Street, Chanute, KS | 1,913,043 | ||||||||||||||
8 | Loan | 1, 2, 3, 12, 13, 18, 19, 20, 31, 33 | 1 | Park West Village | 26,000,000 | 4.65000% | 0.01627% | 4.63373% | NAP | 102,149.31 | NAP | 1,225,791.72 | Interest Only | No | Actual/360 | 60 | 54 | 60 |
9 | Loan | 1, 3, 5, 10, 12, 17, 19, 20, 26, 27 | 1 | Green Acres | 26,000,000 | 5.89900% | 0.01627% | 5.88273% | NAP | 129,586.83 | NAP | 1,555,041.96 | Interest Only | No | Actual/360 | 60 | 59 | 60 |
10 | Loan | 1, 3, 4, 12, 19, 22 | 1 | 575 Broadway | 24,012,064 | 7.49000% | 0.01627% | 7.47373% | 191,968.62 | NAP | 2,303,623.44 | NAP | Amortizing Balloon | No | Actual/360 | 0 | 0 | 60 |
11 | Loan | 5, 6, 12, 16, 19, 28, 30 | 17 | Cadence | 25,778,500 | 6.15000% | 0.01627% | 6.13373% | NAP | 133,949.74 | NAP | 1,607,396.88 | Interest Only | No | Actual/360 | 120 | 118 | 120 |
11.01 | Property | 1 | 1175 Early Drive | 5,010,780 | ||||||||||||||
11.02 | Property | 1 | 207 North Forest Hills School Road | 3,684,397 | ||||||||||||||
11.03 | Property | 1 | 8450 Tanner Williams Road | 3,291,395 | ||||||||||||||
11.04 | Property | 1 | 10992 Leadbetter Road | 2,063,263 | ||||||||||||||
11.05 | Property | 1 | 8125 Tridon Drive | 1,866,761 | ||||||||||||||
11.06 | Property | 1 | 1789 Hock Avenue | 1,670,260 | ||||||||||||||
11.07 | Property | 1 | 222 Industrial Drive | 1,498,322 | ||||||||||||||
11.08 | Property | 1 | 701 McDowell Road | 1,105,319 | ||||||||||||||
11.09 | Property | 1 | 101 East Jefferson Avenue | 994,787 | ||||||||||||||
11.10 | Property | 1 | 243 County Road 414 | 982,506 | ||||||||||||||
11.11 | Property | 1 | 4522 East State Highway 18 | 908,818 | ||||||||||||||
11.12 | Property | 1 | 344 Phillips 273 Road | 700,035 | ||||||||||||||
11.13 | Property | 1 | 120 East Blanchard Road | 638,629 | ||||||||||||||
11.14 | Property | 1 | 4518 West 21st Street | 417,565 | ||||||||||||||
11.15 | Property | 1 | 3701 Stagecoach Road | 388,090 | ||||||||||||||
11.16 | Property | 1 | 2070 Highway 150 | 356,158 | ||||||||||||||
11.17 | Property | 1 | 317-417 Crow Street | 201,415 | ||||||||||||||
12 | Loan | 1, 12, 13, 19, 24 | 1 | Great Lakes Crossing Outlets | 25,750,000 | 6.52100% | 0.01627% | 6.50473% | NAP | 141,873.26 | NAP | 1,702,479.12 | Interest Only | No | Actual/360 | 120 | 120 | 120 |
13 | Loan | 13, 25 | 1 | 315 5th Avenue | 25,000,000 | 6.55000% | 0.01627% | 6.53373% | NAP | 138,353.59 | NAP | 1,660,243.08 | Interest Only | No | Actual/360 | 120 | 119 | 120 |
14 | Loan | 4, 5, 6, 12, 20, 29 | 2 | Patuxent & Coliseum | 25,000,000 | 6.35000% | 0.01627% | 6.33373% | NAP | 134,129.05 | NAP | 1,609,548.60 | Interest Only | No | Actual/360 | 120 | 119 | 120 |
14.01 | Property | 1 | Patuxent Crossing | 16,800,000 | ||||||||||||||
14.02 | Property | 1 | Coliseum Marketplace | 8,200,000 | ||||||||||||||
15 | Loan | 5, 6, 12, 20 | 12 | WRS Retail Portfolio | 23,416,582 | 6.88000% | 0.01627% | 6.86373% | 157,743.11 | 139,511.11 | 1,892,917.32 | 1,674,133.32 | Interest Only, Amortizing Balloon | No | Actual/360 | 90 | 87 | 120 |
15.01 | Property | 1 | Hudson Bridge Crossing | 3,707,625 | ||||||||||||||
15.02 | Property | 1 | Shoppes at Westgate | 2,704,058 | ||||||||||||||
15.03 | Property | 1 | Shoppes at Richland | 2,383,473 | ||||||||||||||
15.04 | Property | 1 | Shoppes at White Knoll | 2,132,582 | ||||||||||||||
15.05 | Property | 1 | Chamblee Village | 1,965,320 | ||||||||||||||
15.06 | Property | 1 | Shoppes at Sanford | 1,881,690 | ||||||||||||||
15.07 | Property | 1 | Grandview Station | 1,867,751 | ||||||||||||||
15.08 | Property | 1 | Glenn View Station | 1,811,997 | ||||||||||||||
15.09 | Property | 1 | Shoppes at Raeford | 1,449,598 | ||||||||||||||
15.10 | Property | 1 | Shoppes at Oxford | 1,421,721 | ||||||||||||||
15.11 | Property | 1 | Shoppes at Goldsboro | 1,226,583 | ||||||||||||||
15.12 | Property | 1 | Village at Red Bridge | 864,183 | ||||||||||||||
16 | Loan | 16, 19, 28 | 1 | Societal CDMO | 23,000,000 | 6.34500% | 0.01627% | 6.32873% | NAP | 123,301.56 | NAP | 1,479,618.72 | Interest Only | No | Actual/360 | 120 | 119 | 120 |
17 | Loan | 5, 33 | 1 | Embassy Suites El Paso | 20,806,059 | 6.85200% | 0.01627% | 6.83573% | 144,186.40 | 127,364.72 | 1,730,236.78 | 1,528,376.67 | Interest Only, Amortizing Balloon | No | Actual/360 | 60 | 57 | 120 |
18 | Loan | 2, 3, 12, 13, 17, 19, 20 | 1 | Naples Center | 20,685,416 | 6.38000% | 0.01627% | 6.36373% | 137,323.33 | 118,591.20 | 1,647,879.96 | 1,423,094.44 | Interest Only, Amortizing Balloon | No | Actual/360 | 60 | 55 | 120 |
19 | Loan | 19, 25 | 1 | Hampton by Hilton Inn & Suites Wellington | 19,309,259 | 6.94500% | 0.01627% | 6.92873% | 138,938.69 | 123,225.52 | 1,667,264.28 | 1,478,706.24 | Interest Only, Amortizing Balloon | No | Actual/360 | 36 | 34 | 120 |
20 | Loan | 4, 17, 19, 31, 33 | 1 | The Chatham Retail Condo | 20,600,000 | 6.52000% | 0.01627% | 6.50373% | NAP | 113,481.20 | NAP | 1,361,774.40 | Interest Only | No | Actual/360 | 120 | 119 | 120 |
21 | Loan | 5, 6, 12, 16, 19, 20, 22, 23 | 14 | Triple Net Portfolio | 20,000,000 | 5.00000% | 0.01627% | 4.98373% | NAP | 84,490.74 | NAP | 1,013,888.88 | Interest Only | No | Actual/360 | 120 | 114 | 120 |
21.01 | Property | 1 | 417 & 433 West 164th Street | 2,942,333 | ||||||||||||||
21.02 | Property | 1 | 5455 State Route 307 West | 2,872,278 | ||||||||||||||
21.03 | Property | 1 | 508 Fishkill Avenue | 2,758,390 | ||||||||||||||
21.04 | Property | 1 | 10701 East 126th Street North | 1,821,444 | ||||||||||||||
21.05 | Property | 1 | 120-150 West 154th Street | 1,755,667 | ||||||||||||||
21.06 | Property | 1 | 529 Aldo Avenue | 1,654,040 | ||||||||||||||
21.07 | Property | 1 | 758 East Utah Valley Drive | 1,648,489 | ||||||||||||||
21.08 | Property | 1 | 7051 Patterson Drive | 1,233,333 |
A-1-5 |
BMO 2023-C4 - Annex A-1
Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | 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) ($) | Annual Debt Service (IO) ($) | 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.) |
21.09 | Property | 1 | 255 Industrial Parkway | 842,465 | ||||||||||||||
21.10 | Property | 1 | 2801 North Earl Rudder Freeway | 840,667 | ||||||||||||||
21.11 | Property | 1 | 1200 North Maitlen Drive | 616,489 | ||||||||||||||
21.12 | Property | 1 | 2022 West Townline Road | 406,322 | ||||||||||||||
21.13 | Property | 1 | 5450 Bishop Road | 396,514 | ||||||||||||||
21.14 | Property | 1 | 13210 Kingston Avenue | 211,568 | ||||||||||||||
22 | Loan | 6, 12, 17 | 8 | Stoney Creek Hotel Portfolio | 15,489,772 | 6.44000% | 0.01627% | 6.42373% | 106,781.64 | 92,500.46 | 1,281,379.72 | 1,110,005.55 | Interest Only, Amortizing Balloon | No | Actual/360 | 36 | 35 | 120 |
22.01 | Property | 1 | Stoney Creek Hotel St. Joseph | 3,281,927 | ||||||||||||||
22.02 | Property | 1 | Stoney Creek Hotel Sioux City | 2,949,573 | ||||||||||||||
22.03 | Property | 1 | Stoney Creek Hotel Columbia | 2,594,161 | ||||||||||||||
22.04 | Property | 1 | Stoney Creek Hotel Des Moines – Johnston | 1,854,762 | ||||||||||||||
22.05 | Property | 1 | Stoney Creek Inn Galena | 1,572,036 | ||||||||||||||
22.06 | Property | 1 | Stoney Creek Hotel Quad Cities – Moline | 1,216,123 | ||||||||||||||
22.07 | Property | 1 | Stoney Creek Hotel Peoria | 1,112,857 | ||||||||||||||
22.08 | Property | 1 | Stoney Creek Inn Quincy | 908,332 | ||||||||||||||
23 | Loan | 25 | 1 | TownePlace Suites Port St. Lucie I-95 | 15,263,509 | 6.94500% | 0.01627% | 6.92873% | 109,827.73 | 97,406.84 | 1,317,932.76 | 1,168,882.08 | Interest Only, Amortizing Balloon | No | Actual/360 | 36 | 34 | 120 |
24 | Loan | 28 | 1 | Walgreens Orlando Operations Center | 16,000,000 | 6.25000% | 0.01627% | 6.23373% | NAP | 84,490.74 | NAP | 1,013,888.88 | Interest Only | No | Actual/360 | 120 | 118 | 120 |
25 | Loan | 6, 12, 22 | 3 | Rivercrest 3-Pack Portfolio | 16,000,000 | 5.36200% | 0.01627% | 5.34573% | NAP | 72,486.30 | NAP | 869,835.56 | Interest Only | No | Actual/360 | 120 | 114 | 120 |
25.01 | Property | 1 | Norton Commons | 8,550,000 | ||||||||||||||
25.02 | Property | 1 | Marketplace At Locust Grove | 4,850,000 | ||||||||||||||
25.03 | Property | 1 | Lexington Shopping Center | 2,600,000 | ||||||||||||||
26 | Loan | 12, 16, 23, 33 | 1 | 800 Cesar Chavez | 15,000,000 | 4.11000% | 0.01627% | 4.09373% | NAP | 52,088.54 | NAP | 625,062.48 | Interest Only | No | Actual/360 | 120 | 109 | 120 |
27 | Loan | 1, 13, 16, 29 | 1 | 180-186 Cedar Street | 14,189,000 | 6.23000% | 0.14002% | 6.08998% | NAP | 74,687.68 | NAP | 896,252.16 | Interest Only | No | Actual/360 | 120 | 117 | 120 |
28 | Loan | 12, 25 | 1 | Kingston Square Apartments | 14,000,000 | 5.82000% | 0.01627% | 5.80373% | NAP | 68,843.06 | NAP | 826,116.72 | Interest Only | No | Actual/360 | 120 | 115 | 120 |
29 | Loan | 19, 25 | 1 | Hampton by Hilton Inn West Palm Beach-Lake Worth-Turnpike | 11,769,453 | 6.94500% | 0.01627% | 6.92873% | 84,686.44 | 75,108.89 | 1,016,237.28 | 901,306.68 | Interest Only, Amortizing Balloon | No | Actual/360 | 36 | 34 | 120 |
30 | Loan | 12, 13, 23 | 1 | PetSmart HQ | 12,650,000 | 4.28000% | 0.01627% | 4.26373% | NAP | 45,744.98 | NAP | 548,939.76 | Interest Only | No | Actual/360 | 84 | 62 | 84 |
31 | Loan | 1 | Towneplace Suites Glendale | 12,500,000 | 6.90000% | 0.01627% | 6.88373% | NAP | 72,873.26 | NAP | 874,479.12 | Interest Only | No | Actual/360 | 120 | 119 | 120 | |
32 | Loan | 1, 10 | 1 | Mountain Vista Apartments | 10,000,830 | 5.19000% | 0.14002% | 5.04998% | 61,705.50 | 49,332.03 | 740,466.00 | 591,984.36 | Interest Only, Amortizing Balloon | No | Actual/360 | 36 | 27 | 120 |
33 | Loan | 6, 12, 19 | 2 | Oak Ridge Office Park | 8,516,961 | 3.80400% | 0.01627% | 3.78773% | 50,347.99 | NAP | 604,175.88 | NAP | Amortizing Balloon | No | Actual/360 | 0 | 0 | 120 |
33.01 | Property | 1 | Oak Ridge Technical Center | 6,199,555 | ||||||||||||||
33.02 | Property | 1 | Oak Ridge Corporate Center | 2,317,406 | ||||||||||||||
34 | Loan | 1, 10, 25 | 1 | Gary Indiana Portfolio | 9,922,758 | 5.95500% | 0.14002% | 5.81498% | 61,456.03 | 51,823.66 | 737,472.36 | 621,883.92 | Interest Only, Amortizing Balloon | No | Actual/360 | 48 | 42 | 84 |
35 | Loan | 2, 3, 10, 12, 15 | 1 | 1136 Crescent Ave | 8,250,000 | 5.20000% | 0.01627% | 5.18373% | NAP | 36,246.53 | NAP | 434,958.33 | Interest Only | No | Actual/360 | 60 | 57 | 60 |
36 | Loan | 5, 19 | 1 | Hampton Inn Bowie | 6,642,744 | 7.23000% | 0.01627% | 7.21373% | 51,538.09 | NAP | 618,457.08 | NAP | Amortizing Balloon | No | Actual/360 | 0 | 0 | 120 |
37 | Loan | 4, 16, 22, 31 | 1 | 151 NW 24th Street | 6,153,279 | 7.30500% | 0.01627% | 7.28873% | 48,013.75 | NAP | 576,165.00 | NAP | Amortizing Balloon | No | Actual/360 | 0 | 0 | 120 |
38 | Loan | 2, 3, 25, 28 | 1 | DPM - St Charles, MO | 6,750,000 | 4.54000% | 0.01627% | 4.52373% | NAP | 25,892.19 | NAP | 310,706.25 | Interest Only | No | Actual/360 | 120 | 112 | 120 |
39 | Loan | 1, 10 | 1 | Columbia Arms and Aspen-Alpine Apartments | 5,021,640 | 5.15000% | 0.14002% | 5.00998% | 30,872.32 | 24,602.10 | 370,467.84 | 295,225.20 | Interest Only, Amortizing Balloon | No | Actual/360 | 36 | 28 | 120 |
40 | Loan | 1, 5, 10 | 1 | Fox Creek Apartments | 4,888,944 | 5.48000% | 0.14002% | 5.33998% | 30,366.27 | 24,817.30 | 364,395.24 | 297,807.60 | Interest Only, Amortizing Balloon | No | Actual/360 | 48 | 42 | 120 |
41 | Loan | 16 | 1 | Sunnybrook MHC | 5,200,000 | 6.74000% | 0.01627% | 6.72373% | NAP | 29,612.31 | NAP | 355,347.78 | Interest Only | No | Actual/360 | 120 | 118 | 120 |
42 | Loan | 2, 3, 25, 28 | 1 | DPM - Columbus, OH | 4,687,500 | 4.56000% | 0.01627% | 4.54373% | NAP | 18,059.90 | NAP | 216,718.75 | Interest Only | No | Actual/360 | 120 | 110 | 120 |
43 | Loan | 25, 28 | 1 | DPM - Saginaw, MI | 4,375,000 | 4.56000% | 0.01627% | 4.54373% | NAP | 16,855.90 | NAP | 202,270.83 | Interest Only | No | Actual/360 | 120 | 110 | 120 |
44 | Loan | 16, 27 | 1 | Diamond Hill Lofts | 4,000,000 | 5.82000% | 0.01627% | 5.80373% | NAP | 19,669.44 | NAP | 236,033.33 | Interest Only | No | Actual/360 | 120 | 113 | 120 |
45 | Loan | 6, 28 | 2 | Southern Star NC Portfolio | 3,550,000 | 6.85000% | 0.01627% | 6.83373% | NAP | 20,546.04 | NAP | 246,552.48 | Interest Only | No | Actual/360 | 120 | 116 | 120 |
45.01 | Property | 1 | Main Street Self Storage | 1,800,000 | ||||||||||||||
45.02 | Property | 1 | Island Storage | 1,750,000 | ||||||||||||||
46 | Loan | 1 | Whispering Lakes MHC | 2,800,000 | 6.85000% | 0.01627% | 6.83373% | NAP | 16,205.32 | NAP | 194,463.84 | Interest Only | No | Actual/360 | 120 | 119 | 120 |
A-1-6 |
BMO 2023-C4 - Annex A-1
Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | Remaining Term To Maturity / ARD (Mos.) | Original Amortization Term (Mos.) | Remaining Amortization Term (Mos.) | Origination Date | Seasoning (Mos.) | Payment Due Date | First Payment Date | First P&I Payment Date | Maturity Date or Anticipated Repayment Date | Final Maturity Date | Grace Period - Late Fee (Days) | Grace Period - Default (Days) | Prepayment Provision | Most Recent EGI ($) |
10 | 12 | |||||||||||||||||
1 | Loan | 16, 24 | 1 | 70 Hudson Street | 49 | 0 | 0 | 2/11/2022 | 11 | 8 | 4/8/2022 | NAP | 3/8/2027 | 3/8/2027 | 0 | 0 | YM1(35),DorYM1(18),O(7) | 21,793,316 |
2 | Loan | 12, 13, 16, 19, 29 | 1 | Rialto Industrial | 118 | 0 | 0 | 11/10/2022 | 2 | 6 | 1/6/2023 | NAP | 12/6/2032 | 12/6/2032 | 0 | 0 | L(26),D(90),O(4) | NAV |
3 | Loan | 2, 3, 6, 12, 13, 19, 20, 25 | 2 | Gilardian NYC Portfolio | 59 | 0 | 0 | 12/20/2022 | 1 | 6 | 2/6/2023 | NAP | 1/6/2028 | 1/6/2028 | 0 | 0 | L(25),D(31),O(4) | 8,654,206 |
3.01 | Property | 1 | 237 East 34th Street | 6,801,752 | ||||||||||||||
3.02 | Property | 1 | 114 West 86th Street | 1,852,454 | ||||||||||||||
4 | Loan | 1, 10, 13, 16, 28 | 1 | Weston at Copperfield | 110 | 0 | 0 | 3/25/2022 | 10 | 1 | 5/1/2022 | NAP | 4/1/2032 | 4/1/2032 | 5 | 0 | L(34),D(83),O(3) | 4,968,211 |
5 | Loan | 6, 12, 13, 16, 24, 28, 29 | 8 | IPG Portfolio | 116 | 0 | 0 | 9/29/2022 | 4 | 6 | 11/6/2022 | NAP | 10/6/2032 | 10/6/2032 | 0 | 0 | YM4(28),DorYM1(85),O(7) | NAV |
5.01 | Property | 1 | Eagle Springs | NAV | ||||||||||||||
5.02 | Property | 1 | Danville | NAV | ||||||||||||||
5.03 | Property | 1 | Blythewood | NAV | ||||||||||||||
5.04 | Property | 1 | Menasha | NAV | ||||||||||||||
5.05 | Property | 1 | Tremonton | NAV | ||||||||||||||
5.06 | Property | 1 | Carbondale | NAV | ||||||||||||||
5.07 | Property | 1 | Marysville | NAV | ||||||||||||||
5.08 | Property | 1 | Midland | NAV | ||||||||||||||
6 | Loan | 1, 10, 12 | 1 | Latitude at South Portland | 112 | 0 | 0 | 5/5/2022 | 8 | 1 | 7/1/2022 | NAP | 6/1/2032 | 6/1/2032 | 5 | 5 | L(32),D(85),O(3) | 5,766,685 |
7 | Loan | 5, 6, 12, 16, 19, 28 | 4 | Orizon Aerostructures | 118 | 0 | 0 | 11/15/2022 | 2 | 6 | 1/6/2023 | NAP | 12/6/2032 | 12/6/2032 | 0 | 0 | L(26),DorYM1(89),O(5) | NAV |
7.01 | Property | 1 | 2522 and 2526 W. 21st Street, Chanute, KS | NAV | ||||||||||||||
7.02 | Property | 1 | 500 Industrial Road A, Grove, OK | NAV | ||||||||||||||
7.03 | Property | 1 | 801 W. Old 56 Hwy, Olathe, KS | NAV | ||||||||||||||
7.04 | Property | 1 | 615 W. Cherry Street, Chanute, KS | NAV | ||||||||||||||
8 | Loan | 1, 2, 3, 12, 13, 18, 19, 20, 31, 33 | 1 | Park West Village | 54 | 0 | 0 | 8/3/2022 | 6 | 6 | 9/6/2022 | NAP | 8/6/2027 | 8/6/2027 | 0 | 0 | L(30),D(25),O(5) | 25,035,638 |
9 | Loan | 1, 3, 5, 10, 12, 17, 19, 20, 26, 27 | 1 | Green Acres | 59 | 0 | 0 | 1/3/2023 | 1 | 6 | 2/6/2023 | NAP | 1/6/2028 | 1/6/2028 | 5 | 0 | L(25),YM1(30),O(5) | 76,986,549 |
10 | Loan | 1, 3, 4, 12, 19, 22 | 1 | 575 Broadway | 58 | 300 | 298 | 11/29/2022 | 2 | 6 | 1/6/2023 | 1/6/2023 | 12/6/2027 | 12/6/2027 | 0 | 0 | L(26),D(28),O(6) | 34,792,051 |
11 | Loan | 5, 6, 12, 16, 19, 28, 30 | 17 | Cadence | 118 | 0 | 0 | 11/18/2022 | 2 | 6 | 1/6/2023 | NAP | 12/6/2032 | 12/6/2032 | 0 | 0 | L(25),YM1(1),DorYM1(90),O(4) | NAV |
11.01 | Property | 1 | 1175 Early Drive | NAV | ||||||||||||||
11.02 | Property | 1 | 207 North Forest Hills School Road | NAV | ||||||||||||||
11.03 | Property | 1 | 8450 Tanner Williams Road | NAV | ||||||||||||||
11.04 | Property | 1 | 10992 Leadbetter Road | NAV | ||||||||||||||
11.05 | Property | 1 | 8125 Tridon Drive | NAV | ||||||||||||||
11.06 | Property | 1 | 1789 Hock Avenue | NAV | ||||||||||||||
11.07 | Property | 1 | 222 Industrial Drive | NAV | ||||||||||||||
11.08 | Property | 1 | 701 McDowell Road | NAV | ||||||||||||||
11.09 | Property | 1 | 101 East Jefferson Avenue | NAV | ||||||||||||||
11.10 | Property | 1 | 243 County Road 414 | NAV | ||||||||||||||
11.11 | Property | 1 | 4522 East State Highway 18 | NAV | ||||||||||||||
11.12 | Property | 1 | 344 Phillips 273 Road | NAV | ||||||||||||||
11.13 | Property | 1 | 120 East Blanchard Road | NAV | ||||||||||||||
11.14 | Property | 1 | 4518 West 21st Street | NAV | ||||||||||||||
11.15 | Property | 1 | 3701 Stagecoach Road | NAV | ||||||||||||||
11.16 | Property | 1 | 2070 Highway 150 | NAV | ||||||||||||||
11.17 | Property | 1 | 317-417 Crow Street | NAV | ||||||||||||||
12 | Loan | 1, 12, 13, 19, 24 | 1 | Great Lakes Crossing Outlets | 120 | 0 | 0 | 1/5/2023 | 0 | 1 | 3/1/2023 | NAP | 2/1/2033 | 2/1/2033 | 0 | 0 | L(24),D(90),O(6) | 46,424,127 |
13 | Loan | 13, 25 | 1 | 315 5th Avenue | 119 | 0 | 0 | 12/20/2022 | 1 | 6 | 2/6/2023 | NAP | 1/6/2033 | 1/6/2033 | 0 | 0 | L(25),D(91),O(4) | 3,373,179 |
14 | Loan | 4, 5, 6, 12, 20, 29 | 2 | Patuxent & Coliseum | 119 | 0 | 0 | 12/21/2022 | 1 | 6 | 2/6/2023 | NAP | 1/6/2033 | 1/6/2033 | 0 | 0 | L(25),D(91),O(4) | 3,956,715 |
14.01 | Property | 1 | Patuxent Crossing | 3,041,074 | ||||||||||||||
14.02 | Property | 1 | Coliseum Marketplace | 915,641 | ||||||||||||||
15 | Loan | 5, 6, 12, 20 | 12 | WRS Retail Portfolio | 117 | 360 | 360 | 10/28/2022 | 3 | 6 | 12/6/2022 | 6/6/2030 | 11/6/2032 | 11/6/2032 | 0 | 0 | L(27),D(89),O(4) | 11,506,252 |
15.01 | Property | 1 | Hudson Bridge Crossing | 1,843,099 | ||||||||||||||
15.02 | Property | 1 | Shoppes at Westgate | 1,268,613 | ||||||||||||||
15.03 | Property | 1 | Shoppes at Richland | 1,200,722 | ||||||||||||||
15.04 | Property | 1 | Shoppes at White Knoll | 1,040,345 | ||||||||||||||
15.05 | Property | 1 | Chamblee Village | 691,444 | ||||||||||||||
15.06 | Property | 1 | Shoppes at Sanford | 984,409 | ||||||||||||||
15.07 | Property | 1 | Grandview Station | 783,729 | ||||||||||||||
15.08 | Property | 1 | Glenn View Station | 1,028,802 | ||||||||||||||
15.09 | Property | 1 | Shoppes at Raeford | 870,938 | ||||||||||||||
15.10 | Property | 1 | Shoppes at Oxford | 751,031 | ||||||||||||||
15.11 | Property | 1 | Shoppes at Goldsboro | 599,588 | ||||||||||||||
15.12 | Property | 1 | Village at Red Bridge | 443,533 | ||||||||||||||
16 | Loan | 16, 19, 28 | 1 | Societal CDMO | 119 | 0 | 0 | 12/14/2022 | 1 | 6 | 2/6/2023 | NAP | 1/6/2033 | 1/6/2033 | 0 | 0 | L(25),DorYM1(90),O(5) | NAV |
17 | Loan | 5, 33 | 1 | Embassy Suites El Paso | 117 | 360 | 360 | 10/11/2022 | 3 | 6 | 12/6/2022 | 12/6/2027 | 11/6/2032 | 11/6/2032 | 0 | 0 | L(27),D(88),O(5) | 7,902,736 |
18 | Loan | 2, 3, 12, 13, 17, 19, 20 | 1 | Naples Center | 115 | 360 | 360 | 8/22/2022 | 5 | 6 | 10/6/2022 | 10/6/2027 | 9/6/2032 | 9/6/2032 | 0 | 0 | L(29),D(87),O(4) | 2,653,893 |
19 | Loan | 19, 25 | 1 | Hampton by Hilton Inn & Suites Wellington | 118 | 360 | 360 | 12/9/2022 | 2 | 6 | 1/6/2023 | 1/6/2026 | 12/6/2032 | 12/6/2032 | 0 | 0 | L(26),D(90),O(4) | 7,320,046 |
20 | Loan | 4, 17, 19, 31, 33 | 1 | The Chatham Retail Condo | 119 | 0 | 0 | 12/22/2022 | 1 | 6 | 2/6/2023 | NAP | 1/6/2033 | 1/6/2033 | 0 | 0 | L(25),D(91),O(4) | 1,830,705 |
21 | Loan | 5, 6, 12, 16, 19, 20, 22, 23 | 14 | Triple Net Portfolio | 114 | 0 | 0 | 7/29/2022 | 6 | 5 | 9/5/2022 | NAP | 8/5/2032 | 8/5/2032 | 0 | 0 | L(30),D(86),O(4) | 8,238,273 |
21.01 | Property | 1 | 417 & 433 West 164th Street | NAV | ||||||||||||||
21.02 | Property | 1 | 5455 State Route 307 West | NAV | ||||||||||||||
21.03 | Property | 1 | 508 Fishkill Avenue | NAV | ||||||||||||||
21.04 | Property | 1 | 10701 East 126th Street North | NAV | ||||||||||||||
21.05 | Property | 1 | 120-150 West 154th Street | NAV | ||||||||||||||
21.06 | Property | 1 | 529 Aldo Avenue | NAV | ||||||||||||||
21.07 | Property | 1 | 758 East Utah Valley Drive | NAV | ||||||||||||||
21.08 | Property | 1 | 7051 Patterson Drive | NAV |
A-1-7 |
BMO 2023-C4 - Annex A-1
Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | Remaining Term To Maturity / ARD (Mos.) | Original Amortization Term (Mos.) | Remaining Amortization Term (Mos.) | Origination Date | Seasoning (Mos.) | Payment Due Date | First Payment Date | First P&I Payment Date | Maturity Date or Anticipated Repayment Date | Final Maturity Date | Grace Period - Late Fee (Days) | Grace Period - Default (Days) | Prepayment Provision | Most Recent EGI ($) |
21.09 | Property | 1 | 255 Industrial Parkway | NAV | ||||||||||||||
21.10 | Property | 1 | 2801 North Earl Rudder Freeway | NAV | ||||||||||||||
21.11 | Property | 1 | 1200 North Maitlen Drive | NAV | ||||||||||||||
21.12 | Property | 1 | 2022 West Townline Road | NAV | ||||||||||||||
21.13 | Property | 1 | 5450 Bishop Road | NAV | ||||||||||||||
21.14 | Property | 1 | 13210 Kingston Avenue | NAV | ||||||||||||||
22 | Loan | 6, 12, 17 | 8 | Stoney Creek Hotel Portfolio | 119 | 360 | 360 | 12/20/2022 | 1 | 6 | 2/6/2023 | 2/6/2026 | 1/6/2033 | 1/6/2033 | 0 | 0 | L(25),D(90),O(5) | 28,081,434 |
22.01 | Property | 1 | Stoney Creek Hotel St. Joseph | 4,279,312 | ||||||||||||||
22.02 | Property | 1 | Stoney Creek Hotel Sioux City | 4,918,724 | ||||||||||||||
22.03 | Property | 1 | Stoney Creek Hotel Columbia | 5,088,403 | ||||||||||||||
22.04 | Property | 1 | Stoney Creek Hotel Des Moines – Johnston | 3,146,067 | ||||||||||||||
22.05 | Property | 1 | Stoney Creek Inn Galena | 2,349,638 | ||||||||||||||
22.06 | Property | 1 | Stoney Creek Hotel Quad Cities – Moline | 3,247,529 | ||||||||||||||
22.07 | Property | 1 | Stoney Creek Hotel Peoria | 3,121,302 | ||||||||||||||
22.08 | Property | 1 | Stoney Creek Inn Quincy | 1,930,459 | ||||||||||||||
23 | Loan | 25 | 1 | TownePlace Suites Port St. Lucie I-95 | 118 | 360 | 360 | 12/9/2022 | 2 | 6 | 1/6/2023 | 1/6/2026 | 12/6/2032 | 12/6/2032 | 0 | 0 | L(26),D(90),O(4) | 5,690,092 |
24 | Loan | 28 | 1 | Walgreens Orlando Operations Center | 118 | 0 | 0 | 11/15/2022 | 2 | 6 | 1/6/2023 | NAP | 12/6/2032 | 12/6/2032 | 0 | 0 | L(26),D(90),O(4) | NAV |
25 | Loan | 6, 12, 22 | 3 | Rivercrest 3-Pack Portfolio | 114 | 0 | 0 | 7/8/2022 | 6 | 6 | 9/6/2022 | NAP | 8/6/2032 | 8/6/2032 | 0 | 0 | L(30),D(85),O(5) | 2,262,637 |
25.01 | Property | 1 | Norton Commons | 1,168,105 | ||||||||||||||
25.02 | Property | 1 | Marketplace At Locust Grove | 703,307 | ||||||||||||||
25.03 | Property | 1 | Lexington Shopping Center | 391,225 | ||||||||||||||
26 | Loan | 12, 16, 23, 33 | 1 | 800 Cesar Chavez | 109 | 0 | 0 | 2/22/2022 | 11 | 5 | 4/5/2022 | NAP | 3/5/2032 | 3/5/2032 | 0 | 0 | L(35),D(81),O(4) | NAV |
27 | Loan | 1, 13, 16, 29 | 1 | 180-186 Cedar Street | 117 | 0 | 0 | 10/7/2022 | 3 | 1 | 12/1/2022 | NAP | 11/1/2032 | 11/1/2032 | 0 | 0 | L(27),D(90),O(3) | 1,109,730 |
28 | Loan | 12, 25 | 1 | Kingston Square Apartments | 115 | 0 | 0 | 8/25/2022 | 5 | 6 | 10/6/2022 | NAP | 9/6/2032 | 9/6/2032 | 0 | 0 | L(29),D(87),O(4) | 6,276,231 |
29 | Loan | 19, 25 | 1 | Hampton by Hilton Inn West Palm Beach-Lake Worth-Turnpike | 118 | 360 | 360 | 12/9/2022 | 2 | 6 | 1/6/2023 | 1/6/2026 | 12/6/2032 | 12/6/2032 | 0 | 0 | L(26),D(90),O(4) | 4,938,048 |
30 | Loan | 12, 13, 23 | 1 | PetSmart HQ | 62 | 0 | 0 | 3/31/2021 | 22 | 5 | 5/5/2021 | NAP | 4/5/2028 | 4/5/2028 | 0 | 0 | L(40),D(40),O(4) | 11,412,304 |
31 | Loan | 1 | Towneplace Suites Glendale | 119 | 0 | 0 | 12/13/2022 | 1 | 6 | 2/6/2023 | NAP | 1/6/2033 | 1/6/2033 | 0 | 0 | L(25),D(88),O(7) | 4,185,078 | |
32 | Loan | 1, 10 | 1 | Mountain Vista Apartments | 111 | 360 | 360 | 4/28/2022 | 9 | 1 | 6/1/2022 | 6/1/2025 | 5/1/2032 | 5/1/2032 | 5 | 0 | L(33),D(84),O(3) | 1,647,960 |
33 | Loan | 6, 12, 19 | 2 | Oak Ridge Office Park | 105 | 360 | 345 | 10/29/2021 | 15 | 5 | 12/5/2021 | 12/5/2021 | 11/5/2031 | 11/5/2031 | 0 | 0 | L(39),D(78),O(3) | 6,828,583 |
33.01 | Property | 1 | Oak Ridge Technical Center | 4,621,902 | ||||||||||||||
33.02 | Property | 1 | Oak Ridge Corporate Center | 2,206,681 | ||||||||||||||
34 | Loan | 1, 10, 25 | 1 | Gary Indiana Portfolio | 78 | 360 | 360 | 7/18/2022 | 6 | 1 | 9/1/2022 | 9/1/2026 | 8/1/2029 | 8/1/2029 | 5 | 0 | L(30),D(51),O(3) | 1,504,909 |
35 | Loan | 2, 3, 10, 12, 15 | 1 | 1136 Crescent Ave | 57 | 0 | 0 | 10/7/2022 | 3 | 6 | 12/6/2022 | NAP | 11/6/2027 | 11/6/2027 | 5 | 0 | L(27),D(26),O(7) | 877,894 |
36 | Loan | 5, 19 | 1 | Hampton Inn Bowie | 116 | 360 | 356 | 10/6/2022 | 4 | 6 | 11/6/2022 | 11/6/2022 | 10/6/2032 | 10/6/2032 | 0 | 0 | L(28),D(88),O(4) | 3,029,030 |
37 | Loan | 4, 16, 22, 31 | 1 | 151 NW 24th Street | 119 | 360 | 359 | 12/30/2022 | 1 | 6 | 2/6/2023 | 2/6/2023 | 1/6/2033 | 1/6/2033 | 0 | 0 | L(25),D(91),O(4) | 913,246 |
38 | Loan | 2, 3, 25, 28 | 1 | DPM - St Charles, MO | 112 | 0 | 0 | 5/26/2022 | 8 | 6 | 7/6/2022 | NAP | 6/6/2032 | 6/6/2032 | 0 | 0 | L(24),YM1(91),O(5) | 1,311,665 |
39 | Loan | 1, 10 | 1 | Columbia Arms and Aspen-Alpine Apartments | 112 | 360 | 360 | 5/6/2022 | 8 | 1 | 7/1/2022 | 7/1/2025 | 6/1/2032 | 6/1/2032 | 5 | 0 | L(32),D(85),O(3) | 1,048,595 |
40 | Loan | 1, 5, 10 | 1 | Fox Creek Apartments | 114 | 360 | 360 | 7/29/2022 | 6 | 1 | 9/1/2022 | 9/1/2026 | 8/1/2032 | 8/1/2032 | 5 | 0 | L(30),D(87),O(3) | 1,024,193 |
41 | Loan | 16 | 1 | Sunnybrook MHC | 118 | 0 | 0 | 11/23/2022 | 2 | 6 | 1/6/2023 | NAP | 12/6/2032 | 12/6/2032 | 0 | 0 | L(26),D(90),O(4) | 805,544 |
42 | Loan | 2, 3, 25, 28 | 1 | DPM - Columbus, OH | 110 | 0 | 0 | 4/1/2022 | 10 | 6 | 5/6/2022 | NAP | 4/6/2032 | 4/6/2032 | 0 | 0 | L(24),YM1(91),O(5) | 957,667 |
43 | Loan | 25, 28 | 1 | DPM - Saginaw, MI | 110 | 0 | 0 | 4/1/2022 | 10 | 6 | 5/6/2022 | NAP | 4/6/2032 | 4/6/2032 | 0 | 0 | L(24),YM1(91),O(5) | 898,062 |
44 | Loan | 16, 27 | 1 | Diamond Hill Lofts | 113 | 0 | 0 | 6/13/2022 | 7 | 6 | 8/6/2022 | NAP | 7/6/2032 | 7/6/2032 | 0 | 0 | L(31),D(85),O(4) | 520,136 |
45 | Loan | 6, 28 | 2 | Southern Star NC Portfolio | 116 | 0 | 0 | 10/5/2022 | 4 | 6 | 11/6/2022 | NAP | 10/6/2032 | 10/6/2032 | 0 | 0 | L(28),D(87),O(5) | 608,916 |
45.01 | Property | 1 | Main Street Self Storage | 336,902 | ||||||||||||||
45.02 | Property | 1 | Island Storage | 272,014 | ||||||||||||||
46 | Loan | 1 | Whispering Lakes MHC | 119 | 0 | 0 | 12/16/2022 | 1 | 6 | 2/6/2023 | NAP | 1/6/2033 | 1/6/2033 | 0 | 0 | L(25),D(91),O(4) | 323,151 |
A-1-8 |
BMO 2023-C4 - Annex A-1
Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | Most Recent Expenses ($) | Most Recent NOI ($) | Most Recent NOI Date | Most Recent Description | Second Most Recent EGI ($) | Second Most Recent Expenses ($) | Second Most Recent NOI ($) | Second Most Recent NOI Date | Second Most Recent Description | Third Most Recent EGI ($) | Third Most Recent Expenses ($) | Third Most Recent NOI ($) | Third Most Recent NOI Date | Third Most Recent Description | Underwritten Economic Occupancy (%) |
31 | 16 | 16 | 16 | ||||||||||||||||
1 | Loan | 16, 24 | 1 | 70 Hudson Street | 6,367,648 | 15,425,668 | 9/30/2022 | T-6 Ann | 19,707,190 | 5,408,854 | 14,298,336 | 12/31/2021 | T-12 | 12,018,384 | 5,181,982 | 6,836,402 | 12/31/2020 | T-12 | 94.0% |
2 | Loan | 12, 13, 16, 19, 29 | 1 | Rialto Industrial | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | 95.0% |
3 | Loan | 2, 3, 6, 12, 13, 19, 20, 25 | 2 | Gilardian NYC Portfolio | 2,814,082 | 5,840,124 | 9/30/2022 | T-12 | 7,301,221 | 3,026,795 | 4,274,426 | 12/31/2021 | T-12 | 7,515,165 | 2,910,192 | 4,604,973 | 12/31/2020 | T-12 | 98.0% |
3.01 | Property | 1 | 237 East 34th Street | 2,163,123 | 4,638,629 | 9/30/2022 | T-12 | 5,622,737 | 2,385,249 | 3,237,488 | 12/31/2021 | T-12 | 5,785,642 | 2,268,343 | 3,517,299 | 12/31/2020 | T-12 | 99.0% | |
3.02 | Property | 1 | 114 West 86th Street | 650,959 | 1,201,496 | 9/30/2022 | T-12 | 1,678,483 | 641,545 | 1,036,938 | 12/31/2021 | T-12 | 1,729,524 | 641,849 | 1,087,675 | 12/31/2020 | T-12 | 94.5% | |
4 | Loan | 1, 10, 13, 16, 28 | 1 | Weston at Copperfield | 1,595,730 | 3,372,481 | 10/31/2022 | T-12 | 4,774,208 | 2,328,827 | 2,445,381 | 12/31/2021 | T-12 | 4,403,699 | 2,272,186 | 2,131,513 | 12/31/2020 | T-12 | 86.4% |
5 | Loan | 6, 12, 13, 16, 24, 28, 29 | 8 | IPG Portfolio | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | 95.0% |
5.01 | Property | 1 | Eagle Springs | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | 95.0% | |
5.02 | Property | 1 | Danville | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | 95.0% | |
5.03 | Property | 1 | Blythewood | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | 95.0% | |
5.04 | Property | 1 | Menasha | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | 95.0% | |
5.05 | Property | 1 | Tremonton | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | 95.0% | |
5.06 | Property | 1 | Carbondale | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | 95.0% | |
5.07 | Property | 1 | Marysville | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | 95.0% | |
5.08 | Property | 1 | Midland | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | 95.0% | |
6 | Loan | 1, 10, 12 | 1 | Latitude at South Portland | 2,005,237 | 3,761,448 | 10/31/2022 | T-12 | 2,675,996 | 1,112,000 | 1,563,996 | 12/31/2021 | T-12 | NAP | NAP | NAP | NAP | NAP | 94.2% |
7 | Loan | 5, 6, 12, 16, 19, 28 | 4 | Orizon Aerostructures | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | 95.0% |
7.01 | Property | 1 | 2522 and 2526 W. 21st Street, Chanute, KS | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | |
7.02 | Property | 1 | 500 Industrial Road A, Grove, OK | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | |
7.03 | Property | 1 | 801 W. Old 56 Hwy, Olathe, KS | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | |
7.04 | Property | 1 | 615 W. Cherry Street, Chanute, KS | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | |
8 | Loan | 1, 2, 3, 12, 13, 18, 19, 20, 31, 33 | 1 | Park West Village | 9,544,221 | 15,491,417 | 5/31/2022 | T-12 | 22,682,409 | 9,325,401 | 13,357,008 | 12/31/2021 | T-12 | 23,638,812 | 9,046,781 | 14,592,031 | 12/31/2020 | T-12 | 91.3% |
9 | Loan | 1, 3, 5, 10, 12, 17, 19, 20, 26, 27 | 1 | Green Acres | 31,812,161 | 45,174,388 | 9/30/2022 | T-12 | 76,903,875 | 30,285,085 | 46,618,790 | 12/31/2021 | T-12 | 69,008,722 | 28,007,136 | 41,001,586 | 12/31/2020 | T-12 | 96.2% |
10 | Loan | 1, 3, 4, 12, 19, 22 | 1 | 575 Broadway | 11,050,658 | 23,741,393 | 6/30/2022 | T-12 | 32,527,216 | 10,808,852 | 21,718,364 | 12/31/2021 | T-12 | 29,676,032 | 10,308,321 | 19,367,711 | 12/31/2020 | T-12 | 93.4% |
11 | Loan | 5, 6, 12, 16, 19, 28, 30 | 17 | Cadence | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | 95.0% |
11.01 | Property | 1 | 1175 Early Drive | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | |
11.02 | Property | 1 | 207 North Forest Hills School Road | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | |
11.03 | Property | 1 | 8450 Tanner Williams Road | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | |
11.04 | Property | 1 | 10992 Leadbetter Road | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | |
11.05 | Property | 1 | 8125 Tridon Drive | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | |
11.06 | Property | 1 | 1789 Hock Avenue | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | |
11.07 | Property | 1 | 222 Industrial Drive | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | |
11.08 | Property | 1 | 701 McDowell Road | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | |
11.09 | Property | 1 | 101 East Jefferson Avenue | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | |
11.10 | Property | 1 | 243 County Road 414 | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | |
11.11 | Property | 1 | 4522 East State Highway 18 | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | |
11.12 | Property | 1 | 344 Phillips 273 Road | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | |
11.13 | Property | 1 | 120 East Blanchard Road | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | |
11.14 | Property | 1 | 4518 West 21st Street | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | |
11.15 | Property | 1 | 3701 Stagecoach Road | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | |
11.16 | Property | 1 | 2070 Highway 150 | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | |
11.17 | Property | 1 | 317-417 Crow Street | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | |
12 | Loan | 1, 12, 13, 19, 24 | 1 | Great Lakes Crossing Outlets | 14,768,491 | 31,655,635 | 11/30/2022 | T-12 | 47,261,766 | 14,350,429 | 32,911,337 | 12/31/2021 | T-12 | 40,708,568 | 12,857,184 | 27,851,384 | 12/31/2020 | T-12 | 92.6% |
13 | Loan | 13, 25 | 1 | 315 5th Avenue | 1,259,332 | 2,113,847 | 7/31/2022 | T-12 | 3,106,310 | 1,139,072 | 1,967,238 | 12/31/2021 | T-12 | 2,603,940 | 1,269,211 | 1,334,728 | 12/31/2020 | T-12 | 89.9% |
14 | Loan | 4, 5, 6, 12, 20, 29 | 2 | Patuxent & Coliseum | 1,133,681 | 2,823,035 | 10/31/2022 | T-12 | 3,940,875 | 1,148,172 | 2,792,703 | 12/31/2021 | T-12 | 4,883,474 | 1,151,002 | 3,732,471 | 12/31/2020 | T-12 | 82.9% |
14.01 | Property | 1 | Patuxent Crossing | 641,979 | 2,399,095 | 10/31/2022 | T-12 | 2,919,987 | 640,946 | 2,279,042 | 12/31/2021 | T-12 | 2,775,201 | 628,045 | 2,147,156 | 12/31/2020 | T-12 | 79.2% | |
14.02 | Property | 1 | Coliseum Marketplace | 491,701 | 423,940 | 10/31/2022 | T-12 | 1,020,887 | 507,226 | 513,661 | 12/31/2021 | T-12 | 2,108,273 | 522,958 | 1,585,315 | 12/31/2020 | T-12 | 91.5% | |
15 | Loan | 5, 6, 12, 20 | 12 | WRS Retail Portfolio | 2,672,064 | 8,834,188 | 8/31/2022 | T-12 | 10,678,844 | 2,538,754 | 8,140,091 | 12/31/2021 | T-12 | 11,047,371 | 2,468,327 | 8,579,044 | 12/31/2020 | T-12 | 88.8% |
15.01 | Property | 1 | Hudson Bridge Crossing | 377,964 | 1,465,134 | 8/31/2022 | T-12 | 1,725,055 | 336,063 | 1,388,992 | 12/31/2021 | T-12 | 1,794,662 | 354,009 | 1,440,653 | 12/31/2020 | T-12 | 94.7% | |
15.02 | Property | 1 | Shoppes at Westgate | 169,387 | 1,099,226 | 8/31/2022 | T-12 | 1,191,351 | 162,541 | 1,028,809 | 12/31/2021 | T-12 | 1,240,312 | 158,550 | 1,081,762 | 12/31/2020 | T-12 | 100.0% | |
15.03 | Property | 1 | Shoppes at Richland | 224,672 | 976,050 | 8/31/2022 | T-12 | 1,116,199 | 238,984 | 877,216 | 12/31/2021 | T-12 | 1,181,042 | 209,236 | 971,806 | 12/31/2020 | T-12 | 90.9% | |
15.04 | Property | 1 | Shoppes at White Knoll | 189,407 | 850,939 | 8/31/2022 | T-12 | 1,008,569 | 182,125 | 826,444 | 12/31/2021 | T-12 | 963,036 | 181,346 | 781,691 | 12/31/2020 | T-12 | 100.0% | |
15.05 | Property | 1 | Chamblee Village | 351,956 | 339,488 | 8/31/2022 | T-12 | 770,589 | 331,577 | 439,012 | 12/31/2021 | T-12 | 874,691 | 348,223 | 526,469 | 12/31/2020 | T-12 | 87.2% | |
15.06 | Property | 1 | Shoppes at Sanford | 255,467 | 728,943 | 8/31/2022 | T-12 | 883,633 | 244,071 | 639,563 | 12/31/2021 | T-12 | 926,601 | 208,471 | 718,130 | 12/31/2020 | T-12 | 76.1% | |
15.07 | Property | 1 | Grandview Station | 158,875 | 624,854 | 8/31/2022 | T-12 | 756,877 | 159,439 | 597,439 | 12/31/2021 | T-12 | 777,812 | 155,008 | 622,803 | 12/31/2020 | T-12 | 100.0% | |
15.08 | Property | 1 | Glenn View Station | 313,933 | 714,869 | 8/31/2022 | T-12 | 785,623 | 295,982 | 489,640 | 12/31/2021 | T-12 | 747,463 | 289,828 | 457,636 | 12/31/2020 | T-12 | 84.1% | |
15.09 | Property | 1 | Shoppes at Raeford | 171,714 | 699,223 | 8/31/2022 | T-12 | 833,508 | 163,642 | 669,866 | 12/31/2021 | T-12 | 841,881 | 139,903 | 701,978 | 12/31/2020 | T-12 | 73.8% | |
15.10 | Property | 1 | Shoppes at Oxford | 151,461 | 599,569 | 8/31/2022 | T-12 | 654,242 | 145,738 | 508,504 | 12/31/2021 | T-12 | 697,630 | 143,434 | 554,197 | 12/31/2020 | T-12 | 100.0% | |
15.11 | Property | 1 | Shoppes at Goldsboro | 156,689 | 442,899 | 8/31/2022 | T-12 | 530,123 | 143,588 | 386,535 | 12/31/2021 | T-12 | 541,076 | 141,753 | 399,323 | 12/31/2020 | T-12 | 74.8% | |
15.12 | Property | 1 | Village at Red Bridge | 150,540 | 292,993 | 8/31/2022 | T-12 | 423,074 | 135,003 | 288,070 | 12/31/2021 | T-12 | 461,163 | 138,566 | 322,597 | 12/31/2020 | T-12 | 79.8% | |
16 | Loan | 16, 19, 28 | 1 | Societal CDMO | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | 95.0% |
17 | Loan | 5, 33 | 1 | Embassy Suites El Paso | 4,794,000 | 3,108,736 | 8/31/2022 | T-12 | 7,509,735 | 4,363,184 | 3,146,551 | 12/31/2021 | T-12 | 4,795,953 | 3,594,290 | 1,201,663 | 12/31/2020 | T-12 | 87.0% |
18 | Loan | 2, 3, 12, 13, 17, 19, 20 | 1 | Naples Center | 650,393 | 2,003,499 | 5/31/2022 | T-12 | 2,399,132 | 634,678 | 1,764,455 | 12/31/2021 | T-12 | 1,742,004 | 608,431 | 1,133,573 | 12/31/2020 | T-12 | 95.0% |
19 | Loan | 19, 25 | 1 | Hampton by Hilton Inn & Suites Wellington | 3,235,211 | 4,084,835 | 11/30/2022 | T-12 | 5,419,634 | 2,501,761 | 2,917,873 | 12/31/2021 | T-12 | 3,857,154 | 2,115,871 | 1,741,283 | 12/31/2020 | T-12 | 61.5% |
20 | Loan | 4, 17, 19, 31, 33 | 1 | The Chatham Retail Condo | 845,586 | 985,119 | 9/30/2022 | T-12 | 1,504,529 | 795,110 | 709,419 | 12/31/2021 | T-12 | 252,174 | 911,030 | (658,856) | 12/31/2020 | T-12 | 95.0% |
21 | Loan | 5, 6, 12, 16, 19, 20, 22, 23 | 14 | Triple Net Portfolio | 21,962 | 8,216,311 | 6/30/2022 | T-12 | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | 95.0% |
21.01 | Property | 1 | 417 & 433 West 164th Street | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | |
21.02 | Property | 1 | 5455 State Route 307 West | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | |
21.03 | Property | 1 | 508 Fishkill Avenue | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | |
21.04 | Property | 1 | 10701 East 126th Street North | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | |
21.05 | Property | 1 | 120-150 West 154th Street | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | |
21.06 | Property | 1 | 529 Aldo Avenue | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | |
21.07 | Property | 1 | 758 East Utah Valley Drive | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | |
21.08 | Property | 1 | 7051 Patterson Drive | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV |
A-1-9 |
BMO 2023-C4 - Annex A-1
Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | Most Recent Expenses ($) | Most Recent NOI ($) | Most Recent NOI Date | Most Recent Description | Second Most Recent EGI ($) | Second Most Recent Expenses ($) | Second Most Recent NOI ($) | Second Most Recent NOI Date | Second Most Recent Description | Third Most Recent EGI ($) | Third Most Recent Expenses ($) | Third Most Recent NOI ($) | Third Most Recent NOI Date | Third Most Recent Description | Underwritten Economic Occupancy (%) |
21.09 | Property | 1 | 255 Industrial Parkway | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | |
21.10 | Property | 1 | 2801 North Earl Rudder Freeway | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | |
21.11 | Property | 1 | 1200 North Maitlen Drive | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | |
21.12 | Property | 1 | 2022 West Townline Road | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | |
21.13 | Property | 1 | 5450 Bishop Road | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | |
21.14 | Property | 1 | 13210 Kingston Avenue | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | |
22 | Loan | 6, 12, 17 | 8 | Stoney Creek Hotel Portfolio | 19,726,870 | 8,354,564 | 10/31/2022 | T-12 | 24,095,435 | 17,094,502 | 7,000,933 | 12/31/2021 | T-12 | 14,708,755 | 12,155,711 | 2,553,044 | 12/31/2020 | T-12 | 50.7% |
22.01 | Property | 1 | Stoney Creek Hotel St. Joseph | 2,602,974 | 1,676,338 | 10/31/2022 | T-12 | 3,608,026 | 2,210,406 | 1,397,620 | 12/31/2021 | T-12 | 2,706,924 | 1,662,184 | 1,044,740 | 12/31/2020 | T-12 | 71.2% | |
22.02 | Property | 1 | Stoney Creek Hotel Sioux City | 3,276,626 | 1,642,098 | 10/31/2022 | T-12 | 4,406,774 | 2,826,891 | 1,579,883 | 12/31/2021 | T-12 | 2,837,830 | 2,043,289 | 794,541 | 12/31/2020 | T-12 | 53.7% | |
22.03 | Property | 1 | Stoney Creek Hotel Columbia | 3,431,968 | 1,656,435 | 10/31/2022 | T-12 | 3,504,527 | 2,590,333 | 914,194 | 12/31/2021 | T-12 | 1,586,116 | 1,611,652 | (25,536) | 12/31/2020 | T-12 | 51.0% | |
22.04 | Property | 1 | Stoney Creek Hotel Des Moines – Johnston | 2,642,692 | 503,375 | 10/31/2022 | T-12 | 2,868,431 | 2,319,397 | 549,034 | 12/31/2021 | T-12 | 1,945,887 | 1,959,004 | (13,117) | 12/31/2020 | T-12 | 35.6% | |
22.05 | Property | 1 | Stoney Creek Inn Galena | 1,473,300 | 876,338 | 10/31/2022 | T-12 | 2,313,908 | 1,381,043 | 932,865 | 12/31/2021 | T-12 | 1,204,879 | 924,391 | 280,488 | 12/31/2020 | T-12 | 59.0% | |
22.06 | Property | 1 | Stoney Creek Hotel Quad Cities – Moline | 2,550,981 | 696,548 | 10/31/2022 | T-12 | 2,884,170 | 2,414,778 | 469,392 | 12/31/2021 | T-12 | 1,398,959 | 1,564,830 | (165,871) | 12/31/2020 | T-12 | 48.1% | |
22.07 | Property | 1 | Stoney Creek Hotel Peoria | 2,379,788 | 741,514 | 10/31/2022 | T-12 | 2,695,989 | 2,031,887 | 664,102 | 12/31/2021 | T-12 | 1,697,126 | 1,474,663 | 222,463 | 12/31/2020 | T-12 | 39.6% | |
22.08 | Property | 1 | Stoney Creek Inn Quincy | 1,368,541 | 561,918 | 10/31/2022 | T-12 | 1,813,610 | 1,319,767 | 493,843 | 12/31/2021 | T-12 | 1,331,034 | 915,698 | 415,336 | 12/31/2020 | T-12 | 62.4% | |
23 | Loan | 25 | 1 | TownePlace Suites Port St. Lucie I-95 | 2,999,794 | 2,690,299 | 11/30/2022 | T-12 | 4,294,490 | 2,394,694 | 1,899,795 | 12/31/2021 | T-12 | 2,802,609 | 1,927,366 | 875,243 | 12/31/2020 | T-12 | 87.0% |
24 | Loan | 28 | 1 | Walgreens Orlando Operations Center | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | 95.0% |
25 | Loan | 6, 12, 22 | 3 | Rivercrest 3-Pack Portfolio | 631,542 | 1,631,095 | 9/30/2022 | T-12 | 2,232,177 | 570,680 | 1,661,497 | 12/31/2021 | T-12 | 2,074,337 | 506,663 | 1,567,674 | 12/31/2020 | T-12 | 93.1% |
25.01 | Property | 1 | Norton Commons | 296,338 | 871,768 | 9/30/2022 | T-12 | 1,145,898 | 265,183 | 880,715 | 12/31/2021 | T-12 | 1,066,055 | 220,678 | 845,377 | 12/31/2020 | T-12 | 91.5% | |
25.02 | Property | 1 | Marketplace At Locust Grove | 218,415 | 484,892 | 9/30/2022 | T-12 | 730,825 | 216,287 | 514,538 | 12/31/2021 | T-12 | 676,738 | 197,663 | 479,075 | 12/31/2020 | T-12 | 95.0% | |
25.03 | Property | 1 | Lexington Shopping Center | 116,790 | 274,436 | 9/30/2022 | T-12 | 355,454 | 89,210 | 266,244 | 12/31/2021 | T-12 | 331,544 | 88,322 | 243,222 | 12/31/2020 | T-12 | 95.0% | |
26 | Loan | 12, 16, 23, 33 | 1 | 800 Cesar Chavez | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | 99.0% |
27 | Loan | 1, 13, 16, 29 | 1 | 180-186 Cedar Street | 81,145 | 1,028,586 | 10/31/2022 | T-3 Ann | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 95.0% |
28 | Loan | 12, 25 | 1 | Kingston Square Apartments | 1,842,797 | 4,433,434 | 7/31/2022 | T-12 | 5,912,240 | 1,705,446 | 4,206,794 | 12/31/2021 | T-12 | 4,941,322 | 1,527,179 | 3,414,143 | 12/31/2020 | T-12 | 95.0% |
29 | Loan | 19, 25 | 1 | Hampton by Hilton Inn West Palm Beach-Lake Worth-Turnpike | 2,466,743 | 2,471,305 | 11/30/2022 | T-12 | 3,585,150 | 1,898,410 | 1,686,740 | 12/31/2021 | T-12 | 2,375,948 | 1,482,255 | 893,693 | 12/31/2020 | T-12 | 65.7% |
30 | Loan | 12, 13, 23 | 1 | PetSmart HQ | 3,353,222 | 8,059,082 | 12/31/2020 | T-12 | 13,654,879 | 1,656,081 | 11,998,799 | 12/31/2019 | T-12 | 13,618,149 | 1,336,267 | 12,281,882 | 12/31/2018 | T-12 | 92.5% |
31 | Loan | 1 | Towneplace Suites Glendale | 2,218,417 | 1,966,661 | 12/31/2022 | T-12 | 3,380,786 | 1,961,386 | 1,419,400 | 12/31/2021 | T-12 | 845,607 | 732,756 | 112,851 | 12/31/2020 | T-12 | 75.7% | |
32 | Loan | 1, 10 | 1 | Mountain Vista Apartments | 599,772 | 1,048,188 | 9/30/2022 | T-12 | 1,431,579 | 617,207 | 814,372 | 12/31/2020 | T-12 | 1,262,029 | 584,216 | 677,813 | 12/31/2019 | T-12 | 93.7% |
33 | Loan | 6, 12, 19 | 2 | Oak Ridge Office Park | 3,315,917 | 3,512,666 | 6/30/2022 | T-12 | 6,869,913 | 3,206,153 | 3,663,760 | 12/31/2021 | T-12 | 6,592,651 | 3,073,017 | 3,519,634 | 12/31/2020 | T-12 | 82.8% |
33.01 | Property | 1 | Oak Ridge Technical Center | 2,099,661 | 2,522,241 | 6/30/2022 | T-12 | 4,465,967 | 2,004,517 | 2,461,450 | 12/31/2021 | T-12 | 4,231,707 | 1,868,816 | 2,362,891 | 12/31/2020 | T-12 | 91.6% | |
33.02 | Property | 1 | Oak Ridge Corporate Center | 1,216,256 | 990,425 | 6/30/2022 | T-12 | 2,403,946 | 1,201,636 | 1,202,310 | 12/31/2021 | T-12 | 2,360,944 | 1,204,201 | 1,156,743 | 12/31/2020 | T-12 | 68.7% | |
34 | Loan | 1, 10, 25 | 1 | Gary Indiana Portfolio | 418,202 | 1,086,707 | 9/30/2022 | T-12 | 1,428,134 | 458,327 | 969,807 | 12/31/2021 | T-12 | 1,400,384 | 544,107 | 856,277 | 12/31/2020 | T-12 | 95.0% |
35 | Loan | 2, 3, 10, 12, 15 | 1 | 1136 Crescent Ave | 166,173 | 711,720 | 8/31/2022 | T-12 | 719,026 | 165,176 | 553,850 | 12/31/2021 | T-12 | 536,206 | 107,005 | 429,201 | 12/31/2020 | T-12 | 95.0% |
36 | Loan | 5, 19 | 1 | Hampton Inn Bowie | 2,171,574 | 857,457 | 8/31/2022 | T-12 | 2,515,921 | 1,972,370 | 543,551 | 12/31/2021 | T-12 | 1,416,377 | 1,534,109 | (117,731) | 12/31/2020 | T-12 | 70.7% |
37 | Loan | 4, 16, 22, 31 | 1 | 151 NW 24th Street | 213,427 | 699,819 | 9/30/2022 | T-12 | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | 94.0% |
38 | Loan | 2, 3, 25, 28 | 1 | DPM - St Charles, MO | 495,119 | 816,546 | 9/30/2022 | T-12 | 1,171,818 | 433,094 | 738,724 | 12/31/2021 | T-12 | 1,021,931 | 468,694 | 553,237 | 12/31/2020 | T-12 | 83.1% |
39 | Loan | 1, 10 | 1 | Columbia Arms and Aspen-Alpine Apartments | 381,646 | 666,949 | 9/30/2022 | T-12 | 996,965 | 416,342 | 580,624 | 12/31/2021 | T-12 | 860,247 | 415,889 | 444,358 | 12/31/2020 | T-12 | 94.8% |
40 | Loan | 1, 5, 10 | 1 | Fox Creek Apartments | 612,299 | 411,894 | 9/30/2022 | T-12 | 1,012,089 | 572,433 | 439,656 | 12/31/2021 | T-12 | 1,004,222 | 675,251 | 328,971 | 12/31/2020 | T-12 | 93.0% |
41 | Loan | 16 | 1 | Sunnybrook MHC | 306,811 | 498,733 | 10/31/2022 | T-12 | 761,582 | 296,770 | 464,812 | 12/31/2021 | T-12 | 660,644 | 311,024 | 349,620 | 12/31/2020 | T-12 | 87.0% |
42 | Loan | 2, 3, 25, 28 | 1 | DPM - Columbus, OH | 420,667 | 537,000 | 9/30/2022 | T-12 | 872,025 | 377,148 | 494,877 | 12/31/2021 | T-12 | 835,810 | 384,832 | 450,978 | 12/31/2020 | T-12 | 86.5% |
43 | Loan | 25, 28 | 1 | DPM - Saginaw, MI | 391,056 | 507,006 | 9/30/2022 | T-12 | 801,191 | 365,653 | 435,538 | 12/31/2021 | T-12 | 755,127 | 353,357 | 401,770 | 12/31/2020 | T-12 | 87.5% |
44 | Loan | 16, 27 | 1 | Diamond Hill Lofts | 173,177 | 346,959 | 8/31/2022 | T-3 Ann | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 95.0% |
45 | Loan | 6, 28 | 2 | Southern Star NC Portfolio | 210,629 | 398,287 | 8/31/2022 | T-12 | 576,348 | 201,953 | 374,395 | 12/31/2021 | T-12 | 534,177 | 189,193 | 344,984 | 12/31/2020 | T-12 | 93.4% |
45.01 | Property | 1 | Main Street Self Storage | 139,905 | 196,997 | 8/31/2022 | T-12 | 327,980 | 135,810 | 192,169 | 12/31/2021 | T-12 | 307,367 | 128,359 | 179,008 | 12/31/2020 | T-12 | 89.1% | |
45.02 | Property | 1 | Island Storage | 70,724 | 201,290 | 8/31/2022 | T-12 | 248,368 | 66,143 | 182,226 | 12/31/2021 | T-12 | 226,810 | 60,834 | 165,976 | 12/31/2020 | T-12 | 99.6% | |
46 | Loan | 1 | Whispering Lakes MHC | 69,520 | 253,631 | 11/30/2022 | T-12 | 268,568 | 79,434 | 189,134 | 12/31/2021 | T-12 | 187,465 | 64,172 | 123,293 | 12/31/2020 | T-12 | 79.2% |
A-1-10 |
BMO 2023-C4 - Annex A-1
Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | Underwritten EGI ($) | Underwritten Expenses ($) | 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 ($) |
31 | 15 | 7, 14 | 7, 14 | 7 | 7 | 5 | |||||||||
1 | Loan | 16, 24 | 1 | 70 Hudson Street | 22,465,058 | 6,481,062 | 15,983,997 | 64,692 | 0 | 15,919,304 | 4.12 | 4.10 | 13.3% | 13.3% | 296,000,000 |
2 | Loan | 12, 13, 16, 19, 29 | 1 | Rialto Industrial | 22,349,341 | 4,721,514 | 17,627,827 | 110,613 | 331,837 | 17,185,377 | 1.26 | 1.23 | 9.7% | 9.5% | 350,000,000 |
3 | Loan | 2, 3, 6, 12, 13, 19, 20, 25 | 2 | Gilardian NYC Portfolio | 9,607,348 | 3,194,304 | 6,413,044 | 0 | 5,996 | 6,407,048 | 2.62 | 2.61 | 11.5% | 11.5% | 141,000,000 |
3.01 | Property | 1 | 237 East 34th Street | 7,657,375 | 2,499,137 | 5,158,238 | 0 | 5,996 | 5,152,242 | 106,300,000 | |||||
3.02 | Property | 1 | 114 West 86th Street | 1,949,973 | 695,167 | 1,254,806 | 0 | 0 | 1,254,806 | 34,700,000 | |||||
4 | Loan | 1, 10, 13, 16, 28 | 1 | Weston at Copperfield | 4,920,907 | 2,657,613 | 2,263,294 | 82,500 | 0 | 2,180,794 | 1.86 | 1.79 | 8.1% | 7.8% | 66,160,000 |
5 | Loan | 6, 12, 13, 16, 24, 28, 29 | 8 | IPG Portfolio | 14,015,432 | 2,610,886 | 11,404,546 | 179,242 | 398,681 | 10,826,623 | 1.73 | 1.64 | 11.1% | 10.5% | 196,800,000 |
5.01 | Property | 1 | Eagle Springs | 2,568,301 | 355,258 | 2,213,043 | 9,000 | 75,698 | 2,128,345 | 40,000,000 | |||||
5.02 | Property | 1 | Danville | 2,543,184 | 337,416 | 2,205,768 | 5,167 | 75,421 | 2,125,180 | 40,000,000 | |||||
5.03 | Property | 1 | Blythewood | 2,442,402 | 379,264 | 2,063,138 | 62,638 | 73,285 | 1,927,215 | 37,600,000 | |||||
5.04 | Property | 1 | Menasha | 1,488,208 | 284,858 | 1,203,350 | 65,145 | 40,512 | 1,097,692 | 17,500,000 | |||||
5.05 | Property | 1 | Tremonton | 1,155,469 | 189,955 | 965,514 | 15,250 | 32,095 | 918,169 | 17,600,000 | |||||
5.06 | Property | 1 | Carbondale | 1,400,936 | 459,665 | 941,271 | 7,917 | 35,467 | 897,887 | 16,900,000 | |||||
5.07 | Property | 1 | Marysville | 1,396,402 | 355,498 | 1,040,904 | 9,000 | 39,941 | 991,963 | 14,400,000 | |||||
5.08 | Property | 1 | Midland | 1,020,529 | 248,972 | 771,557 | 5,125 | 26,262 | 740,170 | 12,800,000 | |||||
6 | Loan | 1, 10, 12 | 1 | Latitude at South Portland | 6,458,417 | 2,069,832 | 4,388,585 | 51,200 | 0 | 4,337,385 | 1.59 | 1.58 | 8.0% | 7.9% | 86,400,000 |
7 | Loan | 5, 6, 12, 16, 19, 28 | 4 | Orizon Aerostructures | 7,718,750 | 0 | 7,718,750 | 0 | 0 | 7,718,750 | 1.83 | 1.83 | 12.6% | 12.6% | 125,000,000 |
7.01 | Property | 1 | 2522 and 2526 W. 21st Street, Chanute, KS | NAV | NAV | NAV | NAV | NAV | NAV | 47,800,000 | |||||
7.02 | Property | 1 | 500 Industrial Road A, Grove, OK | NAV | NAV | NAV | NAV | NAV | NAV | 35,000,000 | |||||
7.03 | Property | 1 | 801 W. Old 56 Hwy, Olathe, KS | NAV | NAV | NAV | NAV | NAV | NAV | 32,600,000 | |||||
7.04 | Property | 1 | 615 W. Cherry Street, Chanute, KS | NAV | NAV | NAV | NAV | NAV | NAV | 9,550,000 | |||||
8 | Loan | 1, 2, 3, 12, 13, 18, 19, 20, 31, 33 | 1 | Park West Village | 32,787,176 | 9,786,898 | 23,000,278 | 0 | 0 | 23,000,278 | 2.60 | 2.60 | 12.3% | 12.3% | 575,000,000 |
9 | Loan | 1, 3, 5, 10, 12, 17, 19, 20, 26, 27 | 1 | Green Acres | 83,514,884 | 35,580,356 | 47,934,528 | 455,855 | 1,113,906 | 46,364,767 | 2.17 | 2.10 | 13.0% | 12.5% | 679,000,000 |
10 | Loan | 1, 3, 4, 12, 19, 22 | 1 | 575 Broadway | 27,803,795 | 11,776,167 | 16,027,627 | 35,330 | 441,620 | 15,550,678 | 1.42 | 1.38 | 12.6% | 12.2% | 215,000,000 |
11 | Loan | 5, 6, 12, 16, 19, 28, 30 | 17 | Cadence | 3,489,194 | 0 | 3,489,194 | 0 | 0 | 3,489,194 | 2.17 | 2.17 | 13.5% | 13.5% | 54,400,000 |
11.01 | Property | 1 | 1175 Early Drive | NAV | NAV | NAV | NAV | NAV | NAV | 10,200,000 | |||||
11.02 | Property | 1 | 207 North Forest Hills School Road | NAV | NAV | NAV | NAV | NAV | NAV | 7,500,000 | |||||
11.03 | Property | 1 | 8450 Tanner Williams Road | NAV | NAV | NAV | NAV | NAV | NAV | 6,700,000 | |||||
11.04 | Property | 1 | 10992 Leadbetter Road | NAV | NAV | NAV | NAV | NAV | NAV | 4,200,000 | |||||
11.05 | Property | 1 | 8125 Tridon Drive | NAV | NAV | NAV | NAV | NAV | NAV | 3,800,000 | |||||
11.06 | Property | 1 | 1789 Hock Avenue | NAV | NAV | NAV | NAV | NAV | NAV | 3,400,000 | |||||
11.07 | Property | 1 | 222 Industrial Drive | NAV | NAV | NAV | NAV | NAV | NAV | 3,050,000 | |||||
11.08 | Property | 1 | 701 McDowell Road | NAV | NAV | NAV | NAV | NAV | NAV | 2,250,000 | |||||
11.09 | Property | 1 | 101 East Jefferson Avenue | NAV | NAV | NAV | NAV | NAV | NAV | 2,025,000 | |||||
11.10 | Property | 1 | 243 County Road 414 | NAV | NAV | NAV | NAV | NAV | NAV | 2,000,000 | |||||
11.11 | Property | 1 | 4522 East State Highway 18 | NAV | NAV | NAV | NAV | NAV | NAV | 1,850,000 | |||||
11.12 | Property | 1 | 344 Phillips 273 Road | NAV | NAV | NAV | NAV | NAV | NAV | 1,425,000 | |||||
11.13 | Property | 1 | 120 East Blanchard Road | NAV | NAV | NAV | NAV | NAV | NAV | 1,300,000 | |||||
11.14 | Property | 1 | 4518 West 21st Street | NAV | NAV | NAV | NAV | NAV | NAV | 850,000 | |||||
11.15 | Property | 1 | 3701 Stagecoach Road | NAV | NAV | NAV | NAV | NAV | NAV | 790,000 | |||||
11.16 | Property | 1 | 2070 Highway 150 | NAV | NAV | NAV | NAV | NAV | NAV | 725,000 | |||||
11.17 | Property | 1 | 317-417 Crow Street | NAV | NAV | NAV | NAV | NAV | NAV | 410,000 | |||||
12 | Loan | 1, 12, 13, 19, 24 | 1 | Great Lakes Crossing Outlets | 47,000,639 | 15,438,872 | 31,561,767 | 259,516 | 1,567,562 | 29,734,689 | 2.65 | 2.50 | 17.5% | 16.5% | 400,000,000 |
13 | Loan | 13, 25 | 1 | 315 5th Avenue | 3,729,703 | 1,328,249 | 2,401,455 | 7,875 | 17,500 | 2,376,080 | 1.45 | 1.43 | 9.6% | 9.5% | 48,800,000 |
14 | Loan | 4, 5, 6, 12, 20, 29 | 2 | Patuxent & Coliseum | 4,709,313 | 1,059,101 | 3,650,212 | 184,507 | 148,602 | 3,317,104 | 2.27 | 2.06 | 14.6% | 13.3% | 46,500,000 |
14.01 | Property | 1 | Patuxent Crossing | 3,142,373 | 618,230 | 2,524,143 | 137,215 | 106,167 | 2,280,761 | 31,200,000 | |||||
14.02 | Property | 1 | Coliseum Marketplace | 1,566,941 | 440,871 | 1,126,069 | 47,292 | 42,434 | 1,036,343 | 15,300,000 | |||||
15 | Loan | 5, 6, 12, 20 | 12 | WRS Retail Portfolio | 12,448,561 | 2,819,467 | 9,629,095 | 82,496 | 329,984 | 9,216,615 | 1.45 | 1.39 | 11.5% | 11.0% | 145,320,000 |
15.01 | Property | 1 | Hudson Bridge Crossing | 1,888,547 | 386,766 | 1,501,781 | 10,058 | 40,230 | 1,451,494 | 22,500,000 | |||||
15.02 | Property | 1 | Shoppes at Westgate | 1,288,054 | 199,266 | 1,088,788 | 7,155 | 28,620 | 1,053,013 | 15,000,000 | |||||
15.03 | Property | 1 | Shoppes at Richland | 1,210,073 | 232,574 | 977,499 | 7,965 | 31,860 | 937,674 | 14,200,000 | |||||
15.04 | Property | 1 | Shoppes at White Knoll | 1,063,639 | 195,524 | 868,115 | 6,015 | 24,060 | 838,040 | 11,100,000 | |||||
15.05 | Property | 1 | Chamblee Village | 1,167,393 | 365,561 | 801,832 | 5,849 | 23,396 | 772,587 | 13,000,000 | |||||
15.06 | Property | 1 | Shoppes at Sanford | 1,053,052 | 272,761 | 780,291 | 7,545 | 30,180 | 742,566 | 12,400,000 | |||||
15.07 | Property | 1 | Grandview Station | 937,443 | 171,266 | 766,178 | 6,165 | 24,660 | 735,353 | 9,300,000 | |||||
15.08 | Property | 1 | Glenn View Station | 1,101,006 | 336,760 | 764,246 | 8,525 | 34,098 | 721,623 | 11,900,000 | |||||
15.09 | Property | 1 | Shoppes at Raeford | 779,487 | 174,211 | 605,276 | 7,133 | 28,530 | 569,613 | 10,600,000 | |||||
15.10 | Property | 1 | Shoppes at Oxford | 756,374 | 160,448 | 595,926 | 5,933 | 23,730 | 566,264 | 8,100,000 | |||||
15.11 | Property | 1 | Shoppes at Goldsboro | 685,264 | 167,396 | 517,868 | 6,150 | 24,600 | 487,118 | 8,400,000 | |||||
15.12 | Property | 1 | Village at Red Bridge | 518,228 | 156,933 | 361,295 | 4,005 | 16,020 | 341,270 | 5,500,000 | |||||
16 | Loan | 16, 19, 28 | 1 | Societal CDMO | 3,434,535 | 0 | 3,434,535 | 0 | 0 | 3,434,535 | 2.32 | 2.32 | 14.9% | 14.9% | 45,300,000 |
17 | Loan | 5, 33 | 1 | Embassy Suites El Paso | 7,902,736 | 4,734,785 | 3,167,951 | 237,082 | 0 | 2,930,869 | 1.83 | 1.69 | 14.4% | 13.3% | 37,500,000 |
18 | Loan | 2, 3, 12, 13, 17, 19, 20 | 1 | Naples Center | 3,197,104 | 1,017,185 | 2,179,919 | 14,735 | 110,513 | 2,054,672 | 1.32 | 1.25 | 9.9% | 9.3% | 35,900,000 |
19 | Loan | 19, 25 | 1 | Hampton by Hilton Inn & Suites Wellington | 7,320,046 | 3,781,986 | 3,538,060 | 292,802 | 0 | 3,245,258 | 2.12 | 1.95 | 16.8% | 15.5% | 34,500,000 |
20 | Loan | 4, 17, 19, 31, 33 | 1 | The Chatham Retail Condo | 2,996,214 | 905,115 | 2,091,100 | 3,851 | 25,673 | 2,061,576 | 1.54 | 1.51 | 10.2% | 10.0% | 41,300,000 |
21 | Loan | 5, 6, 12, 16, 19, 20, 22, 23 | 14 | Triple Net Portfolio | 8,494,129 | 276,786 | 8,217,343 | 80,675 | -78,312 | 8,214,980 | 1.73 | 1.73 | 8.8% | 8.8% | 152,000,000 |
21.01 | Property | 1 | 417 & 433 West 164th Street | NAV | NAV | NAV | NAV | NAV | NAV | 21,000,000 | |||||
21.02 | Property | 1 | 5455 State Route 307 West | NAV | NAV | NAV | NAV | NAV | NAV | 20,500,000 | |||||
21.03 | Property | 1 | 508 Fishkill Avenue | NAV | NAV | NAV | NAV | NAV | NAV | 19,700,000 | |||||
21.04 | Property | 1 | 10701 East 126th Street North | NAV | NAV | NAV | NAV | NAV | NAV | 13,000,000 | |||||
21.05 | Property | 1 | 120-150 West 154th Street | NAV | NAV | NAV | NAV | NAV | NAV | 12,500,000 | |||||
21.06 | Property | 1 | 529 Aldo Avenue | NAV | NAV | NAV | NAV | NAV | NAV | 11,400,000 | |||||
21.07 | Property | 1 | 758 East Utah Valley Drive | NAV | NAV | NAV | NAV | NAV | NAV | 12,400,000 | |||||
21.08 | Property | 1 | 7051 Patterson Drive | NAV | NAV | NAV | NAV | NAV | NAV | 8,500,000 |
A-1-11 |
BMO 2023-C4 - Annex A-1
Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | Underwritten EGI ($) | Underwritten Expenses ($) | Underwritten Net Operating Income ($) | Underwritten Replacement / FF&E Reserve ($) | Underwritten TI / LC ($) | Underwritten Net Cash Flow ($) | Underwritten NOI DSCR (x) | Underwritten NCF DSCR (x) | Underwritten NOI Debt Yield (%) | Underwritten NCF Debt Yield (%) | Appraised Value ($) |
21.09 | Property | 1 | 255 Industrial Parkway | NAV | NAV | NAV | NAV | NAV | NAV | 6,100,000 | |||||
21.10 | Property | 1 | 2801 North Earl Rudder Freeway | NAV | NAV | NAV | NAV | NAV | NAV | 6,000,000 | |||||
21.11 | Property | 1 | 1200 North Maitlen Drive | NAV | NAV | NAV | NAV | NAV | NAV | 4,400,000 | |||||
21.12 | Property | 1 | 2022 West Townline Road | NAV | NAV | NAV | NAV | NAV | NAV | 2,900,000 | |||||
21.13 | Property | 1 | 5450 Bishop Road | NAV | NAV | NAV | NAV | NAV | NAV | 2,700,000 | |||||
21.14 | Property | 1 | 13210 Kingston Avenue | NAV | NAV | NAV | NAV | NAV | NAV | 1,540,000 | |||||
22 | Loan | 6, 12, 17 | 8 | Stoney Creek Hotel Portfolio | 28,079,780 | 20,213,159 | 7,866,621 | 1,123,191 | 0 | 6,743,429 | 3.38 | 2.90 | 25.5% | 21.8% | 68,500,000 |
22.01 | Property | 1 | Stoney Creek Hotel St. Joseph | 4,280,729 | 2,727,942 | 1,552,787 | 171,229 | 0 | 1,381,558 | 14,800,000 | |||||
22.02 | Property | 1 | Stoney Creek Hotel Sioux City | 4,918,724 | 3,351,229 | 1,567,495 | 196,749 | 0 | 1,370,746 | 13,600,000 | |||||
22.03 | Property | 1 | Stoney Creek Hotel Columbia | 5,087,801 | 3,628,094 | 1,459,707 | 203,512 | 0 | 1,256,195 | 10,500,000 | |||||
22.04 | Property | 1 | Stoney Creek Hotel Des Moines – Johnston | 3,145,943 | 2,568,475 | 577,468 | 125,838 | 0 | 451,630 | 9,500,000 | |||||
22.05 | Property | 1 | Stoney Creek Inn Galena | 2,348,366 | 1,512,147 | 836,218 | 93,935 | 0 | 742,284 | 6,200,000 | |||||
22.06 | Property | 1 | Stoney Creek Hotel Quad Cities – Moline | 3,245,598 | 2,612,607 | 632,991 | 129,824 | 0 | 503,167 | 5,600,000 | |||||
22.07 | Property | 1 | Stoney Creek Hotel Peoria | 3,121,302 | 2,432,856 | 688,446 | 124,852 | 0 | 563,594 | 4,700,000 | |||||
22.08 | Property | 1 | Stoney Creek Inn Quincy | 1,931,317 | 1,379,808 | 551,510 | 77,253 | 0 | 474,257 | 3,600,000 | |||||
23 | Loan | 25 | 1 | TownePlace Suites Port St. Lucie I-95 | 5,690,092 | 3,079,890 | 2,610,202 | 227,604 | 0 | 2,382,599 | 1.98 | 1.81 | 15.7% | 14.4% | 28,200,000 |
24 | Loan | 28 | 1 | Walgreens Orlando Operations Center | 2,501,854 | 655,715 | 1,846,140 | 20,057 | 66,855 | 1,759,228 | 1.82 | 1.74 | 11.5% | 11.0% | 32,700,000 |
25 | Loan | 6, 12, 22 | 3 | Rivercrest 3-Pack Portfolio | 2,157,348 | 491,439 | 1,665,908 | 23,779 | 80,140 | 1,561,989 | 1.92 | 1.80 | 10.4% | 9.8% | 25,540,000 |
25.01 | Property | 1 | Norton Commons | 1,127,089 | 222,248 | 904,841 | 16,254 | 52,034 | 836,553 | 14,100,000 | |||||
25.02 | Property | 1 | Marketplace At Locust Grove | 680,929 | 183,866 | 497,063 | 4,348 | 17,397 | 475,318 | 7,450,000 | |||||
25.03 | Property | 1 | Lexington Shopping Center | 349,329 | 85,326 | 264,004 | 3,178 | 10,708 | 250,118 | 3,990,000 | |||||
26 | Loan | 12, 16, 23, 33 | 1 | 800 Cesar Chavez | 3,271,904 | 98,157 | 3,173,746 | 5,403 | -5,403 | 3,173,746 | 2.00 | 2.00 | 8.4% | 8.4% | 70,700,000 |
27 | Loan | 1, 13, 16, 29 | 1 | 180-186 Cedar Street | 1,448,380 | 169,055 | 1,279,325 | 14,750 | 0 | 1,264,575 | 1.43 | 1.41 | 9.0% | 8.9% | 24,600,000 |
28 | Loan | 12, 25 | 1 | Kingston Square Apartments | 6,548,668 | 1,853,250 | 4,695,418 | 104,600 | 0 | 4,590,818 | 1.56 | 1.53 | 9.2% | 9.0% | 85,700,000 |
29 | Loan | 19, 25 | 1 | Hampton by Hilton Inn West Palm Beach-Lake Worth-Turnpike | 4,938,048 | 2,710,115 | 2,227,933 | 197,522 | 0 | 2,030,411 | 2.19 | 2.00 | 17.4% | 15.9% | 22,000,000 |
30 | Loan | 12, 13, 23 | 1 | PetSmart HQ | 10,582,368 | 3,449,559 | 7,132,809 | 102,388 | 365,672 | 6,664,749 | 2.42 | 2.26 | 10.5% | 9.8% | 108,600,000 |
31 | Loan | 1 | Towneplace Suites Glendale | 4,185,078 | 2,291,377 | 1,893,701 | 167,403 | 0 | 1,726,298 | 2.17 | 1.97 | 15.1% | 13.8% | 23,200,000 | |
32 | Loan | 1, 10 | 1 | Mountain Vista Apartments | 1,691,687 | 636,105 | 1,055,582 | 40,000 | 0 | 1,015,582 | 1.43 | 1.37 | 9.4% | 9.0% | 15,600,000 |
33 | Loan | 6, 12, 19 | 2 | Oak Ridge Office Park | 6,732,972 | 3,329,584 | 3,403,388 | 70,002 | 448,965 | 2,884,420 | 2.25 | 1.91 | 12.9% | 10.9% | 38,400,000 |
33.01 | Property | 1 | Oak Ridge Technical Center | 4,595,635 | 2,113,561 | 2,482,074 | 45,274 | 290,365 | 2,146,435 | 27,500,000 | |||||
33.02 | Property | 1 | Oak Ridge Corporate Center | 2,137,337 | 1,216,024 | 921,314 | 24,729 | 158,600 | 737,985 | 10,900,000 | |||||
34 | Loan | 1, 10, 25 | 1 | Gary Indiana Portfolio | 1,588,987 | 581,722 | 1,007,265 | 57,350 | 0 | 949,915 | 1.37 | 1.29 | 9.8% | 9.2% | 15,000,000 |
35 | Loan | 2, 3, 10, 12, 15 | 1 | 1136 Crescent Ave | 880,363 | 192,554 | 687,808 | 0 | 0 | 687,808 | 1.58 | 1.58 | 8.3% | 8.3% | 12,900,000 |
36 | Loan | 5, 19 | 1 | Hampton Inn Bowie | 3,073,818 | 2,033,485 | 1,040,333 | 122,953 | 0 | 917,380 | 1.68 | 1.48 | 13.8% | 12.1% | 12,000,000 |
37 | Loan | 4, 16, 22, 31 | 1 | 151 NW 24th Street | 1,350,286 | 386,424 | 963,861 | 1,680 | 6,660 | 955,521 | 1.67 | 1.66 | 13.8% | 13.7% | 13,100,000 |
38 | Loan | 2, 3, 25, 28 | 1 | DPM - St Charles, MO | 1,421,457 | 511,330 | 910,127 | 13,064 | 26,051 | 871,012 | 2.93 | 2.80 | 13.5% | 12.9% | 15,880,000 |
39 | Loan | 1, 10 | 1 | Columbia Arms and Aspen-Alpine Apartments | 1,036,606 | 507,661 | 528,945 | 28,500 | 0 | 500,445 | 1.43 | 1.35 | 9.4% | 8.9% | 9,500,000 |
40 | Loan | 1, 5, 10 | 1 | Fox Creek Apartments | 1,093,110 | 606,212 | 486,898 | 32,753 | 0 | 454,145 | 1.34 | 1.25 | 9.1% | 8.5% | 8,300,000 |
41 | Loan | 16 | 1 | Sunnybrook MHC | 818,038 | 320,367 | 497,670 | 12,404 | 0 | 485,266 | 1.40 | 1.37 | 9.6% | 9.3% | 12,000,000 |
42 | Loan | 2, 3, 25, 28 | 1 | DPM - Columbus, OH | 988,051 | 458,633 | 529,418 | 9,730 | 30,750 | 488,938 | 2.44 | 2.26 | 11.3% | 10.4% | 8,800,000 |
43 | Loan | 25, 28 | 1 | DPM - Saginaw, MI | 939,165 | 394,559 | 544,607 | 10,676 | 0 | 533,930 | 2.69 | 2.64 | 12.4% | 12.2% | 7,900,000 |
44 | Loan | 16, 27 | 1 | Diamond Hill Lofts | 518,558 | 160,396 | 358,162 | 9,200 | 0 | 348,962 | 1.52 | 1.48 | 9.0% | 8.7% | 7,196,000 |
45 | Loan | 6, 28 | 2 | Southern Star NC Portfolio | 615,868 | 235,918 | 379,950 | 5,841 | 0 | 374,109 | 1.54 | 1.52 | 10.7% | 10.5% | 7,300,000 |
45.01 | Property | 1 | Main Street Self Storage | 343,854 | 133,153 | 210,701 | 3,123 | 0 | 207,578 | 4,400,000 | |||||
45.02 | Property | 1 | Island Storage | 272,014 | 102,766 | 169,249 | 2,717 | 0 | 166,531 | 2,900,000 | |||||
46 | Loan | 1 | Whispering Lakes MHC | 355,809 | 82,564 | 273,245 | 5,800 | 0 | 267,445 | 1.41 | 1.38 | 9.8% | 9.6% | 5,600,000 |
A-1-12 |
BMO 2023-C4 - Annex A-1
Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | Appraised Value Type | Appraisal Date | Cut-off Date LTV Ratio (%) | LTV Ratio at Maturity / ARD (%) | Leased Occupancy (%) | Occupancy Date | Single Tenant (Y/N) | Largest Tenant | Largest Tenant SF | Largest Tenant % of NRA |
5,7 | 5,7 | 3,4 | 4,21,22,23,28 | |||||||||||
1 | Loan | 16, 24 | 1 | 70 Hudson Street | As Is | 10/19/2022 | 40.5% | 40.5% | 94.1% | 9/30/2022 | No | TD Ameritrade | 208,396 | 48.3% |
2 | Loan | 12, 13, 16, 19, 29 | 1 | Rialto Industrial | As Is | 10/12/2022 | 51.7% | 51.7% | 100.0% | 2/6/2023 | Yes | Rialto Distribution LLC | 1,106,124 | 100.0% |
3 | Loan | 2, 3, 6, 12, 13, 19, 20, 25 | 2 | Gilardian NYC Portfolio | As Is | 10/28/2022 | 39.5% | 39.5% | 98.7% | 11/1/2022 | ||||
3.01 | Property | 1 | 237 East 34th Street | As Is | 10/28/2022 | 99.0% | 11/1/2022 | NAP | NAP | NAP | NAP | |||
3.02 | Property | 1 | 114 West 86th Street | As Is | 10/28/2022 | 97.9% | 11/1/2022 | NAP | NAP | NAP | NAP | |||
4 | Loan | 1, 10, 13, 16, 28 | 1 | Weston at Copperfield | As Is | 2/28/2022 | 42.3% | 42.3% | 90.3% | 10/31/2022 | NAP | NAP | NAP | NAP |
5 | Loan | 6, 12, 13, 16, 24, 28, 29 | 8 | IPG Portfolio | As Is | Various | 52.3% | 52.3% | 100.0% | 2/6/2023 | ||||
5.01 | Property | 1 | Eagle Springs | As Is | 8/16/2022 | 100.0% | 2/6/2023 | Yes | Intertape Polymer Group | 317,670 | 100.0% | |||
5.02 | Property | 1 | Danville | As Is | 8/16/2022 | 100.0% | 2/6/2023 | Yes | Intertape Polymer Group | 316,507 | 100.0% | |||
5.03 | Property | 1 | Blythewood | As Is | 8/16/2022 | 100.0% | 2/6/2023 | Yes | Intertape Polymer Group | 350,563 | 100.0% | |||
5.04 | Property | 1 | Menasha | As Is | 8/16/2022 | 100.0% | 2/6/2023 | Yes | Intertape Polymer Group | 156,860 | 100.0% | |||
5.05 | Property | 1 | Tremonton | As Is | 8/16/2022 | 100.0% | 2/6/2023 | Yes | Intertape Polymer Group | 118,503 | 100.0% | |||
5.06 | Property | 1 | Carbondale | As Is | 8/16/2022 | 100.0% | 2/6/2023 | Yes | Intertape Polymer Group | 193,730 | 100.0% | |||
5.07 | Property | 1 | Marysville | As Is | 8/17/2022 | 100.0% | 2/6/2023 | Yes | Intertape Polymer Group | 233,264 | 100.0% | |||
5.08 | Property | 1 | Midland | As Is | 8/12/2022 | 100.0% | 2/6/2023 | Yes | Intertape Polymer Group | 104,617 | 100.0% | |||
6 | Loan | 1, 10, 12 | 1 | Latitude at South Portland | As Is | 3/31/2022 | 63.9% | 63.9% | 99.2% | 12/13/2022 | NAP | NAP | NAP | NAP |
7 | Loan | 5, 6, 12, 16, 19, 28 | 4 | Orizon Aerostructures | As Portfolio | 10/17/2022 | 48.9% | 48.9% | 100.0% | 2/6/2023 | ||||
7.01 | Property | 1 | 2522 and 2526 W. 21st Street, Chanute, KS | As Is | 10/17/2022 | 100.0% | 2/6/2023 | Yes | Orizon Aerostructures, LLC | 300,000 | 100.0% | |||
7.02 | Property | 1 | 500 Industrial Road A, Grove, OK | As Is | 10/17/2022 | 100.0% | 2/6/2023 | Yes | Orizon Aerostructures, LLC | 220,000 | 100.0% | |||
7.03 | Property | 1 | 801 W. Old 56 Hwy, Olathe, KS | As Is | 10/17/2022 | 100.0% | 2/6/2023 | Yes | Orizon Aerostructures, LLC | 205,000 | 100.0% | |||
7.04 | Property | 1 | 615 W. Cherry Street, Chanute, KS | As Is | 10/17/2022 | 100.0% | 2/6/2023 | Yes | Orizon Aerostructures, LLC | 60,000 | 100.0% | |||
8 | Loan | 1, 2, 3, 12, 13, 18, 19, 20, 31, 33 | 1 | Park West Village | As Is | 1/20/2022 | 32.6% | 32.6% | 94.7% | 7/22/2022 | NAP | NAP | NAP | NAP |
9 | Loan | 1, 3, 5, 10, 12, 17, 19, 20, 26, 27 | 1 | Green Acres | As Is | 10/30/2022 | 54.5% | 54.5% | 97.7% | 12/12/2022 | No | Macy's | 390,503 | 18.8% |
10 | Loan | 1, 3, 4, 12, 19, 22 | 1 | 575 Broadway | As Is | 9/7/2022 | 59.1% | 54.7% | 88.1% | 7/1/2022 | No | Estee Lauder | 64,122 | 36.3% |
11 | Loan | 5, 6, 12, 16, 19, 28, 30 | 17 | Cadence | As Portfolio | 8/31/2022 | 47.4% | 47.4% | 100.0% | 2/6/2023 | ||||
11.01 | Property | 1 | 1175 Early Drive | As Is | 8/10/2022 | 100.0% | 2/6/2023 | Yes | Cadence | 165,237 | 100.0% | |||
11.02 | Property | 1 | 207 North Forest Hills School Road | As Is | 8/12/2022 | 100.0% | 2/6/2023 | Yes | Cadence | 94,104 | 100.0% | |||
11.03 | Property | 1 | 8450 Tanner Williams Road | As Is | 8/5/2022 | 100.0% | 2/6/2023 | Yes | Cadence | 71,008 | 100.0% | |||
11.04 | Property | 1 | 10992 Leadbetter Road | As Is | 7/27/2022 | 100.0% | 2/6/2023 | Yes | Cadence | 36,312 | 100.0% | |||
11.05 | Property | 1 | 8125 Tridon Drive | As Is | 8/11/2022 | 100.0% | 2/6/2023 | Yes | Cadence | 25,000 | 100.0% | |||
11.06 | Property | 1 | 1789 Hock Avenue | As Is | 8/5/2022 | 100.0% | 2/6/2023 | Yes | Cadence | 25,577 | 100.0% | |||
11.07 | Property | 1 | 222 Industrial Drive | As Is | 8/9/2022 | 100.0% | 2/6/2023 | Yes | Cadence | 36,300 | 100.0% | |||
11.08 | Property | 1 | 701 McDowell Road | As Is | 8/15/2022 | 100.0% | 2/6/2023 | Yes | Cadence | 35,279 | 100.0% | |||
11.09 | Property | 1 | 101 East Jefferson Avenue | As Is | 8/8/2022 | 100.0% | 2/6/2023 | Yes | Cadence | 25,000 | 100.0% | |||
11.10 | Property | 1 | 243 County Road 414 | As Is | 8/16/2022 | 100.0% | 2/6/2023 | Yes | Cadence | 24,600 | 100.0% | |||
11.11 | Property | 1 | 4522 East State Highway 18 | As Is | 8/8/2022 | 100.0% | 2/6/2023 | Yes | Cadence | 22,025 | 100.0% | |||
11.12 | Property | 1 | 344 Phillips 273 Road | As Is | 8/8/2022 | 100.0% | 2/6/2023 | Yes | Cadence | 26,000 | 100.0% | |||
11.13 | Property | 1 | 120 East Blanchard Road | As Is | 8/11/2022 | 100.0% | 2/6/2023 | Yes | Cadence | 13,998 | 100.0% | |||
11.14 | Property | 1 | 4518 West 21st Street | As Is | 8/10/2022 | 100.0% | 2/6/2023 | Yes | Cadence | 9,066 | 100.0% | |||
11.15 | Property | 1 | 3701 Stagecoach Road | As Is | 8/5/2022 | 100.0% | 2/6/2023 | Yes | Cadence | 10,000 | 100.0% | |||
11.16 | Property | 1 | 2070 Highway 150 | As Is | 8/3/2022 | 100.0% | 2/6/2023 | Yes | Cadence | 18,374 | 100.0% | |||
11.17 | Property | 1 | 317-417 Crow Street | As Is | 8/12/2022 | 100.0% | 2/6/2023 | Yes | Cadence | 6,962 | 100.0% | |||
12 | Loan | 1, 12, 13, 19, 24 | 1 | Great Lakes Crossing Outlets | As Is | 11/10/2022 | 45.0% | 45.0% | 89.6% | 11/30/2022 | No | Burlington Coat Factory | 81,082 | 7.2% |
13 | Loan | 13, 25 | 1 | 315 5th Avenue | As Is | 10/27/2022 | 51.2% | 51.2% | 87.7% | 12/1/2022 | No | Gogi Inc. | 9,900 | 18.9% |
14 | Loan | 4, 5, 6, 12, 20, 29 | 2 | Patuxent & Coliseum | Various | Various | 53.8% | 53.8% | 86.8% | 1/1/2023 | ||||
14.01 | Property | 1 | Patuxent Crossing | As Is | 11/20/2022 | 83.6% | 1/1/2023 | No | Shopper's Food | 61,400 | 23.3% | |||
14.02 | Property | 1 | Coliseum Marketplace | Prospective Value Upon Stabilization | 11/12/2024 | 94.9% | 1/1/2023 | No | One Life Gym | 57,662 | 54.1% | |||
15 | Loan | 5, 6, 12, 20 | 12 | WRS Retail Portfolio | As Portfolio | 10/27/2022 | 57.8% | 56.4% | 89.1% | 10/25/2022 | ||||
15.01 | Property | 1 | Hudson Bridge Crossing | As Is | 9/16/2022 | 95.2% | 10/25/2022 | No | Children's Healthcare of Atlanta, Inc. | 17,650 | 26.3% | |||
15.02 | Property | 1 | Shoppes at Westgate | As Is | 9/20/2022 | 100.0% | 10/25/2022 | No | Dollar Tree | 10,000 | 21.0% | |||
15.03 | Property | 1 | Shoppes at Richland | As Is | 9/20/2022 | 92.5% | 10/25/2022 | No | Dollar Tree | 9,500 | 17.9% | |||
15.04 | Property | 1 | Shoppes at White Knoll | As Is | 9/20/2022 | 100.0% | 10/25/2022 | No | Dollar Tree | 10,000 | 24.9% | |||
15.05 | Property | 1 | Chamblee Village | As Is | 9/19/2022 | 85.6% | 10/25/2022 | No | So Amazing Salon Suites | 6,000 | 15.4% | |||
15.06 | Property | 1 | Shoppes at Sanford | As Is | 9/19/2022 | 76.9% | 10/25/2022 | No | Rue21 | 6,000 | 11.9% | |||
15.07 | Property | 1 | Grandview Station | As Is | 9/22/2022 | 100.0% | 10/25/2022 | No | Dollar Tree | 8,000 | 19.5% | |||
15.08 | Property | 1 | Glenn View Station | As Is | 9/12/2022 | 85.6% | 10/25/2022 | No | Dollar Tree | 10,000 | 17.6% | |||
15.09 | Property | 1 | Shoppes at Raeford | As Is | 9/19/2022 | 76.0% | 10/25/2022 | No | Dollar Tree | 9,000 | 18.9% | |||
15.10 | Property | 1 | Shoppes at Oxford | As Is | 9/12/2022 | 100.0% | 10/25/2022 | No | Dollar Tree | 8,000 | 20.2% | |||
15.11 | Property | 1 | Shoppes at Goldsboro | As Is | 9/20/2022 | 72.4% | 10/25/2022 | No | Dollar Tree | 8,500 | 20.7% | |||
15.12 | Property | 1 | Village at Red Bridge | As Is | 9/12/2022 | 83.5% | 10/25/2022 | No | Dollar Tree | 8,000 | 30.0% | |||
16 | Loan | 16, 19, 28 | 1 | Societal CDMO | As Is | 10/10/2022 | 50.8% | 50.8% | 100.0% | 2/6/2023 | Yes | Societal CDMO | 97,147 | 100.0% |
17 | Loan | 5, 33 | 1 | Embassy Suites El Paso | As Complete | 9/1/2024 | 58.7% | 55.5% | 87.0% | 8/31/2022 | NAP | NAP | NAP | NAP |
18 | Loan | 2, 3, 12, 13, 17, 19, 20 | 1 | Naples Center | As Is | 6/27/2022 | 61.3% | 57.6% | 100.0% | 6/30/2022 | No | Food & Thought | 12,062 | 16.4% |
19 | Loan | 19, 25 | 1 | Hampton by Hilton Inn & Suites Wellington | As Is | 11/3/2022 | 60.9% | 56.0% | 61.5% | 11/30/2022 | NAP | NAP | NAP | NAP |
20 | Loan | 4, 17, 19, 31, 33 | 1 | The Chatham Retail Condo | As Is | 7/27/2022 | 49.9% | 49.9% | 100.0% | 11/1/2022 | No | WORKSHOPPE | 15,777 | 61.5% |
21 | Loan | 5, 6, 12, 16, 19, 20, 22, 23 | 14 | Triple Net Portfolio | As Portfolio Assuming Reserves | 6/1/2022 | 61.5% | 61.5% | 100.0% | 2/5/2023 | ||||
21.01 | Property | 1 | 417 & 433 West 164th Street | As Is | 5/20/2022 | 100.0% | 2/5/2023 | Yes | Valence Surface Technologies | 29,500 | 100.0% | |||
21.02 | Property | 1 | 5455 State Route 307 West | As Is | 5/20/2022 | 100.0% | 2/5/2023 | Yes | Hunter Defense Technologies | 212,382 | 100.0% | |||
21.03 | Property | 1 | 508 Fishkill Avenue | As Is | 5/20/2022 | 100.0% | 2/5/2023 | Yes | Republic | 56,125 | 100.0% | |||
21.04 | Property | 1 | 10701 East 126th Street North | As Is | 5/18/2022 | 100.0% | 2/5/2023 | Yes | Victory Energy | 138,431 | 100.0% | |||
21.05 | Property | 1 | 120-150 West 154th Street | As Is | 5/20/2022 | 100.0% | 2/5/2023 | Yes | Valence Surface Technologies | 27,620 | 100.0% | |||
21.06 | Property | 1 | 529 Aldo Avenue | As Is | 5/20/2022 | 100.0% | 2/5/2023 | Yes | NxEdge CSL | 15,744 | 100.0% | |||
21.07 | Property | 1 | 758 East Utah Valley Drive | As Is | 6/2/2022 | 100.0% | 2/5/2023 | Yes | Myler Disability | 53,480 | 100.0% | |||
21.08 | Property | 1 | 7051 Patterson Drive | As Is | 5/20/2022 | 100.0% | 2/5/2023 | Yes | Valence Surface Technologies | 18,600 | 100.0% |
A-1-13 |
BMO 2023-C4 - Annex A-1
Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | Appraised Value Type | Appraisal Date | Cut-off Date LTV Ratio (%) | LTV Ratio at Maturity / ARD (%) | Leased Occupancy (%) | Occupancy Date | Single Tenant (Y/N) | Largest Tenant | Largest Tenant SF | Largest Tenant % of NRA |
21.09 | Property | 1 | 255 Industrial Parkway | As Is | 5/20/2022 | 100.0% | 2/5/2023 | Yes | Anchor Danly | 60,500 | 100.0% | |||
21.10 | Property | 1 | 2801 North Earl Rudder Freeway | As Is | 5/13/2022 | 100.0% | 2/5/2023 | Yes | Rush Trucking | 26,156 | 100.0% | |||
21.11 | Property | 1 | 1200 North Maitlen Drive | As Is | 5/18/2022 | 100.0% | 2/5/2023 | Yes | Victory Energy | 73,397 | 100.0% | |||
21.12 | Property | 1 | 2022 West Townline Road | As Is | 5/18/2022 | 100.0% | 2/5/2023 | Yes | Kuusakoski Glass Recycling | 56,000 | 100.0% | |||
21.13 | Property | 1 | 5450 Bishop Road | As Is | 5/20/2022 | 100.0% | 2/5/2023 | Yes | Hunter Defense Technologies | 27,072 | 100.0% | |||
21.14 | Property | 1 | 13210 Kingston Avenue | As Is | 5/17/2022 | 100.0% | 2/5/2023 | Yes | Messer | 11,745 | 100.0% | |||
22 | Loan | 6, 12, 17 | 8 | Stoney Creek Hotel Portfolio | As Is | Various | 45.1% | 41.1% | 50.7% | 10/31/2022 | ||||
22.01 | Property | 1 | Stoney Creek Hotel St. Joseph | As Is | 10/20/2022 | 71.2% | 10/31/2022 | NAP | NAP | NAP | NAP | |||
22.02 | Property | 1 | Stoney Creek Hotel Sioux City | As Is | 10/18/2022 | 53.7% | 10/31/2022 | NAP | NAP | NAP | NAP | |||
22.03 | Property | 1 | Stoney Creek Hotel Columbia | As Is | 10/20/2022 | 51.0% | 10/31/2022 | NAP | NAP | NAP | NAP | |||
22.04 | Property | 1 | Stoney Creek Hotel Des Moines – Johnston | As Is | 10/17/2022 | 35.6% | 10/31/2022 | NAP | NAP | NAP | NAP | |||
22.05 | Property | 1 | Stoney Creek Inn Galena | As Is | 10/19/2022 | 59.0% | 10/31/2022 | NAP | NAP | NAP | NAP | |||
22.06 | Property | 1 | Stoney Creek Hotel Quad Cities – Moline | As Is | 10/19/2022 | 48.1% | 10/31/2022 | NAP | NAP | NAP | NAP | |||
22.07 | Property | 1 | Stoney Creek Hotel Peoria | As Is | 10/17/2022 | 39.6% | 10/31/2022 | NAP | NAP | NAP | NAP | |||
22.08 | Property | 1 | Stoney Creek Inn Quincy | As Is | 10/20/2022 | 62.4% | 10/31/2022 | NAP | NAP | NAP | NAP | |||
23 | Loan | 25 | 1 | TownePlace Suites Port St. Lucie I-95 | As Is | 11/1/2022 | 58.9% | 54.1% | 87.0% | 11/30/2022 | NAP | NAP | NAP | NAP |
24 | Loan | 28 | 1 | Walgreens Orlando Operations Center | As Is | 10/5/2022 | 48.9% | 48.9% | 100.0% | 2/6/2023 | Yes | Walgreen Co. | 133,710 | 100.0% |
25 | Loan | 6, 12, 22 | 3 | Rivercrest 3-Pack Portfolio | As Is | Various | 62.6% | 62.6% | 95.5% | 10/1/2022 | ||||
25.01 | Property | 1 | Norton Commons | As Is | 6/23/2022 | 93.1% | 10/1/2022 | No | Burke's Outlet Store | 30,000 | 36.9% | |||
25.02 | Property | 1 | Marketplace At Locust Grove | As Is | 6/20/2022 | 100.0% | 10/1/2022 | No | Dollar Tree | 9,000 | 33.1% | |||
25.03 | Property | 1 | Lexington Shopping Center | As Is | 6/18/2022 | 100.0% | 10/1/2022 | No | Shoe Department | 8,225 | 49.2% | |||
26 | Loan | 12, 16, 23, 33 | 1 | 800 Cesar Chavez | As Is | 3/28/2022 | 53.7% | 53.7% | 100.0% | 2/5/2023 | Yes | GM Cruise | 122,360 | 100.0% |
27 | Loan | 1, 13, 16, 29 | 1 | 180-186 Cedar Street | As Is | 8/25/2022 | 57.7% | 57.7% | 100.0% | 10/31/2022 | NAP | NAP | NAP | NAP |
28 | Loan | 12, 25 | 1 | Kingston Square Apartments | As Is | 8/1/2022 | 59.5% | 59.5% | 96.9% | 8/18/2022 | NAP | NAP | NAP | NAP |
29 | Loan | 19, 25 | 1 | Hampton by Hilton Inn West Palm Beach-Lake Worth-Turnpike | As Is | 11/3/2022 | 58.2% | 53.5% | 65.7% | 11/30/2022 | NAP | NAP | NAP | NAP |
30 | Loan | 12, 13, 23 | 1 | PetSmart HQ | As Is | 3/10/2021 | 62.6% | 62.6% | 100.0% | 2/5/2023 | Yes | PetSmart Home Office, Inc. | 365,672 | 100.0% |
31 | Loan | 1 | Towneplace Suites Glendale | As Is | 11/1/2022 | 53.9% | 53.9% | 75.7% | 10/31/2022 | NAP | NAP | NAP | NAP | |
32 | Loan | 1, 10 | 1 | Mountain Vista Apartments | As Is | 3/16/2022 | 72.1% | 64.1% | 97.5% | 9/30/2022 | NAP | NAP | NAP | NAP |
33 | Loan | 6, 12, 19 | 2 | Oak Ridge Office Park | As Is | 11/1/2022 | 68.8% | 55.4% | 78.3% | 10/1/2022 | ||||
33.01 | Property | 1 | Oak Ridge Technical Center | As Is | 11/1/2022 | 86.1% | 10/1/2022 | No | Consolidated Nuclear Security, Inc. | 118,893 | 40.9% | |||
33.02 | Property | 1 | Oak Ridge Corporate Center | As Is | 11/1/2022 | 63.9% | 10/1/2022 | No | SAIC | 63,017 | 39.7% | |||
34 | Loan | 1, 10, 25 | 1 | Gary Indiana Portfolio | As Is | 5/31/2022 | 68.7% | 66.2% | 96.8% | 9/30/2022 | NAP | NAP | NAP | NAP |
35 | Loan | 2, 3, 10, 12, 15 | 1 | 1136 Crescent Ave | As Is | 8/31/2022 | 64.0% | 64.0% | 100.0% | 10/7/2022 | No | EMBR2 | 5,800 | 51.8% |
36 | Loan | 5, 19 | 1 | Hampton Inn Bowie | As Complete | 9/1/2023 | 62.9% | 55.4% | 70.7% | 8/31/2022 | NAP | NAP | NAP | NAP |
37 | Loan | 4, 16, 22, 31 | 1 | 151 NW 24th Street | As Is | 11/3/2022 | 53.4% | 47.0% | 100.0% | 12/28/2022 | No | The Dirty Rabbit | 3,551 | 53.3% |
38 | Loan | 2, 3, 25, 28 | 1 | DPM - St Charles, MO | As Is | 6/4/2022 | 42.5% | 42.5% | 83.3% | 9/30/2022 | No | NAP | NAP | NAP |
39 | Loan | 1, 10 | 1 | Columbia Arms and Aspen-Alpine Apartments | As Is | 3/1/2022 | 59.5% | 52.9% | 96.5% | 9/30/2022 | NAP | NAP | NAP | NAP |
40 | Loan | 1, 5, 10 | 1 | Fox Creek Apartments | As Is | 4/11/2022 | 64.6% | 58.9% | 95.3% | 7/25/2022 | NAP | NAP | NAP | NAP |
41 | Loan | 16 | 1 | Sunnybrook MHC | As Is | 11/14/2022 | 43.3% | 43.3% | 90.2% | 11/15/2022 | NAP | NAP | NAP | NAP |
42 | Loan | 2, 3, 25, 28 | 1 | DPM - Columbus, OH | As Is | 2/10/2022 | 53.3% | 53.3% | 89.5% | 9/30/2022 | No | NAP | NAP | NAP |
43 | Loan | 25, 28 | 1 | DPM - Saginaw, MI | As Is | 2/9/2022 | 55.4% | 55.4% | 87.7% | 9/30/2022 | No | NAP | NAP | NAP |
44 | Loan | 16, 27 | 1 | Diamond Hill Lofts | As Is | 5/13/2022 | 55.6% | 55.6% | 97.8% | 9/15/2022 | NAP | NAP | NAP | NAP |
45 | Loan | 6, 28 | 2 | Southern Star NC Portfolio | As Is | Various | 48.6% | 48.6% | 99.6% | Various | ||||
45.01 | Property | 1 | Main Street Self Storage | As Is | 8/2/2022 | 99.4% | 8/31/2022 | NAP | NAP | NAP | NAP | |||
45.02 | Property | 1 | Island Storage | As Is | 7/27/2022 | 100.0% | 7/31/2022 | NAP | NAP | NAP | NAP | |||
46 | Loan | 1 | Whispering Lakes MHC | As Is | 9/4/2022 | 50.0% | 50.0% | 79.3% | 12/1/2022 | NAP | NAP | NAP | NAP |
A-1-14 |
BMO 2023-C4 - Annex A-1
Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | Largest Tenant Lease Expiration Date | Second Largest Tenant | Second Largest Tenant SF | Second Largest Tenant % of NRA | Second Largest Tenant Lease Expiration Date | Third Largest Tenant | Third Largest Tenant SF | Third Largest Tenant % of NRA |
4,21,22,23,28 | 4,21,22,23,28 | |||||||||||
1 | Loan | 16, 24 | 1 | 70 Hudson Street | 6/30/2033 | Fidessa Corporation | 78,000 | 18.1% | 12/31/2032 | Federal Home Loan Bank of New York | 52,041 | 12.1% |
2 | Loan | 12, 13, 16, 19, 29 | 1 | Rialto Industrial | 10/31/2042 | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
3 | Loan | 2, 3, 6, 12, 13, 19, 20, 25 | 2 | Gilardian NYC Portfolio | ||||||||
3.01 | Property | 1 | 237 East 34th Street | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
3.02 | Property | 1 | 114 West 86th Street | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
4 | Loan | 1, 10, 13, 16, 28 | 1 | Weston at Copperfield | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
5 | Loan | 6, 12, 13, 16, 24, 28, 29 | 8 | IPG Portfolio | ||||||||
5.01 | Property | 1 | Eagle Springs | 9/30/2042 | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
5.02 | Property | 1 | Danville | 9/30/2042 | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
5.03 | Property | 1 | Blythewood | 9/30/2042 | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
5.04 | Property | 1 | Menasha | 9/30/2042 | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
5.05 | Property | 1 | Tremonton | 9/30/2042 | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
5.06 | Property | 1 | Carbondale | 9/30/2042 | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
5.07 | Property | 1 | Marysville | 9/30/2042 | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
5.08 | Property | 1 | Midland | 9/30/2042 | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
6 | Loan | 1, 10, 12 | 1 | Latitude at South Portland | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
7 | Loan | 5, 6, 12, 16, 19, 28 | 4 | Orizon Aerostructures | ||||||||
7.01 | Property | 1 | 2522 and 2526 W. 21st Street, Chanute, KS | 12/31/2047 | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
7.02 | Property | 1 | 500 Industrial Road A, Grove, OK | 12/31/2047 | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
7.03 | Property | 1 | 801 W. Old 56 Hwy, Olathe, KS | 12/31/2047 | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
7.04 | Property | 1 | 615 W. Cherry Street, Chanute, KS | 12/31/2047 | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
8 | Loan | 1, 2, 3, 12, 13, 18, 19, 20, 31, 33 | 1 | Park West Village | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
9 | Loan | 1, 3, 5, 10, 12, 17, 19, 20, 26, 27 | 1 | Green Acres | 8/18/2026 (266,676 SF); 7/31/2034 (123,827 SF) | Walmart | 173,450 | 8.3% | 8/31/2028 | SEARS | 144,537 | 6.9% |
10 | Loan | 1, 3, 4, 12, 19, 22 | 1 | 575 Broadway | 3/31/2025 | Prada USA Corp. | 30,079 | 17.0% | 1/31/2035 | Valor Management LLC | 12,990 | 7.4% |
11 | Loan | 5, 6, 12, 16, 19, 28, 30 | 17 | Cadence | ||||||||
11.01 | Property | 1 | 1175 Early Drive | 8/31/2042 | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
11.02 | Property | 1 | 207 North Forest Hills School Road | 8/31/2042 | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
11.03 | Property | 1 | 8450 Tanner Williams Road | 8/31/2042 | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
11.04 | Property | 1 | 10992 Leadbetter Road | 8/31/2042 | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
11.05 | Property | 1 | 8125 Tridon Drive | 8/31/2042 | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
11.06 | Property | 1 | 1789 Hock Avenue | 8/31/2042 | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
11.07 | Property | 1 | 222 Industrial Drive | 8/31/2042 | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
11.08 | Property | 1 | 701 McDowell Road | 8/31/2042 | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
11.09 | Property | 1 | 101 East Jefferson Avenue | 8/31/2042 | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
11.10 | Property | 1 | 243 County Road 414 | 8/31/2042 | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
11.11 | Property | 1 | 4522 East State Highway 18 | 8/31/2042 | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
11.12 | Property | 1 | 344 Phillips 273 Road | 8/31/2042 | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
11.13 | Property | 1 | 120 East Blanchard Road | 8/31/2042 | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
11.14 | Property | 1 | 4518 West 21st Street | 8/31/2042 | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
11.15 | Property | 1 | 3701 Stagecoach Road | 8/31/2042 | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
11.16 | Property | 1 | 2070 Highway 150 | 8/31/2042 | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
11.17 | Property | 1 | 317-417 Crow Street | 8/31/2042 | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
12 | Loan | 1, 12, 13, 19, 24 | 1 | Great Lakes Crossing Outlets | 1/31/2030 | Round 1 Bowling Amusement | 59,071 | 5.2% | 9/30/2027 | Forever 21 | 47,203 | 4.2% |
13 | Loan | 13, 25 | 1 | 315 5th Avenue | 4/30/2031 (4,950 SF); 7/31/2031 (4,950 SF) | Gilar Realty | 4,950 | 9.4% | 11/30/2036 | American Friends of Shalva | 2,325 | 4.4% |
14 | Loan | 4, 5, 6, 12, 20, 29 | 2 | Patuxent & Coliseum | ||||||||
14.01 | Property | 1 | Patuxent Crossing | 5/31/2028 | Marshalls | 27,000 | 10.2% | 9/30/2027 | Homegoods | 19,688 | 7.5% | |
14.02 | Property | 1 | Coliseum Marketplace | 8/31/2038 | Michaels | 23,981 | 22.5% | 2/28/2029 | Sonabank | 4,710 | 4.4% | |
15 | Loan | 5, 6, 12, 20 | 12 | WRS Retail Portfolio | ||||||||
15.01 | Property | 1 | Hudson Bridge Crossing | 6/30/2026 | Dollar Tree | 10,000 | 14.9% | 11/30/2026 | Shoe Department | 5,000 | 7.5% | |
15.02 | Property | 1 | Shoppes at Westgate | 2/28/2027 | Sherwin Williams | 4,800 | 10.1% | 12/31/2024 | Shoe Department | 4,700 | 9.9% | |
15.03 | Property | 1 | Shoppes at Richland | 8/31/2027 | Shoe Department | 4,800 | 9.0% | 1/31/2028 | Maurices | 4,800 | 9.0% | |
15.04 | Property | 1 | Shoppes at White Knoll | 10/31/2027 | Shoe Department | 5,600 | 14.0% | 10/31/2027 | Chapala Mexican Restaurant | 4,400 | 11.0% | |
15.05 | Property | 1 | Chamblee Village | 4/30/2027 | Atlanta Eye Center | 3,959 | 10.2% | 5/31/2032 | Georgia Clinic Urgent Care | 3,500 | 9.0% | |
15.06 | Property | 1 | Shoppes at Sanford | 1/31/2024 | Shoe Department | 5,800 | 11.5% | 10/31/2027 | King Chinese Buffet | 5,000 | 9.9% | |
15.07 | Property | 1 | Grandview Station | 1/31/2027 | Shoe Show | 5,100 | 12.4% | 2/28/2026 | Hopscotch Health | 4,500 | 10.9% | |
15.08 | Property | 1 | Glenn View Station | 3/31/2024 | NC Beauty Outlet | 7,000 | 12.3% | 4/30/2023 | Del Rancho | 5,000 | 8.8% | |
15.09 | Property | 1 | Shoppes at Raeford | 4/30/2026 | Petsense | 6,000 | 12.6% | 3/31/2033 | JRL Beauty, Inc. | 5,000 | 10.5% | |
15.10 | Property | 1 | Shoppes at Oxford | 1/31/2025 | Aarons | 6,400 | 16.2% | 2/29/2024 | Toros Cantina | 5,200 | 13.1% | |
15.11 | Property | 1 | Shoppes at Goldsboro | 10/31/2027 | Dos Marias | 5,000 | 12.2% | 8/31/2026 | A1 Business Center | 2,000 | 4.9% | |
15.12 | Property | 1 | Village at Red Bridge | 7/31/2025 | El Vaquero Grill | 3,000 | 11.2% | 12/31/2024 | La Casa De Los Churros | 2,100 | 7.9% | |
16 | Loan | 16, 19, 28 | 1 | Societal CDMO | 12/31/2042 | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
17 | Loan | 5, 33 | 1 | Embassy Suites El Paso | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
18 | Loan | 2, 3, 12, 13, 17, 19, 20 | 1 | Naples Center | 4/30/2026 | The Pearl | 7,091 | 9.6% | 8/31/2028 | Sushi Thai Too | 4,730 | 6.4% |
19 | Loan | 19, 25 | 1 | Hampton by Hilton Inn & Suites Wellington | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
20 | Loan | 4, 17, 19, 31, 33 | 1 | The Chatham Retail Condo | 6/30/2038 | 1Life (One Med) | 6,076 | 23.7% | 8/31/2030 | TD Bank | 2,141 | 8.3% |
21 | Loan | 5, 6, 12, 16, 19, 20, 22, 23 | 14 | Triple Net Portfolio | ||||||||
21.01 | Property | 1 | 417 & 433 West 164th Street | 10/6/2029 | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
21.02 | Property | 1 | 5455 State Route 307 West | 2/15/2025 | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
21.03 | Property | 1 | 508 Fishkill Avenue | 5/9/2027 | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
21.04 | Property | 1 | 10701 East 126th Street North | 9/30/2035 | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
21.05 | Property | 1 | 120-150 West 154th Street | 10/6/2029 | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
21.06 | Property | 1 | 529 Aldo Avenue | 10/6/2029 | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
21.07 | Property | 1 | 758 East Utah Valley Drive | 3/31/2025 | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
21.08 | Property | 1 | 7051 Patterson Drive | 10/6/2029 | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
A-1-15 |
BMO 2023-C4 - Annex A-1
Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | Largest Tenant Lease Expiration Date | Second Largest Tenant | Second Largest Tenant SF | Second Largest Tenant % of NRA | Second Largest Tenant Lease Expiration Date | Third Largest Tenant | Third Largest Tenant SF | Third Largest Tenant % of NRA |
21.09 | Property | 1 | 255 Industrial Parkway | 8/31/2039 | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
21.10 | Property | 1 | 2801 North Earl Rudder Freeway | 10/1/2024 | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
21.11 | Property | 1 | 1200 North Maitlen Drive | 10/13/2025 | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
21.12 | Property | 1 | 2022 West Townline Road | 6/30/2023 | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
21.13 | Property | 1 | 5450 Bishop Road | 2/15/2025 | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
21.14 | Property | 1 | 13210 Kingston Avenue | 2/28/2031 | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
22 | Loan | 6, 12, 17 | 8 | Stoney Creek Hotel Portfolio | ||||||||
22.01 | Property | 1 | Stoney Creek Hotel St. Joseph | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
22.02 | Property | 1 | Stoney Creek Hotel Sioux City | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
22.03 | Property | 1 | Stoney Creek Hotel Columbia | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
22.04 | Property | 1 | Stoney Creek Hotel Des Moines – Johnston | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
22.05 | Property | 1 | Stoney Creek Inn Galena | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
22.06 | Property | 1 | Stoney Creek Hotel Quad Cities – Moline | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
22.07 | Property | 1 | Stoney Creek Hotel Peoria | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
22.08 | Property | 1 | Stoney Creek Inn Quincy | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
23 | Loan | 25 | 1 | TownePlace Suites Port St. Lucie I-95 | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
24 | Loan | 28 | 1 | Walgreens Orlando Operations Center | 10/31/2032 | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
25 | Loan | 6, 12, 22 | 3 | Rivercrest 3-Pack Portfolio | ||||||||
25.01 | Property | 1 | Norton Commons | 1/31/2028 | Shoe Show | 9,953 | 12.2% | 1/31/2027 | Hibbett Sports | 8,225 | 10.1% | |
25.02 | Property | 1 | Marketplace At Locust Grove | 9/30/2027 | San Diego Mexican Restaurant | 5,000 | 18.4% | 2/28/2028 | T-Mobile | 2,200 | 8.1% | |
25.03 | Property | 1 | Lexington Shopping Center | 6/30/2028 | Verizon | 2,400 | 14.3% | 2/28/2027 | AT&T | 2,400 | 14.3% | |
26 | Loan | 12, 16, 23, 33 | 1 | 800 Cesar Chavez | 11/30/2030 | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
27 | Loan | 1, 13, 16, 29 | 1 | 180-186 Cedar Street | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
28 | Loan | 12, 25 | 1 | Kingston Square Apartments | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
29 | Loan | 19, 25 | 1 | Hampton by Hilton Inn West Palm Beach-Lake Worth-Turnpike | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
30 | Loan | 12, 13, 23 | 1 | PetSmart HQ | 3/31/2032 | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
31 | Loan | 1 | Towneplace Suites Glendale | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
32 | Loan | 1, 10 | 1 | Mountain Vista Apartments | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
33 | Loan | 6, 12, 19 | 2 | Oak Ridge Office Park | ||||||||
33.01 | Property | 1 | Oak Ridge Technical Center | 11/22/2023 | UT-Battelle, LLC | 35,100 | 12.1% | 3/8/2023 | Avant, LLC | 35,000 | 12.1% | |
33.02 | Property | 1 | Oak Ridge Corporate Center | 5/31/2024 | All Meds, Inc. | 21,467 | 13.5% | 2/28/2023 | Energy Solutions, LLC | 6,189 | 3.9% | |
34 | Loan | 1, 10, 25 | 1 | Gary Indiana Portfolio | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
35 | Loan | 2, 3, 10, 12, 15 | 1 | 1136 Crescent Ave | 1/31/2030 | Fin & Feathers | 5,400 | 48.2% | 7/30/2031 | NAP | NAP | NAP |
36 | Loan | 5, 19 | 1 | Hampton Inn Bowie | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
37 | Loan | 4, 16, 22, 31 | 1 | 151 NW 24th Street | 11/30/2037 | 305 Pizza | 1,165 | 17.5% | 11/30/2027 | Rabbit Corners | 1,159 | 17.4% |
38 | Loan | 2, 3, 25, 28 | 1 | DPM - St Charles, MO | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
39 | Loan | 1, 10 | 1 | Columbia Arms and Aspen-Alpine Apartments | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
40 | Loan | 1, 5, 10 | 1 | Fox Creek Apartments | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
41 | Loan | 16 | 1 | Sunnybrook MHC | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
42 | Loan | 2, 3, 25, 28 | 1 | DPM - Columbus, OH | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
43 | Loan | 25, 28 | 1 | DPM - Saginaw, MI | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
44 | Loan | 16, 27 | 1 | Diamond Hill Lofts | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
45 | Loan | 6, 28 | 2 | Southern Star NC Portfolio | ||||||||
45.01 | Property | 1 | Main Street Self Storage | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
45.02 | Property | 1 | Island Storage | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
46 | Loan | 1 | Whispering Lakes MHC | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
A-1-16 |
BMO 2023-C4 - Annex A-1
Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | Third Largest Tenant Lease Expiration Date | Fourth Largest Tenant | Fourth Largest Tenant SF | Fourth Largest Tenant % of NRA | Fourth Largest Tenant Lease Expiration Date | Fifth Largest Tenant | Fifth Largest Tenant SF |
4,21,22,23,28 | 4,21,22,23, 28 | ||||||||||
1 | Loan | 16, 24 | 1 | 70 Hudson Street | 12/31/2033 | Gucci America, Inc. | 51,824 | 12.0% | 12/31/2029 | New Jersey CVS Pharmacy, LLC | 11,659 |
2 | Loan | 12, 13, 16, 19, 29 | 1 | Rialto Industrial | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
3 | Loan | 2, 3, 6, 12, 13, 19, 20, 25 | 2 | Gilardian NYC Portfolio | |||||||
3.01 | Property | 1 | 237 East 34th Street | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
3.02 | Property | 1 | 114 West 86th Street | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
4 | Loan | 1, 10, 13, 16, 28 | 1 | Weston at Copperfield | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
5 | Loan | 6, 12, 13, 16, 24, 28, 29 | 8 | IPG Portfolio | |||||||
5.01 | Property | 1 | Eagle Springs | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
5.02 | Property | 1 | Danville | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
5.03 | Property | 1 | Blythewood | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
5.04 | Property | 1 | Menasha | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
5.05 | Property | 1 | Tremonton | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
5.06 | Property | 1 | Carbondale | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
5.07 | Property | 1 | Marysville | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
5.08 | Property | 1 | Midland | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
6 | Loan | 1, 10, 12 | 1 | Latitude at South Portland | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
7 | Loan | 5, 6, 12, 16, 19, 28 | 4 | Orizon Aerostructures | |||||||
7.01 | Property | 1 | 2522 and 2526 W. 21st Street, Chanute, KS | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
7.02 | Property | 1 | 500 Industrial Road A, Grove, OK | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
7.03 | Property | 1 | 801 W. Old 56 Hwy, Olathe, KS | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
7.04 | Property | 1 | 615 W. Cherry Street, Chanute, KS | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
8 | Loan | 1, 2, 3, 12, 13, 18, 19, 20, 31, 33 | 1 | Park West Village | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
9 | Loan | 1, 3, 5, 10, 12, 17, 19, 20, 26, 27 | 1 | Green Acres | 10/31/2028 | BJ's Wholesale Club | 127,750 | 6.1% | 1/31/2027 | KOHL'S | 116,392 |
10 | Loan | 1, 3, 4, 12, 19, 22 | 1 | 575 Broadway | 8/31/2033 | Union Editorial NY, LLC | 11,500 | 6.5% | 5/31/2023 | H&M | 11,049 |
11 | Loan | 5, 6, 12, 16, 19, 28, 30 | 17 | Cadence | |||||||
11.01 | Property | 1 | 1175 Early Drive | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
11.02 | Property | 1 | 207 North Forest Hills School Road | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
11.03 | Property | 1 | 8450 Tanner Williams Road | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
11.04 | Property | 1 | 10992 Leadbetter Road | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
11.05 | Property | 1 | 8125 Tridon Drive | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
11.06 | Property | 1 | 1789 Hock Avenue | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
11.07 | Property | 1 | 222 Industrial Drive | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
11.08 | Property | 1 | 701 McDowell Road | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
11.09 | Property | 1 | 101 East Jefferson Avenue | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
11.10 | Property | 1 | 243 County Road 414 | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
11.11 | Property | 1 | 4522 East State Highway 18 | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
11.12 | Property | 1 | 344 Phillips 273 Road | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
11.13 | Property | 1 | 120 East Blanchard Road | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
11.14 | Property | 1 | 4518 West 21st Street | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
11.15 | Property | 1 | 3701 Stagecoach Road | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
11.16 | Property | 1 | 2070 Highway 150 | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
11.17 | Property | 1 | 317-417 Crow Street | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
12 | Loan | 1, 12, 13, 19, 24 | 1 | Great Lakes Crossing Outlets | 1/31/2023 | Marshalls | 35,191 | 3.1% | 1/31/2027 | TJ Maxx | 34,766 |
13 | Loan | 13, 25 | 1 | 315 5th Avenue | 1/31/2024 | Secret Stylash | 1,885 | 3.6% | 12/31/2024 | Empire Lash Studio | 1,675 |
14 | Loan | 4, 5, 6, 12, 20, 29 | 2 | Patuxent & Coliseum | |||||||
14.01 | Property | 1 | Patuxent Crossing | 9/30/2027 | World Gym | 15,612 | 5.9% | 12/31/2029 | Jo-Ann Fabrics | 14,058 | |
14.02 | Property | 1 | Coliseum Marketplace | 9/30/2030 | AT&T Mobility | 4,334 | 4.1% | 7/31/2023 | Chick-Fil-A | 4,211 | |
15 | Loan | 5, 6, 12, 20 | 12 | WRS Retail Portfolio | |||||||
15.01 | Property | 1 | Hudson Bridge Crossing | 9/30/2023 | Massage Envy | 4,000 | 6.0% | 12/31/2026 | Rainbow | 4,000 | |
15.02 | Property | 1 | Shoppes at Westgate | 3/31/2028 | San Felipe | 4,000 | 8.4% | 2/28/2027 | Six Happiness, Inc | 4,000 | |
15.03 | Property | 1 | Shoppes at Richland | 3/31/2025 | Dancing Crab | 4,000 | 7.5% | 10/31/2031 | Ferrando's Pizza | 2,800 | |
15.04 | Property | 1 | Shoppes at White Knoll | 8/31/2023 | Hwy 55 Burgers, Shakes and Fries | 2,000 | 5.0% | 12/31/2024 | Hibachi Express | 1,600 | |
15.05 | Property | 1 | Chamblee Village | 1/31/2033 | MetroPCS | 2,800 | 7.2% | 1/31/2025 | Gamestop | 2,700 | |
15.06 | Property | 1 | Shoppes at Sanford | 1/31/2028 | Gamestop | 2,400 | 4.8% | 1/31/2028 | Athlete's Foot | 2,400 | |
15.07 | Property | 1 | Grandview Station | 10/31/2032 | New China Buffet | 3,500 | 8.5% | 11/30/2026 | Luisa's Italian Restaurant & Pizzeria | 3,200 | |
15.08 | Property | 1 | Glenn View Station | 1/31/2028 | Magic Discounts | 5,000 | 8.8% | 5/31/2024 | Shoe Show | 3,800 | |
15.09 | Property | 1 | Shoppes at Raeford | 5/31/2024 | Carolinas Dentist | 4,800 | 10.1% | 4/30/2029 | Black Friday Shoes Plus | 3,150 | |
15.10 | Property | 1 | Shoppes at Oxford | 11/30/2023 | CATO Fashions | 4,000 | 10.1% | 1/31/2026 | Shoe Show | 3,150 | |
15.11 | Property | 1 | Shoppes at Goldsboro | 3/31/2024 | Dough Boy's | 2,000 | 4.9% | 4/30/2023 | Wayne County ABC | 1,600 | |
15.12 | Property | 1 | Village at Red Bridge | 8/31/2027 | AT&T | 1,600 | 6.0% | 2/28/2026 | Pizza & Beyond, Inc | 1,600 | |
16 | Loan | 16, 19, 28 | 1 | Societal CDMO | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
17 | Loan | 5, 33 | 1 | Embassy Suites El Paso | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
18 | Loan | 2, 3, 12, 13, 17, 19, 20 | 1 | Naples Center | 12/31/2030 | Orangetheory | 4,248 | 5.8% | 2/28/2030 | Eye Associates | 4,188 |
19 | Loan | 19, 25 | 1 | Hampton by Hilton Inn & Suites Wellington | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
20 | Loan | 4, 17, 19, 31, 33 | 1 | The Chatham Retail Condo | 3/31/2031 | Robert Segal PLLC (Manhattan Cardiology) | 1,679 | 6.5% | 12/31/2030 | NAP | NAP |
21 | Loan | 5, 6, 12, 16, 19, 20, 22, 23 | 14 | Triple Net Portfolio | |||||||
21.01 | Property | 1 | 417 & 433 West 164th Street | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
21.02 | Property | 1 | 5455 State Route 307 West | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
21.03 | Property | 1 | 508 Fishkill Avenue | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
21.04 | Property | 1 | 10701 East 126th Street North | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
21.05 | Property | 1 | 120-150 West 154th Street | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
21.06 | Property | 1 | 529 Aldo Avenue | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
21.07 | Property | 1 | 758 East Utah Valley Drive | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
21.08 | Property | 1 | 7051 Patterson Drive | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
A-1-17 |
BMO 2023-C4 - Annex A-1
Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | Third Largest Tenant Lease Expiration Date | Fourth Largest Tenant | Fourth Largest Tenant SF | Fourth Largest Tenant % of NRA | Fourth Largest Tenant Lease Expiration Date | Fifth Largest Tenant | Fifth Largest Tenant SF |
21.09 | Property | 1 | 255 Industrial Parkway | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
21.10 | Property | 1 | 2801 North Earl Rudder Freeway | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
21.11 | Property | 1 | 1200 North Maitlen Drive | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
21.12 | Property | 1 | 2022 West Townline Road | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
21.13 | Property | 1 | 5450 Bishop Road | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
21.14 | Property | 1 | 13210 Kingston Avenue | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
22 | Loan | 6, 12, 17 | 8 | Stoney Creek Hotel Portfolio | |||||||
22.01 | Property | 1 | Stoney Creek Hotel St. Joseph | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
22.02 | Property | 1 | Stoney Creek Hotel Sioux City | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
22.03 | Property | 1 | Stoney Creek Hotel Columbia | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
22.04 | Property | 1 | Stoney Creek Hotel Des Moines – Johnston | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
22.05 | Property | 1 | Stoney Creek Inn Galena | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
22.06 | Property | 1 | Stoney Creek Hotel Quad Cities – Moline | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
22.07 | Property | 1 | Stoney Creek Hotel Peoria | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
22.08 | Property | 1 | Stoney Creek Inn Quincy | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
23 | Loan | 25 | 1 | TownePlace Suites Port St. Lucie I-95 | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
24 | Loan | 28 | 1 | Walgreens Orlando Operations Center | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
25 | Loan | 6, 12, 22 | 3 | Rivercrest 3-Pack Portfolio | |||||||
25.01 | Property | 1 | Norton Commons | 6/30/2025 | Maurices | 4,953 | 6.1% | 2/28/2024 | Los Rodeos | 3,200 | |
25.02 | Property | 1 | Marketplace At Locust Grove | 9/30/2027 | Little Caesar's | 1,950 | 7.2% | 1/31/2023 | GameStop | 1,800 | |
25.03 | Property | 1 | Lexington Shopping Center | 5/31/2024 | Subway | 1,600 | 9.6% | 7/31/2024 | Citi Nails & Spa | 1,200 | |
26 | Loan | 12, 16, 23, 33 | 1 | 800 Cesar Chavez | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
27 | Loan | 1, 13, 16, 29 | 1 | 180-186 Cedar Street | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
28 | Loan | 12, 25 | 1 | Kingston Square Apartments | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
29 | Loan | 19, 25 | 1 | Hampton by Hilton Inn West Palm Beach-Lake Worth-Turnpike | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
30 | Loan | 12, 13, 23 | 1 | PetSmart HQ | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
31 | Loan | 1 | Towneplace Suites Glendale | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
32 | Loan | 1, 10 | 1 | Mountain Vista Apartments | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
33 | Loan | 6, 12, 19 | 2 | Oak Ridge Office Park | |||||||
33.01 | Property | 1 | Oak Ridge Technical Center | 10/31/2024 | Tetra Tech, Inc. | 19,553 | 6.7% | 10,626 SF expiring 1/31/2024; 8,927 SF expiring 4/30/2024 | Perma-Fix Environmental Services | 16,319 | |
33.02 | Property | 1 | Oak Ridge Corporate Center | 6/19/2023 | Cowperwood Company | 6,104 | 3.8% | MTM | TCN dba Catawba Corporation | 2,711 | |
34 | Loan | 1, 10, 25 | 1 | Gary Indiana Portfolio | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
35 | Loan | 2, 3, 10, 12, 15 | 1 | 1136 Crescent Ave | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
36 | Loan | 5, 19 | 1 | Hampton Inn Bowie | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
37 | Loan | 4, 16, 22, 31 | 1 | 151 NW 24th Street | 11/30/2027 | Smoke Stop | 790 | 11.9% | 11/30/2027 | NAP | NAP |
38 | Loan | 2, 3, 25, 28 | 1 | DPM - St Charles, MO | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
39 | Loan | 1, 10 | 1 | Columbia Arms and Aspen-Alpine Apartments | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
40 | Loan | 1, 5, 10 | 1 | Fox Creek Apartments | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
41 | Loan | 16 | 1 | Sunnybrook MHC | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
42 | Loan | 2, 3, 25, 28 | 1 | DPM - Columbus, OH | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
43 | Loan | 25, 28 | 1 | DPM - Saginaw, MI | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
44 | Loan | 16, 27 | 1 | Diamond Hill Lofts | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
45 | Loan | 6, 28 | 2 | Southern Star NC Portfolio | |||||||
45.01 | Property | 1 | Main Street Self Storage | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
45.02 | Property | 1 | Island Storage | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
46 | Loan | 1 | Whispering Lakes MHC | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
A-1-18 |
BMO 2023-C4 - Annex A-1
Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | 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 |
17 | ||||||||||||||
1 | Loan | 16, 24 | 1 | 70 Hudson Street | 2.7% | 10/31/2038 | 10/24/2022 | NAP | 10/24/2022 | NAP | NAP | Yes - AE | Fee | NAP |
2 | Loan | 12, 13, 16, 19, 29 | 1 | Rialto Industrial | NAP | NAP | 10/24/2022 | NAP | 10/24/2022 | 10/24/2022 | 18% | No | Fee | NAP |
3 | Loan | 2, 3, 6, 12, 13, 19, 20, 25 | 2 | Gilardian NYC Portfolio | ||||||||||
3.01 | Property | 1 | 237 East 34th Street | NAP | NAP | 11/2/2022 | NAP | 11/2/2022 | NAP | NAP | No | Fee | NAP | |
3.02 | Property | 1 | 114 West 86th Street | NAP | NAP | 11/2/2022 | NAP | 11/2/2022 | NAP | NAP | No | Fee | NAP | |
4 | Loan | 1, 10, 13, 16, 28 | 1 | Weston at Copperfield | NAP | NAP | 3/8/2022 | NAP | 3/7/2022 | NAP | NAP | No | Fee | NAP |
5 | Loan | 6, 12, 13, 16, 24, 28, 29 | 8 | IPG Portfolio | ||||||||||
5.01 | Property | 1 | Eagle Springs | NAP | NAP | 9/21/2022 | NAP | 9/12/2022 | NAP | NAP | No | Fee | NAP | |
5.02 | Property | 1 | Danville | NAP | NAP | 9/21/2022 | NAP | 9/12/2022 | NAP | NAP | No | Fee | NAP | |
5.03 | Property | 1 | Blythewood | NAP | NAP | 9/21/2022 | NAP | 9/12/2022 | NAP | NAP | No | Fee | NAP | |
5.04 | Property | 1 | Menasha | NAP | NAP | 9/21/2022 | 9/9/2022 | 9/12/2022 | NAP | NAP | No | Fee | NAP | |
5.05 | Property | 1 | Tremonton | NAP | NAP | 9/21/2022 | NAP | 9/12/2022 | 8/23/2022 | 11% | No | Fee | NAP | |
5.06 | Property | 1 | Carbondale | NAP | NAP | 9/21/2022 | NAP | 9/12/2022 | NAP | NAP | No | Fee | NAP | |
5.07 | Property | 1 | Marysville | NAP | NAP | 9/21/2022 | 9/9/2022 | 9/12/2022 | NAP | NAP | No | Fee | NAP | |
5.08 | Property | 1 | Midland | NAP | NAP | 9/21/2022 | NAP | 9/12/2022 | NAP | NAP | No | Fee | NAP | |
6 | Loan | 1, 10, 12 | 1 | Latitude at South Portland | NAP | NAP | 4/5/2022 | NAP | 4/5/2022 | NAP | NAP | No | Fee | NAP |
7 | Loan | 5, 6, 12, 16, 19, 28 | 4 | Orizon Aerostructures | ||||||||||
7.01 | Property | 1 | 2522 and 2526 W. 21st Street, Chanute, KS | NAP | NAP | 8/23/2022 | NAP | 8/23/2022 | NAP | NAP | No | Fee | NAP | |
7.02 | Property | 1 | 500 Industrial Road A, Grove, OK | NAP | NAP | 8/23/2022 | NAP | 8/23/2022 | NAP | NAP | No | Fee | NAP | |
7.03 | Property | 1 | 801 W. Old 56 Hwy, Olathe, KS | NAP | NAP | 8/23/2022 | NAP | 8/23/2022 | NAP | NAP | No | Fee | NAP | |
7.04 | Property | 1 | 615 W. Cherry Street, Chanute, KS | NAP | NAP | 8/24/2022 | NAP | 8/24/2022 | NAP | NAP | No | Fee | NAP | |
8 | Loan | 1, 2, 3, 12, 13, 18, 19, 20, 31, 33 | 1 | Park West Village | NAP | NAP | 1/20/2022 | NAP | 1/19/2022 | NAP | NAP | No | Fee | NAP |
9 | Loan | 1, 3, 5, 10, 12, 17, 19, 20, 26, 27 | 1 | Green Acres | 5.6% | 1/31/2031 | 12/20/2022 | NAP | 12/20/2022 | NAP | NAP | Yes - AE | Fee/Leasehold | 8/12/2026 |
10 | Loan | 1, 3, 4, 12, 19, 22 | 1 | 575 Broadway | 6.3% | 1/31/2030 | 9/14/2022 | NAP | 9/14/2022 | NAP | NAP | No | Leasehold | 6/30/2060 |
11 | Loan | 5, 6, 12, 16, 19, 28, 30 | 17 | Cadence | ||||||||||
11.01 | Property | 1 | 1175 Early Drive | NAP | NAP | 6/15/2022 | NAP | 6/15/2022 | NAP | NAP | No | Fee | NAP | |
11.02 | Property | 1 | 207 North Forest Hills School Road | NAP | NAP | 6/15/2022 | NAP | 6/15/2022 | NAP | NAP | No | Fee | NAP | |
11.03 | Property | 1 | 8450 Tanner Williams Road | NAP | NAP | 6/15/2022 | NAP | 6/15/2022 | NAP | NAP | No | Fee | NAP | |
11.04 | Property | 1 | 10992 Leadbetter Road | NAP | NAP | 6/10/2022 | NAP | 6/15/2022 | NAP | NAP | No | Fee | NAP | |
11.05 | Property | 1 | 8125 Tridon Drive | NAP | NAP | 6/15/2022 | NAP | 6/15/2022 | NAP | NAP | No | Fee | NAP | |
11.06 | Property | 1 | 1789 Hock Avenue | NAP | NAP | 6/10/2022 | NAP | 6/15/2022 | NAP | NAP | No | Fee | NAP | |
11.07 | Property | 1 | 222 Industrial Drive | NAP | NAP | 6/15/2022 | NAP | 6/15/2022 | NAP | NAP | No | Fee | NAP | |
11.08 | Property | 1 | 701 McDowell Road | NAP | NAP | 6/13/2022 | NAP | 6/15/2022 | NAP | NAP | No | Fee | NAP | |
11.09 | Property | 1 | 101 East Jefferson Avenue | NAP | NAP | 6/15/2022 | NAP | 6/15/2022 | 1/12/2023 | 6% | No | Fee | NAP | |
11.10 | Property | 1 | 243 County Road 414 | NAP | NAP | 6/15/2022 | NAP | 6/15/2022 | 1/12/2023 | 5% | No | Fee | NAP | |
11.11 | Property | 1 | 4522 East State Highway 18 | NAP | NAP | 6/13/2022 | NAP | 6/15/2022 | 1/12/2023 | 11% | No | Fee | NAP | |
11.12 | Property | 1 | 344 Phillips 273 Road | NAP | NAP | 6/15/2022 | NAP | 6/15/2022 | NAP | NAP | No | Fee | NAP | |
11.13 | Property | 1 | 120 East Blanchard Road | NAP | NAP | 6/8/2022 | NAP | 6/15/2022 | NAP | NAP | No | Fee | NAP | |
11.14 | Property | 1 | 4518 West 21st Street | NAP | NAP | 6/8/2022 | NAP | 6/15/2022 | NAP | NAP | No | Fee | NAP | |
11.15 | Property | 1 | 3701 Stagecoach Road | NAP | NAP | 6/8/2022 | NAP | 6/15/2022 | NAP | NAP | No | Fee | NAP | |
11.16 | Property | 1 | 2070 Highway 150 | NAP | NAP | 6/13/2022 | NAP | 6/15/2022 | NAP | NAP | No | Fee | NAP | |
11.17 | Property | 1 | 317-417 Crow Street | NAP | NAP | 6/8/2022 | NAP | 6/15/2022 | NAP | NAP | No | Fee | NAP | |
12 | Loan | 1, 12, 13, 19, 24 | 1 | Great Lakes Crossing Outlets | 3.1% | 1/31/2027 | 11/16/2022 | NAP | 11/18/2022 | NAP | NAP | Yes - AE | Fee | NAP |
13 | Loan | 13, 25 | 1 | 315 5th Avenue | 3.2% | 4/30/2027 | 11/2/2022 | NAP | 11/2/2022 | NAP | NAP | No | Fee | NAP |
14 | Loan | 4, 5, 6, 12, 20, 29 | 2 | Patuxent & Coliseum | ||||||||||
14.01 | Property | 1 | Patuxent Crossing | 5.3% | 1/31/2025 | 11/22/2022 | NAP | 11/22/2022 | NAP | NAP | No | Fee | NAP | |
14.02 | Property | 1 | Coliseum Marketplace | 3.9% | 5/31/2025 | 11/22/2022 | NAP | 11/22/2022 | NAP | NAP | No | Fee | NAP | |
15 | Loan | 5, 6, 12, 20 | 12 | WRS Retail Portfolio | ||||||||||
15.01 | Property | 1 | Hudson Bridge Crossing | 6.0% | 6/30/2027 | 9/23/2022 | NAP | 9/23/2022 | NAP | NAP | No | Fee | NAP | |
15.02 | Property | 1 | Shoppes at Westgate | 8.4% | 10/31/2023 | 9/23/2022 | NAP | 9/26/2022 | NAP | NAP | No | Fee | NAP | |
15.03 | Property | 1 | Shoppes at Richland | 5.3% | 1/31/2026 | 9/23/2022 | NAP | 9/26/2022 | NAP | NAP | No | Fee | NAP | |
15.04 | Property | 1 | Shoppes at White Knoll | 4.0% | 12/31/2027 | 9/23/2022 | NAP | 9/26/2022 | NAP | NAP | No | Fee | NAP | |
15.05 | Property | 1 | Chamblee Village | 6.9% | 8/31/2023 | 9/23/2022 | NAP | 9/26/2022 | NAP | NAP | No | Fee | NAP | |
15.06 | Property | 1 | Shoppes at Sanford | 4.8% | 4/30/2027 | 9/23/2022 | NAP | 9/26/2022 | NAP | NAP | No | Fee | NAP | |
15.07 | Property | 1 | Grandview Station | 7.8% | 11/30/2023 | 9/26/2022 | NAP | 9/26/2022 | NAP | NAP | No | Fee | NAP | |
15.08 | Property | 1 | Glenn View Station | 6.7% | MTM | 9/23/2022 | NAP | 9/26/2022 | NAP | NAP | No | Fee | NAP | |
15.09 | Property | 1 | Shoppes at Raeford | 6.6% | 6/30/2027 | 9/23/2022 | NAP | 9/26/2022 | NAP | NAP | No | Fee | NAP | |
15.10 | Property | 1 | Shoppes at Oxford | 8.0% | MTM | 9/23/2022 | NAP | 9/23/2022 | NAP | NAP | No | Fee | NAP | |
15.11 | Property | 1 | Shoppes at Goldsboro | 3.9% | 2/28/2023 | 9/23/2022 | NAP | 9/26/2022 | NAP | NAP | No | Fee | NAP | |
15.12 | Property | 1 | Village at Red Bridge | 6.0% | 2/28/2023 | 9/23/2022 | NAP | 9/26/2022 | NAP | NAP | No | Fee | NAP | |
16 | Loan | 16, 19, 28 | 1 | Societal CDMO | NAP | NAP | 10/4/2022 | NAP | 10/4/2022 | NAP | NAP | No | Fee | NAP |
17 | Loan | 5, 33 | 1 | Embassy Suites El Paso | NAP | NAP | 8/26/2022 | NAP | 8/26/2022 | NAP | NAP | No | Fee | NAP |
18 | Loan | 2, 3, 12, 13, 17, 19, 20 | 1 | Naples Center | 5.7% | 1/14/2026 | 6/30/2022 | NAP | 6/30/2022 | NAP | NAP | No | Fee | NAP |
19 | Loan | 19, 25 | 1 | Hampton by Hilton Inn & Suites Wellington | NAP | NAP | 11/11/2022 | NAP | 11/11/2022 | NAP | NAP | No | Fee | NAP |
20 | Loan | 4, 17, 19, 31, 33 | 1 | The Chatham Retail Condo | NAP | NAP | 9/28/2022 | NAP | 9/28/2022 | NAP | NAP | No | Fee | NAP |
21 | Loan | 5, 6, 12, 16, 19, 20, 22, 23 | 14 | Triple Net Portfolio | ||||||||||
21.01 | Property | 1 | 417 & 433 West 164th Street | NAP | NAP | 5/17/2022 | NAP | 5/12/2022 | 7/14/2022 | 13% | No | Fee | NAP | |
21.02 | Property | 1 | 5455 State Route 307 West | NAP | NAP | 5/9/2022 | NAP | 5/6/2022 | NAP | NAP | No | Fee | NAP | |
21.03 | Property | 1 | 508 Fishkill Avenue | NAP | NAP | 5/12/2022 | NAP | 5/11/2022 | NAP | NAP | Yes - AE | Fee | NAP | |
21.04 | Property | 1 | 10701 East 126th Street North | NAP | NAP | 5/12/2022 | NAP | 5/12/2022 | NAP | NAP | No | Fee | NAP | |
21.05 | Property | 1 | 120-150 West 154th Street | NAP | NAP | 5/11/2022 | NAP | 5/10/2022 | 7/14/2022 | 11% | No | Fee | NAP | |
21.06 | Property | 1 | 529 Aldo Avenue | NAP | NAP | 7/8/2022 | NAP | 5/12/2022 | 7/14/2022 | 17% | No | Fee | NAP | |
21.07 | Property | 1 | 758 East Utah Valley Drive | NAP | NAP | 5/11/2022 | NAP | 5/6/2022 | 10/27/2022 | 6% | No | Fee | NAP | |
21.08 | Property | 1 | 7051 Patterson Drive | NAP | NAP | 5/12/2022 | NAP | 5/12/2022 | 7/14/2022 | 17% | No | Fee | NAP |
A-1-19 |
BMO 2023-C4 - Annex A-1
Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | 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 |
21.09 | Property | 1 | 255 Industrial Parkway | NAP | NAP | 5/11/2022 | NAP | 5/12/2022 | NAP | NAP | No | Fee | NAP | |
21.10 | Property | 1 | 2801 North Earl Rudder Freeway | NAP | NAP | 5/10/2022 | NAP | 5/6/2022 | NAP | NAP | Yes - AE | Fee | NAP | |
21.11 | Property | 1 | 1200 North Maitlen Drive | NAP | NAP | 7/8/2022 | NAP | 5/12/2022 | NAP | NAP | No | Fee | NAP | |
21.12 | Property | 1 | 2022 West Townline Road | NAP | NAP | 7/8/2022 | NAP | 5/10/2022 | NAP | NAP | No | Fee | NAP | |
21.13 | Property | 1 | 5450 Bishop Road | NAP | NAP | 5/9/2022 | NAP | 5/3/2022 | NAP | NAP | No | Fee | NAP | |
21.14 | Property | 1 | 13210 Kingston Avenue | NAP | NAP | 7/8/2022 | NAP | 5/11/2022 | NAP | NAP | No | Fee | NAP | |
22 | Loan | 6, 12, 17 | 8 | Stoney Creek Hotel Portfolio | ||||||||||
22.01 | Property | 1 | Stoney Creek Hotel St. Joseph | NAP | NAP | 10/20/2022 | NAP | 10/20/2022 | NAP | NAP | No | Fee | NAP | |
22.02 | Property | 1 | Stoney Creek Hotel Sioux City | NAP | NAP | 10/20/2022 | NAP | 10/20/2022 | NAP | NAP | Yes - AO | Fee | NAP | |
22.03 | Property | 1 | Stoney Creek Hotel Columbia | NAP | NAP | 10/20/2022 | NAP | 10/20/2022 | NAP | NAP | No | Fee | NAP | |
22.04 | Property | 1 | Stoney Creek Hotel Des Moines – Johnston | NAP | NAP | 10/19/2022 | NAP | 10/20/2022 | NAP | NAP | No | Fee | NAP | |
22.05 | Property | 1 | Stoney Creek Inn Galena | NAP | NAP | 10/19/2022 | NAP | 10/20/2022 | NAP | NAP | No | Fee | NAP | |
22.06 | Property | 1 | Stoney Creek Hotel Quad Cities – Moline | NAP | NAP | 10/20/2022 | NAP | 10/20/2022 | NAP | NAP | No | Fee/Leasehold | 1/6/2035 | |
22.07 | Property | 1 | Stoney Creek Hotel Peoria | NAP | NAP | 10/19/2022 | NAP | 10/20/2022 | NAP | NAP | No | Fee | NAP | |
22.08 | Property | 1 | Stoney Creek Inn Quincy | NAP | NAP | 10/20/2022 | NAP | 10/20/2022 | NAP | NAP | No | Fee | NAP | |
23 | Loan | 25 | 1 | TownePlace Suites Port St. Lucie I-95 | NAP | NAP | 11/10/2022 | NAP | 11/11/2022 | NAP | NAP | No | Fee | NAP |
24 | Loan | 28 | 1 | Walgreens Orlando Operations Center | NAP | NAP | 10/13/2022 | NAP | 10/13/2022 | NAP | NAP | No | Fee | NAP |
25 | Loan | 6, 12, 22 | 3 | Rivercrest 3-Pack Portfolio | ||||||||||
25.01 | Property | 1 | Norton Commons | 3.9% | 1/31/2026 | 6/20/2022 | NAP | 6/17/2022 | NAP | NAP | No | Fee | NAP | |
25.02 | Property | 1 | Marketplace At Locust Grove | 6.6% | 1/31/2024 | 6/16/2022 | NAP | 6/20/2022 | NAP | NAP | No | Fee | NAP | |
25.03 | Property | 1 | Lexington Shopping Center | 7.2% | 8/31/2023 | 6/20/2022 | NAP | 6/16/2022 | NAP | NAP | No | Fee | NAP | |
26 | Loan | 12, 16, 23, 33 | 1 | 800 Cesar Chavez | NAP | NAP | 12/15/2021 | NAP | 9/15/2022 | 12/14/2021 | 24% | No | Fee | NAP |
27 | Loan | 1, 13, 16, 29 | 1 | 180-186 Cedar Street | NAP | NAP | 9/14/2022 | NAP | 9/14/2022 | NAP | NAP | No | Fee | NAP |
28 | Loan | 12, 25 | 1 | Kingston Square Apartments | NAP | NAP | 8/4/2022 | NAP | 8/8/2022 | NAP | NAP | No | Fee | NAP |
29 | Loan | 19, 25 | 1 | Hampton by Hilton Inn West Palm Beach-Lake Worth-Turnpike | NAP | NAP | 11/11/2022 | NAP | 11/11/2022 | NAP | NAP | No | Fee | NAP |
30 | Loan | 12, 13, 23 | 1 | PetSmart HQ | NAP | NAP | 3/15/2021 | NAP | 3/15/2021 | NAP | NAP | No | Fee | NAP |
31 | Loan | 1 | Towneplace Suites Glendale | NAP | NAP | 9/15/2022 | NAP | 9/15/2022 | NAP | NAP | No | Fee | NAP | |
32 | Loan | 1, 10 | 1 | Mountain Vista Apartments | NAP | NAP | 3/17/2022 | NAP | 3/18/2022 | NAP | NAP | No | Fee | NAP |
33 | Loan | 6, 12, 19 | 2 | Oak Ridge Office Park | ||||||||||
33.01 | Property | 1 | Oak Ridge Technical Center | 5.6% | 4/30/2026 | 11/17/2022 | NAP | 11/15/2022 | NAP | NAP | No | Fee | NAP | |
33.02 | Property | 1 | Oak Ridge Corporate Center | 1.7% | 3/22/2023 | 11/18/2022 | NAP | 11/15/2022 | NAP | NAP | No | Fee | NAP | |
34 | Loan | 1, 10, 25 | 1 | Gary Indiana Portfolio | NAP | NAP | 6/16/2022 | NAP | 6/16/2022 | NAP | NAP | No | Fee | NAP |
35 | Loan | 2, 3, 10, 12, 15 | 1 | 1136 Crescent Ave | NAP | NAP | 9/7/2022 | NAP | 9/7/2022 | NAP | NAP | No | Fee | NAP |
36 | Loan | 5, 19 | 1 | Hampton Inn Bowie | NAP | NAP | 9/1/2022 | NAP | 9/1/2022 | NAP | NAP | No | Fee | NAP |
37 | Loan | 4, 16, 22, 31 | 1 | 151 NW 24th Street | NAP | NAP | 11/7/2022 | NAP | 11/7/2022 | NAP | NAP | No | Fee | NAP |
38 | Loan | 2, 3, 25, 28 | 1 | DPM - St Charles, MO | NAP | NAP | 2/23/2022 | NAP | 2/23/2022 | NAP | NAP | No | Fee | NAP |
39 | Loan | 1, 10 | 1 | Columbia Arms and Aspen-Alpine Apartments | NAP | NAP | 3/11/2022 | NAP | 3/8/2022 | NAP | NAP | No | Fee | NAP |
40 | Loan | 1, 5, 10 | 1 | Fox Creek Apartments | NAP | NAP | 4/8/2022 | NAP | 4/8/2022 | NAP | NAP | No | Fee | NAP |
41 | Loan | 16 | 1 | Sunnybrook MHC | NAP | NAP | 10/19/2022 | NAP | 10/19/2022 | NAP | NAP | No | Fee | NAP |
42 | Loan | 2, 3, 25, 28 | 1 | DPM - Columbus, OH | NAP | NAP | 2/23/2022 | NAP | 2/23/2022 | NAP | NAP | No | Fee | NAP |
43 | Loan | 25, 28 | 1 | DPM - Saginaw, MI | NAP | NAP | 2/23/2022 | NAP | 2/23/2022 | NAP | NAP | No | Fee | NAP |
44 | Loan | 16, 27 | 1 | Diamond Hill Lofts | NAP | NAP | 5/13/2022 | NAP | 5/13/2022 | NAP | NAP | No | Fee | NAP |
45 | Loan | 6, 28 | 2 | Southern Star NC Portfolio | ||||||||||
45.01 | Property | 1 | Main Street Self Storage | NAP | NAP | 9/8/2022 | NAP | 9/7/2022 | NAP | NAP | No | Fee | NAP | |
45.02 | Property | 1 | Island Storage | NAP | NAP | 9/8/2022 | NAP | 9/8/2022 | NAP | NAP | Yes - AE | Fee | NAP | |
46 | Loan | 1 | Whispering Lakes MHC | NAP | NAP | 11/23/2022 | NAP | 11/23/2022 | NAP | NAP | No | Fee | NAP |
A-1-20 |
BMO 2023-C4 - Annex A-1
Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | Ground Lease Extension Terms | Annual Ground Lease Payment as of the Cut-off Date ($) | Annual Ground Rent Increases (Y/N) | Upfront RE Tax Reserve ($) | Monthly RE Tax Reserve ($) | Upfront Insurance Reserve ($) | Monthly Insurance Reserve ($) | Upfront Replacement / PIP Reserve ($) |
18 | 19 | 18 | 19 | 18 | ||||||||
1 | Loan | 16, 24 | 1 | 70 Hudson Street | NAP | NAP | NAP | 263,338 | 131,669 | 313,920 | 26,160 | 0 |
2 | Loan | 12, 13, 16, 19, 29 | 1 | Rialto Industrial | NAP | NAP | NAP | 514,722 | 128,681 | 122,072 | 61,036 | 0 |
3 | Loan | 2, 3, 6, 12, 13, 19, 20, 25 | 2 | Gilardian NYC Portfolio | 395,800 | Springing | 21,801 | Springing | 100,000 | |||
3.01 | Property | 1 | 237 East 34th Street | NAP | NAP | NAP | ||||||
3.02 | Property | 1 | 114 West 86th Street | NAP | NAP | NAP | ||||||
4 | Loan | 1, 10, 13, 16, 28 | 1 | Weston at Copperfield | NAP | NAP | NAP | 515,805 | 73,686 | 0 | Springing | 20,625 |
5 | Loan | 6, 12, 13, 16, 24, 28, 29 | 8 | IPG Portfolio | 0 | Springing | 0 | Springing | 0 | |||
5.01 | Property | 1 | Eagle Springs | NAP | NAP | NAP | ||||||
5.02 | Property | 1 | Danville | NAP | NAP | NAP | ||||||
5.03 | Property | 1 | Blythewood | NAP | NAP | NAP | ||||||
5.04 | Property | 1 | Menasha | NAP | NAP | NAP | ||||||
5.05 | Property | 1 | Tremonton | NAP | NAP | NAP | ||||||
5.06 | Property | 1 | Carbondale | NAP | NAP | NAP | ||||||
5.07 | Property | 1 | Marysville | NAP | NAP | NAP | ||||||
5.08 | Property | 1 | Midland | NAP | NAP | NAP | ||||||
6 | Loan | 1, 10, 12 | 1 | Latitude at South Portland | NAP | NAP | NAP | 152,880 | 50,960 | 23,683 | 7,894 | 16,000 |
7 | Loan | 5, 6, 12, 16, 19, 28 | 4 | Orizon Aerostructures | 0 | Springing | 0 | Springing | 0 | |||
7.01 | Property | 1 | 2522 and 2526 W. 21st Street, Chanute, KS | NAP | NAP | NAP | ||||||
7.02 | Property | 1 | 500 Industrial Road A, Grove, OK | NAP | NAP | NAP | ||||||
7.03 | Property | 1 | 801 W. Old 56 Hwy, Olathe, KS | NAP | NAP | NAP | ||||||
7.04 | Property | 1 | 615 W. Cherry Street, Chanute, KS | NAP | NAP | NAP | ||||||
8 | Loan | 1, 2, 3, 12, 13, 18, 19, 20, 31, 33 | 1 | Park West Village | NAP | NAP | NAP | 919,476 | 459,738 | 0 | Springing | 850,000 |
9 | Loan | 1, 3, 5, 10, 12, 17, 19, 20, 26, 27 | 1 | Green Acres | Two, 6-year options | 1,080,000 | No | 0 | Springing | 0 | Springing | 0 |
10 | Loan | 1, 3, 4, 12, 19, 22 | 1 | 575 Broadway | None | 5,089,118 | Yes | 276,774 | 276,774 | 62,040 | 20,680 | 0 |
11 | Loan | 5, 6, 12, 16, 19, 28, 30 | 17 | Cadence | 0 | Springing | 0 | Springing | 0 | |||
11.01 | Property | 1 | 1175 Early Drive | NAP | NAP | NAP | ||||||
11.02 | Property | 1 | 207 North Forest Hills School Road | NAP | NAP | NAP | ||||||
11.03 | Property | 1 | 8450 Tanner Williams Road | NAP | NAP | NAP | ||||||
11.04 | Property | 1 | 10992 Leadbetter Road | NAP | NAP | NAP | ||||||
11.05 | Property | 1 | 8125 Tridon Drive | NAP | NAP | NAP | ||||||
11.06 | Property | 1 | 1789 Hock Avenue | NAP | NAP | NAP | ||||||
11.07 | Property | 1 | 222 Industrial Drive | NAP | NAP | NAP | ||||||
11.08 | Property | 1 | 701 McDowell Road | NAP | NAP | NAP | ||||||
11.09 | Property | 1 | 101 East Jefferson Avenue | NAP | NAP | NAP | ||||||
11.10 | Property | 1 | 243 County Road 414 | NAP | NAP | NAP | ||||||
11.11 | Property | 1 | 4522 East State Highway 18 | NAP | NAP | NAP | ||||||
11.12 | Property | 1 | 344 Phillips 273 Road | NAP | NAP | NAP | ||||||
11.13 | Property | 1 | 120 East Blanchard Road | NAP | NAP | NAP | ||||||
11.14 | Property | 1 | 4518 West 21st Street | NAP | NAP | NAP | ||||||
11.15 | Property | 1 | 3701 Stagecoach Road | NAP | NAP | NAP | ||||||
11.16 | Property | 1 | 2070 Highway 150 | NAP | NAP | NAP | ||||||
11.17 | Property | 1 | 317-417 Crow Street | NAP | NAP | NAP | ||||||
12 | Loan | 1, 12, 13, 19, 24 | 1 | Great Lakes Crossing Outlets | NAP | NAP | NAP | 0 | Springing | 0 | Springing | 0 |
13 | Loan | 13, 25 | 1 | 315 5th Avenue | NAP | NAP | NAP | 136,216 | Springing | 0 | Springing | 0 |
14 | Loan | 4, 5, 6, 12, 20, 29 | 2 | Patuxent & Coliseum | 117,347 | 39,116 | 9,520 | 9,520 | 0 | |||
14.01 | Property | 1 | Patuxent Crossing | NAP | NAP | NAP | ||||||
14.02 | Property | 1 | Coliseum Marketplace | NAP | NAP | NAP | ||||||
15 | Loan | 5, 6, 12, 20 | 12 | WRS Retail Portfolio | 551,903 | 87,604 | 248,209 | 39,398 | 0 | |||
15.01 | Property | 1 | Hudson Bridge Crossing | NAP | NAP | NAP | ||||||
15.02 | Property | 1 | Shoppes at Westgate | NAP | NAP | NAP | ||||||
15.03 | Property | 1 | Shoppes at Richland | NAP | NAP | NAP | ||||||
15.04 | Property | 1 | Shoppes at White Knoll | NAP | NAP | NAP | ||||||
15.05 | Property | 1 | Chamblee Village | NAP | NAP | NAP | ||||||
15.06 | Property | 1 | Shoppes at Sanford | NAP | NAP | NAP | ||||||
15.07 | Property | 1 | Grandview Station | NAP | NAP | NAP | ||||||
15.08 | Property | 1 | Glenn View Station | NAP | NAP | NAP | ||||||
15.09 | Property | 1 | Shoppes at Raeford | NAP | NAP | NAP | ||||||
15.10 | Property | 1 | Shoppes at Oxford | NAP | NAP | NAP | ||||||
15.11 | Property | 1 | Shoppes at Goldsboro | NAP | NAP | NAP | ||||||
15.12 | Property | 1 | Village at Red Bridge | NAP | NAP | NAP | ||||||
16 | Loan | 16, 19, 28 | 1 | Societal CDMO | NAP | NAP | NAP | 30,752 | Springing | 0 | Springing | 0 |
17 | Loan | 5, 33 | 1 | Embassy Suites El Paso | NAP | NAP | NAP | 445,959 | 43,650 | 0 | Springing | 0 |
18 | Loan | 2, 3, 12, 13, 17, 19, 20 | 1 | Naples Center | NAP | NAP | NAP | 109,831 | 9,985 | 16,976 | 8,488 | 275,000 |
19 | Loan | 19, 25 | 1 | Hampton by Hilton Inn & Suites Wellington | NAP | NAP | NAP | 0 | 20,463 | 122,314 | 14,561 | 0 |
20 | Loan | 4, 17, 19, 31, 33 | 1 | The Chatham Retail Condo | NAP | NAP | NAP | 403,766 | 50,861 | 0 | Springing | 0 |
21 | Loan | 5, 6, 12, 16, 19, 20, 22, 23 | 14 | Triple Net Portfolio | 0 | Springing | 0 | Springing | 0 | |||
21.01 | Property | 1 | 417 & 433 West 164th Street | NAP | NAP | NAP | ||||||
21.02 | Property | 1 | 5455 State Route 307 West | NAP | NAP | NAP | ||||||
21.03 | Property | 1 | 508 Fishkill Avenue | NAP | NAP | NAP | ||||||
21.04 | Property | 1 | 10701 East 126th Street North | NAP | NAP | NAP | ||||||
21.05 | Property | 1 | 120-150 West 154th Street | NAP | NAP | NAP | ||||||
21.06 | Property | 1 | 529 Aldo Avenue | NAP | NAP | NAP | ||||||
21.07 | Property | 1 | 758 East Utah Valley Drive | NAP | NAP | NAP | ||||||
21.08 | Property | 1 | 7051 Patterson Drive | NAP | NAP | NAP |
A-1-21 |
BMO 2023-C4 - Annex A-1
Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | Ground Lease Extension Terms | Annual Ground Lease Payment as of the Cut-off Date ($) | Annual Ground Rent Increases (Y/N) | Upfront RE Tax Reserve ($) | Monthly RE Tax Reserve ($) | Upfront Insurance Reserve ($) | Monthly Insurance Reserve ($) | Upfront Replacement / PIP Reserve ($) |
21.09 | Property | 1 | 255 Industrial Parkway | NAP | NAP | NAP | ||||||
21.10 | Property | 1 | 2801 North Earl Rudder Freeway | NAP | NAP | NAP | ||||||
21.11 | Property | 1 | 1200 North Maitlen Drive | NAP | NAP | NAP | ||||||
21.12 | Property | 1 | 2022 West Townline Road | NAP | NAP | NAP | ||||||
21.13 | Property | 1 | 5450 Bishop Road | NAP | NAP | NAP | ||||||
21.14 | Property | 1 | 13210 Kingston Avenue | NAP | NAP | NAP | ||||||
22 | Loan | 6, 12, 17 | 8 | Stoney Creek Hotel Portfolio | 662,294 | 132,589 | 449,553 | 40,868 | 0 | |||
22.01 | Property | 1 | Stoney Creek Hotel St. Joseph | NAP | NAP | NAP | ||||||
22.02 | Property | 1 | Stoney Creek Hotel Sioux City | NAP | NAP | NAP | ||||||
22.03 | Property | 1 | Stoney Creek Hotel Columbia | NAP | NAP | NAP | ||||||
22.04 | Property | 1 | Stoney Creek Hotel Des Moines – Johnston | NAP | NAP | NAP | ||||||
22.05 | Property | 1 | Stoney Creek Inn Galena | NAP | NAP | NAP | ||||||
22.06 | Property | 1 | Stoney Creek Hotel Quad Cities – Moline | Two, 15-year options | 72,500 | No | ||||||
22.07 | Property | 1 | Stoney Creek Hotel Peoria | NAP | NAP | NAP | ||||||
22.08 | Property | 1 | Stoney Creek Inn Quincy | NAP | NAP | NAP | ||||||
23 | Loan | 25 | 1 | TownePlace Suites Port St. Lucie I-95 | NAP | NAP | NAP | 0 | 22,141 | 112,184 | 13,355 | 0 |
24 | Loan | 28 | 1 | Walgreens Orlando Operations Center | NAP | NAP | NAP | 0 | Springing | 0 | Springing | 0 |
25 | Loan | 6, 12, 22 | 3 | Rivercrest 3-Pack Portfolio | 63,509 | 12,702 | 0 | Springing | 0 | |||
25.01 | Property | 1 | Norton Commons | NAP | NAP | NAP | ||||||
25.02 | Property | 1 | Marketplace At Locust Grove | NAP | NAP | NAP | ||||||
25.03 | Property | 1 | Lexington Shopping Center | NAP | NAP | NAP | ||||||
26 | Loan | 12, 16, 23, 33 | 1 | 800 Cesar Chavez | NAP | NAP | NAP | 0 | Springing | 89,199 | Springing | 0 |
27 | Loan | 1, 13, 16, 29 | 1 | 180-186 Cedar Street | NAP | NAP | NAP | 3,395 | 679 | 9,204 | 2,301 | 3,688 |
28 | Loan | 12, 25 | 1 | Kingston Square Apartments | NAP | NAP | NAP | 154,550 | 25,069 | 0 | Springing | 0 |
29 | Loan | 19, 25 | 1 | Hampton by Hilton Inn West Palm Beach-Lake Worth-Turnpike | NAP | NAP | NAP | 0 | 13,075 | 82,771 | 9,854 | 0 |
30 | Loan | 12, 13, 23 | 1 | PetSmart HQ | NAP | NAP | NAP | 0 | Springing | 0 | Springing | 0 |
31 | Loan | 1 | Towneplace Suites Glendale | NAP | NAP | NAP | 10,007 | 10,007 | 0 | Springing | 0 | |
32 | Loan | 1, 10 | 1 | Mountain Vista Apartments | NAP | NAP | NAP | 77,988 | 12,998 | 16,185 | 3,237 | 10,000 |
33 | Loan | 6, 12, 19 | 2 | Oak Ridge Office Park | 48,457 | 48,457 | 29,585 | Springing | 0 | |||
33.01 | Property | 1 | Oak Ridge Technical Center | NAP | NAP | NAP | ||||||
33.02 | Property | 1 | Oak Ridge Corporate Center | NAP | NAP | NAP | ||||||
34 | Loan | 1, 10, 25 | 1 | Gary Indiana Portfolio | NAP | NAP | NAP | 46,566 | 9,313 | 4,030 | 4,030 | 14,338 |
35 | Loan | 2, 3, 10, 12, 15 | 1 | 1136 Crescent Ave | NAP | NAP | NAP | 7,482 | 7,482 | 0 | Springing | 25,900 |
36 | Loan | 5, 19 | 1 | Hampton Inn Bowie | NAP | NAP | NAP | 49,695 | 16,565 | 5,607 | 1,869 | 0 |
37 | Loan | 4, 16, 22, 31 | 1 | 151 NW 24th Street | NAP | NAP | NAP | 43,000 | 14,333 | 42,412 | 8,560 | 0 |
38 | Loan | 2, 3, 25, 28 | 1 | DPM - St Charles, MO | NAP | NAP | NAP | 103,585 | 14,798 | 0 | Springing | 130,639 |
39 | Loan | 1, 10 | 1 | Columbia Arms and Aspen-Alpine Apartments | NAP | NAP | NAP | 38,994 | 7,799 | 31,194 | 10,398 | 7,125 |
40 | Loan | 1, 5, 10 | 1 | Fox Creek Apartments | NAP | NAP | NAP | 21,122 | 2,112 | 41,448 | 6,908 | 8,188 |
41 | Loan | 16 | 1 | Sunnybrook MHC | NAP | NAP | NAP | 23,927 | 5,982 | 3,818 | 1,909 | 0 |
42 | Loan | 2, 3, 25, 28 | 1 | DPM - Columbus, OH | NAP | NAP | NAP | 0 | 9,730 | 0 | Springing | 97,300 |
43 | Loan | 25, 28 | 1 | DPM - Saginaw, MI | NAP | NAP | NAP | 31,380 | 6,276 | 0 | Springing | 182,641 |
44 | Loan | 16, 27 | 1 | Diamond Hill Lofts | NAP | NAP | NAP | 1,628 | 543 | 0 | Springing | 0 |
45 | Loan | 6, 28 | 2 | Southern Star NC Portfolio | 5,301 | 1,767 | 11,820 | 5,910 | 15,352 | |||
45.01 | Property | 1 | Main Street Self Storage | NAP | NAP | NAP | ||||||
45.02 | Property | 1 | Island Storage | NAP | NAP | NAP | ||||||
46 | Loan | 1 | Whispering Lakes MHC | NAP | NAP | NAP | 255 | 243 | 6,790 | 718 | 0 |
A-1-22 |
BMO 2023-C4 - Annex A-1
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 ($) |
19 | 20 | 18 | |||||
1 | Loan | 16, 24 | 1 | 70 Hudson Street | 5,391 | 0 | 0 |
2 | Loan | 12, 13, 16, 19, 29 | 1 | Rialto Industrial | 9,218 | 0 | 0 |
3 | Loan | 2, 3, 6, 12, 13, 19, 20, 25 | 2 | Gilardian NYC Portfolio | Springing | 90,000 | 0 |
3.01 | Property | 1 | 237 East 34th Street | ||||
3.02 | Property | 1 | 114 West 86th Street | ||||
4 | Loan | 1, 10, 13, 16, 28 | 1 | Weston at Copperfield | 6,875 | 0 | 0 |
5 | Loan | 6, 12, 13, 16, 24, 28, 29 | 8 | IPG Portfolio | Springing | 0 | 0 |
5.01 | Property | 1 | Eagle Springs | ||||
5.02 | Property | 1 | Danville | ||||
5.03 | Property | 1 | Blythewood | ||||
5.04 | Property | 1 | Menasha | ||||
5.05 | Property | 1 | Tremonton | ||||
5.06 | Property | 1 | Carbondale | ||||
5.07 | Property | 1 | Marysville | ||||
5.08 | Property | 1 | Midland | ||||
6 | Loan | 1, 10, 12 | 1 | Latitude at South Portland | 5,333 | 0 | 0 |
7 | Loan | 5, 6, 12, 16, 19, 28 | 4 | Orizon Aerostructures | Springing | 0 | 0 |
7.01 | Property | 1 | 2522 and 2526 W. 21st Street, Chanute, KS | ||||
7.02 | Property | 1 | 500 Industrial Road A, Grove, OK | ||||
7.03 | Property | 1 | 801 W. Old 56 Hwy, Olathe, KS | ||||
7.04 | Property | 1 | 615 W. Cherry Street, Chanute, KS | ||||
8 | Loan | 1, 2, 3, 12, 13, 18, 19, 20, 31, 33 | 1 | Park West Village | 0 | 0 | 0 |
9 | Loan | 1, 3, 5, 10, 12, 17, 19, 20, 26, 27 | 1 | Green Acres | Springing | 558,072 | 4,068,135 |
10 | Loan | 1, 3, 4, 12, 19, 22 | 1 | 575 Broadway | 2,944 | 0 | 0 |
11 | Loan | 5, 6, 12, 16, 19, 28, 30 | 17 | Cadence | Springing | 193,453 | 0 |
11.01 | Property | 1 | 1175 Early Drive | ||||
11.02 | Property | 1 | 207 North Forest Hills School Road | ||||
11.03 | Property | 1 | 8450 Tanner Williams Road | ||||
11.04 | Property | 1 | 10992 Leadbetter Road | ||||
11.05 | Property | 1 | 8125 Tridon Drive | ||||
11.06 | Property | 1 | 1789 Hock Avenue | ||||
11.07 | Property | 1 | 222 Industrial Drive | ||||
11.08 | Property | 1 | 701 McDowell Road | ||||
11.09 | Property | 1 | 101 East Jefferson Avenue | ||||
11.10 | Property | 1 | 243 County Road 414 | ||||
11.11 | Property | 1 | 4522 East State Highway 18 | ||||
11.12 | Property | 1 | 344 Phillips 273 Road | ||||
11.13 | Property | 1 | 120 East Blanchard Road | ||||
11.14 | Property | 1 | 4518 West 21st Street | ||||
11.15 | Property | 1 | 3701 Stagecoach Road | ||||
11.16 | Property | 1 | 2070 Highway 150 | ||||
11.17 | Property | 1 | 317-417 Crow Street | ||||
12 | Loan | 1, 12, 13, 19, 24 | 1 | Great Lakes Crossing Outlets | Springing | 519,033 | 0 |
13 | Loan | 13, 25 | 1 | 315 5th Avenue | 656 | 0 | 350,000 |
14 | Loan | 4, 5, 6, 12, 20, 29 | 2 | Patuxent & Coliseum | 15,376 | 0 | 0 |
14.01 | Property | 1 | Patuxent Crossing | ||||
14.02 | Property | 1 | Coliseum Marketplace | ||||
15 | Loan | 5, 6, 12, 20 | 12 | WRS Retail Portfolio | 6,875 | 412,480 | 1,000,000 |
15.01 | Property | 1 | Hudson Bridge Crossing | ||||
15.02 | Property | 1 | Shoppes at Westgate | ||||
15.03 | Property | 1 | Shoppes at Richland | ||||
15.04 | Property | 1 | Shoppes at White Knoll | ||||
15.05 | Property | 1 | Chamblee Village | ||||
15.06 | Property | 1 | Shoppes at Sanford | ||||
15.07 | Property | 1 | Grandview Station | ||||
15.08 | Property | 1 | Glenn View Station | ||||
15.09 | Property | 1 | Shoppes at Raeford | ||||
15.10 | Property | 1 | Shoppes at Oxford | ||||
15.11 | Property | 1 | Shoppes at Goldsboro | ||||
15.12 | Property | 1 | Village at Red Bridge | ||||
16 | Loan | 16, 19, 28 | 1 | Societal CDMO | Springing | 0 | 0 |
17 | Loan | 5, 33 | 1 | Embassy Suites El Paso | 0% of total revenue in the initial 12 months of the term, 2% of total revenue in year 2, and 4% of total revenue thereafter | 0 | 0 |
18 | Loan | 2, 3, 12, 13, 17, 19, 20 | 1 | Naples Center | Springing | 275,000 | 200,000 |
19 | Loan | 19, 25 | 1 | Hampton by Hilton Inn & Suites Wellington | 24,405 | 900,000 | 0 |
20 | Loan | 4, 17, 19, 31, 33 | 1 | The Chatham Retail Condo | 321 | 0 | 0 |
21 | Loan | 5, 6, 12, 16, 19, 20, 22, 23 | 14 | Triple Net Portfolio | Springing | 0 | 4,000,000 |
21.01 | Property | 1 | 417 & 433 West 164th Street | ||||
21.02 | Property | 1 | 5455 State Route 307 West | ||||
21.03 | Property | 1 | 508 Fishkill Avenue | ||||
21.04 | Property | 1 | 10701 East 126th Street North | ||||
21.05 | Property | 1 | 120-150 West 154th Street | ||||
21.06 | Property | 1 | 529 Aldo Avenue | ||||
21.07 | Property | 1 | 758 East Utah Valley Drive | ||||
21.08 | Property | 1 | 7051 Patterson Drive |
A-1-23 |
BMO 2023-C4 - Annex A-1
Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | Monthly Replacement / FF&E Reserve ($) | Replacement Reserve Caps ($) | Upfront TI/LC Reserve ($) |
21.09 | Property | 1 | 255 Industrial Parkway | ||||
21.10 | Property | 1 | 2801 North Earl Rudder Freeway | ||||
21.11 | Property | 1 | 1200 North Maitlen Drive | ||||
21.12 | Property | 1 | 2022 West Townline Road | ||||
21.13 | Property | 1 | 5450 Bishop Road | ||||
21.14 | Property | 1 | 13210 Kingston Avenue | ||||
22 | Loan | 6, 12, 17 | 8 | Stoney Creek Hotel Portfolio | 93,677 | 0 | 0 |
22.01 | Property | 1 | Stoney Creek Hotel St. Joseph | ||||
22.02 | Property | 1 | Stoney Creek Hotel Sioux City | ||||
22.03 | Property | 1 | Stoney Creek Hotel Columbia | ||||
22.04 | Property | 1 | Stoney Creek Hotel Des Moines – Johnston | ||||
22.05 | Property | 1 | Stoney Creek Inn Galena | ||||
22.06 | Property | 1 | Stoney Creek Hotel Quad Cities – Moline | ||||
22.07 | Property | 1 | Stoney Creek Hotel Peoria | ||||
22.08 | Property | 1 | Stoney Creek Inn Quincy | ||||
23 | Loan | 25 | 1 | TownePlace Suites Port St. Lucie I-95 | 18,688 | 900,000 | 0 |
24 | Loan | 28 | 1 | Walgreens Orlando Operations Center | Springing | 0 | 0 |
25 | Loan | 6, 12, 22 | 3 | Rivercrest 3-Pack Portfolio | 1,982 | 0 | 250,000 |
25.01 | Property | 1 | Norton Commons | ||||
25.02 | Property | 1 | Marketplace At Locust Grove | ||||
25.03 | Property | 1 | Lexington Shopping Center | ||||
26 | Loan | 12, 16, 23, 33 | 1 | 800 Cesar Chavez | 450 | 0 | 600,000 |
27 | Loan | 1, 13, 16, 29 | 1 | 180-186 Cedar Street | 1,229 | 0 | 0 |
28 | Loan | 12, 25 | 1 | Kingston Square Apartments | 8,717 | 0 | 0 |
29 | Loan | 19, 25 | 1 | Hampton by Hilton Inn West Palm Beach-Lake Worth-Turnpike | 16,151 | 600,000 | 0 |
30 | Loan | 12, 13, 23 | 1 | PetSmart HQ | 8,532 | 0 | 0 |
31 | Loan | 1 | Towneplace Suites Glendale | The greater of (i) 1/12th of 4% of Gross Revenues or (ii) the amount of the deposit (if any) then required by the Franchisor on account of FF&E under the Franchise Agreement | 0 | 0 | |
32 | Loan | 1, 10 | 1 | Mountain Vista Apartments | 3,333 | 0 | 0 |
33 | Loan | 6, 12, 19 | 2 | Oak Ridge Office Park | 5,834 | 0 | 1,500,000 |
33.01 | Property | 1 | Oak Ridge Technical Center | ||||
33.02 | Property | 1 | Oak Ridge Corporate Center | ||||
34 | Loan | 1, 10, 25 | 1 | Gary Indiana Portfolio | 4,779 | 0 | 0 |
35 | Loan | 2, 3, 10, 12, 15 | 1 | 1136 Crescent Ave | 0 | 0 | 84,000 |
36 | Loan | 5, 19 | 1 | Hampton Inn Bowie | 10,246 | 0 | 0 |
37 | Loan | 4, 16, 22, 31 | 1 | 151 NW 24th Street | 140 | 0 | 0 |
38 | Loan | 2, 3, 25, 28 | 1 | DPM - St Charles, MO | 0 | 0 | 260,513 |
39 | Loan | 1, 10 | 1 | Columbia Arms and Aspen-Alpine Apartments | 2,375 | 0 | 0 |
40 | Loan | 1, 5, 10 | 1 | Fox Creek Apartments | 2,729 | 0 | 0 |
41 | Loan | 16 | 1 | Sunnybrook MHC | 1,034 | 0 | 0 |
42 | Loan | 2, 3, 25, 28 | 1 | DPM - Columbus, OH | 0 | 0 | 307,188 |
43 | Loan | 25, 28 | 1 | DPM - Saginaw, MI | 0 | 0 | 0 |
44 | Loan | 16, 27 | 1 | Diamond Hill Lofts | 767 | 0 | 0 |
45 | Loan | 6, 28 | 2 | Southern Star NC Portfolio | 487 | 0 | 0 |
45.01 | Property | 1 | Main Street Self Storage | ||||
45.02 | Property | 1 | Island Storage | ||||
46 | Loan | 1 | Whispering Lakes MHC | 483 | 0 | 0 |
A-1-24 |
BMO 2023-C4 - Annex A-1
Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | Monthly TI/LC Reserve ($) | TI/LC Caps ($) | Upfront Debt Service Reserve ($) | Monthly Debt Service Reserve ($) | Debt Service Reserve Cap ($) | Upfront Deferred Maintenance Reserve ($) | Upfront Other Reserve ($) | Monthly Other Reserve ($) |
19 | 20 | 18 | 19 | 20 | 18 | 18 | 19 | |||||
1 | Loan | 16, 24 | 1 | 70 Hudson Street | 0 | 0 | 0 | 0 | 0 | 0 | 306,422 | 0 |
2 | Loan | 12, 13, 16, 19, 29 | 1 | Rialto Industrial | 0 | 0 | 0 | 0 | 0 | 8,125 | 9,452,054 | Springing |
3 | Loan | 2, 3, 6, 12, 13, 19, 20, 25 | 2 | Gilardian NYC Portfolio | 500 | 0 | 0 | 0 | 0 | 199,183 | 0 | 0 |
3.01 | Property | 1 | 237 East 34th Street | |||||||||
3.02 | Property | 1 | 114 West 86th Street | |||||||||
4 | Loan | 1, 10, 13, 16, 28 | 1 | Weston at Copperfield | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
5 | Loan | 6, 12, 13, 16, 24, 28, 29 | 8 | IPG Portfolio | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
5.01 | Property | 1 | Eagle Springs | |||||||||
5.02 | Property | 1 | Danville | |||||||||
5.03 | Property | 1 | Blythewood | |||||||||
5.04 | Property | 1 | Menasha | |||||||||
5.05 | Property | 1 | Tremonton | |||||||||
5.06 | Property | 1 | Carbondale | |||||||||
5.07 | Property | 1 | Marysville | |||||||||
5.08 | Property | 1 | Midland | |||||||||
6 | Loan | 1, 10, 12 | 1 | Latitude at South Portland | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
7 | Loan | 5, 6, 12, 16, 19, 28 | 4 | Orizon Aerostructures | Springing | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
7.01 | Property | 1 | 2522 and 2526 W. 21st Street, Chanute, KS | |||||||||
7.02 | Property | 1 | 500 Industrial Road A, Grove, OK | |||||||||
7.03 | Property | 1 | 801 W. Old 56 Hwy, Olathe, KS | |||||||||
7.04 | Property | 1 | 615 W. Cherry Street, Chanute, KS | |||||||||
8 | Loan | 1, 2, 3, 12, 13, 18, 19, 20, 31, 33 | 1 | Park West Village | 0 | 0 | 0 | 0 | 0 | 0 | 12,778,500 | Springing |
9 | Loan | 1, 3, 5, 10, 12, 17, 19, 20, 26, 27 | 1 | Green Acres | 0 | 0 | 0 | 0 | 0 | 0 | 743,644 | Springing |
10 | Loan | 1, 3, 4, 12, 19, 22 | 1 | 575 Broadway | 36,802 | 0 | 0 | 0 | 0 | 0 | 4,655,585 | Springing |
11 | Loan | 5, 6, 12, 16, 19, 28, 30 | 17 | Cadence | Springing | 967,263 | 0 | 0 | 0 | 0 | 0 | 0 |
11.01 | Property | 1 | 1175 Early Drive | |||||||||
11.02 | Property | 1 | 207 North Forest Hills School Road | |||||||||
11.03 | Property | 1 | 8450 Tanner Williams Road | |||||||||
11.04 | Property | 1 | 10992 Leadbetter Road | |||||||||
11.05 | Property | 1 | 8125 Tridon Drive | |||||||||
11.06 | Property | 1 | 1789 Hock Avenue | |||||||||
11.07 | Property | 1 | 222 Industrial Drive | |||||||||
11.08 | Property | 1 | 701 McDowell Road | |||||||||
11.09 | Property | 1 | 101 East Jefferson Avenue | |||||||||
11.10 | Property | 1 | 243 County Road 414 | |||||||||
11.11 | Property | 1 | 4522 East State Highway 18 | |||||||||
11.12 | Property | 1 | 344 Phillips 273 Road | |||||||||
11.13 | Property | 1 | 120 East Blanchard Road | |||||||||
11.14 | Property | 1 | 4518 West 21st Street | |||||||||
11.15 | Property | 1 | 3701 Stagecoach Road | |||||||||
11.16 | Property | 1 | 2070 Highway 150 | |||||||||
11.17 | Property | 1 | 317-417 Crow Street | |||||||||
12 | Loan | 1, 12, 13, 19, 24 | 1 | Great Lakes Crossing Outlets | 94,028 | 2,256,664 | 0 | 0 | 0 | 0 | 1,805,623 | 0 |
13 | Loan | 13, 25 | 1 | 315 5th Avenue | 4,375 | 0 | 0 | 0 | 0 | 26,950 | 0 | 0 |
14 | Loan | 4, 5, 6, 12, 20, 29 | 2 | Patuxent & Coliseum | 12,245 | 550,000 | 0 | 0 | 0 | 269,788 | 3,911,894 | 0 |
14.01 | Property | 1 | Patuxent Crossing | |||||||||
14.02 | Property | 1 | Coliseum Marketplace | |||||||||
15 | Loan | 5, 6, 12, 20 | 12 | WRS Retail Portfolio | Springing | 1,000,000 | 0 | 0 | 0 | 42,313 | 1,325,497 | 0 |
15.01 | Property | 1 | Hudson Bridge Crossing | |||||||||
15.02 | Property | 1 | Shoppes at Westgate | |||||||||
15.03 | Property | 1 | Shoppes at Richland | |||||||||
15.04 | Property | 1 | Shoppes at White Knoll | |||||||||
15.05 | Property | 1 | Chamblee Village | |||||||||
15.06 | Property | 1 | Shoppes at Sanford | |||||||||
15.07 | Property | 1 | Grandview Station | |||||||||
15.08 | Property | 1 | Glenn View Station | |||||||||
15.09 | Property | 1 | Shoppes at Raeford | |||||||||
15.10 | Property | 1 | Shoppes at Oxford | |||||||||
15.11 | Property | 1 | Shoppes at Goldsboro | |||||||||
15.12 | Property | 1 | Village at Red Bridge | |||||||||
16 | Loan | 16, 19, 28 | 1 | Societal CDMO | Springing | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
17 | Loan | 5, 33 | 1 | Embassy Suites El Paso | 0 | 0 | 0 | 0 | 0 | 0 | 5,187,899 | 0 |
18 | Loan | 2, 3, 12, 13, 17, 19, 20 | 1 | Naples Center | Springing | 200,000 | 0 | 0 | 0 | 0 | 22,700 | 0 |
19 | Loan | 19, 25 | 1 | Hampton by Hilton Inn & Suites Wellington | 0 | 0 | 0 | 0 | 0 | 0 | 500,000 | 0 |
20 | Loan | 4, 17, 19, 31, 33 | 1 | The Chatham Retail Condo | 2,139 | 0 | 0 | 0 | 0 | 0 | 1,899,510 | Springing |
21 | Loan | 5, 6, 12, 16, 19, 20, 22, 23 | 14 | Triple Net Portfolio | Springing | 500,000 | 0 | 0 | 0 | 0 | 0 | 0 |
21.01 | Property | 1 | 417 & 433 West 164th Street | |||||||||
21.02 | Property | 1 | 5455 State Route 307 West | |||||||||
21.03 | Property | 1 | 508 Fishkill Avenue | |||||||||
21.04 | Property | 1 | 10701 East 126th Street North | |||||||||
21.05 | Property | 1 | 120-150 West 154th Street | |||||||||
21.06 | Property | 1 | 529 Aldo Avenue | |||||||||
21.07 | Property | 1 | 758 East Utah Valley Drive | |||||||||
21.08 | Property | 1 | 7051 Patterson Drive |
A-1-25 |
BMO 2023-C4 - Annex A-1
Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | Monthly TI/LC Reserve ($) | TI/LC Caps ($) | Upfront Debt Service Reserve ($) | Monthly Debt Service Reserve ($) | Debt Service Reserve Cap ($) | Upfront Deferred Maintenance Reserve ($) | Upfront Other Reserve ($) | Monthly Other Reserve ($) |
21.09 | Property | 1 | 255 Industrial Parkway | |||||||||
21.10 | Property | 1 | 2801 North Earl Rudder Freeway | |||||||||
21.11 | Property | 1 | 1200 North Maitlen Drive | |||||||||
21.12 | Property | 1 | 2022 West Townline Road | |||||||||
21.13 | Property | 1 | 5450 Bishop Road | |||||||||
21.14 | Property | 1 | 13210 Kingston Avenue | |||||||||
22 | Loan | 6, 12, 17 | 8 | Stoney Creek Hotel Portfolio | 0 | 0 | 0 | 0 | 0 | 173,498 | 375,083 | 39,042 |
22.01 | Property | 1 | Stoney Creek Hotel St. Joseph | |||||||||
22.02 | Property | 1 | Stoney Creek Hotel Sioux City | |||||||||
22.03 | Property | 1 | Stoney Creek Hotel Columbia | |||||||||
22.04 | Property | 1 | Stoney Creek Hotel Des Moines – Johnston | |||||||||
22.05 | Property | 1 | Stoney Creek Inn Galena | |||||||||
22.06 | Property | 1 | Stoney Creek Hotel Quad Cities – Moline | |||||||||
22.07 | Property | 1 | Stoney Creek Hotel Peoria | |||||||||
22.08 | Property | 1 | Stoney Creek Inn Quincy | |||||||||
23 | Loan | 25 | 1 | TownePlace Suites Port St. Lucie I-95 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
24 | Loan | 28 | 1 | Walgreens Orlando Operations Center | 5,571 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
25 | Loan | 6, 12, 22 | 3 | Rivercrest 3-Pack Portfolio | Springing | 150,000 | 0 | 0 | 0 | 0 | 0 | 0 |
25.01 | Property | 1 | Norton Commons | |||||||||
25.02 | Property | 1 | Marketplace At Locust Grove | |||||||||
25.03 | Property | 1 | Lexington Shopping Center | |||||||||
26 | Loan | 12, 16, 23, 33 | 1 | 800 Cesar Chavez | 2,251 | 0 | 0 | 0 | 0 | 0 | 336,010 | 0 |
27 | Loan | 1, 13, 16, 29 | 1 | 180-186 Cedar Street | 0 | 0 | 0 | 0 | 0 | 61,250 | 0 | 0 |
28 | Loan | 12, 25 | 1 | Kingston Square Apartments | 0 | 0 | 0 | 0 | 0 | 110,375 | 0 | 0 |
29 | Loan | 19, 25 | 1 | Hampton by Hilton Inn West Palm Beach-Lake Worth-Turnpike | 0 | 0 | 0 | 0 | 0 | 0 | 300,000 | 0 |
30 | Loan | 12, 13, 23 | 1 | PetSmart HQ | 30,473 | 0 | 0 | 0 | 0 | 146,929 | 9,141,800 | 0 |
31 | Loan | 1 | Towneplace Suites Glendale | 0 | 0 | 0 | 0 | 0 | 14,963 | 0 | 0 | |
32 | Loan | 1, 10 | 1 | Mountain Vista Apartments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
33 | Loan | 6, 12, 19 | 2 | Oak Ridge Office Park | 37,414 | 3,000,000 | 0 | 0 | 0 | 106,469 | 0 | 0 |
33.01 | Property | 1 | Oak Ridge Technical Center | |||||||||
33.02 | Property | 1 | Oak Ridge Corporate Center | |||||||||
34 | Loan | 1, 10, 25 | 1 | Gary Indiana Portfolio | 0 | 0 | 0 | 0 | 0 | 52,548 | 0 | 0 |
35 | Loan | 2, 3, 10, 12, 15 | 1 | 1136 Crescent Ave | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
36 | Loan | 5, 19 | 1 | Hampton Inn Bowie | 0 | 0 | 0 | 0 | 0 | 0 | 1,339,450 | Springing |
37 | Loan | 4, 16, 22, 31 | 1 | 151 NW 24th Street | 555 | 0 | 0 | 0 | 0 | 0 | 66,000 | 0 |
38 | Loan | 2, 3, 25, 28 | 1 | DPM - St Charles, MO | 0 | 0 | 0 | 0 | 0 | 36,438 | 0 | 0 |
39 | Loan | 1, 10 | 1 | Columbia Arms and Aspen-Alpine Apartments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
40 | Loan | 1, 5, 10 | 1 | Fox Creek Apartments | 0 | 0 | 0 | 0 | 0 | 46,000 | 0 | 0 |
41 | Loan | 16 | 1 | Sunnybrook MHC | 0 | 0 | 0 | 0 | 0 | 74,813 | 450,000 | 0 |
42 | Loan | 2, 3, 25, 28 | 1 | DPM - Columbus, OH | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
43 | Loan | 25, 28 | 1 | DPM - Saginaw, MI | 0 | 0 | 0 | 0 | 0 | 18,000 | 0 | 0 |
44 | Loan | 16, 27 | 1 | Diamond Hill Lofts | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
45 | Loan | 6, 28 | 2 | Southern Star NC Portfolio | 0 | 0 | 0 | 0 | 0 | 36,875 | 0 | 0 |
45.01 | Property | 1 | Main Street Self Storage | |||||||||
45.02 | Property | 1 | Island Storage | |||||||||
46 | Loan | 1 | Whispering Lakes MHC | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
A-1-26 |
BMO 2023-C4 - Annex A-1
Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | Other Reserve Description | Other Reserve Cap ($) | Holdback/ Earnout Amount ($) |
20 | |||||||
1 | Loan | 16, 24 | 1 | 70 Hudson Street | Rent Abatement Reserve ($200,000.00), Maman Reserve ($106,421.76) | 0 | NAP |
2 | Loan | 12, 13, 16, 19, 29 | 1 | Rialto Industrial | Rent Abatement Reserve (Upfront: $9,402,054), Litigation Reserve (Upfront: $50,000, Monthly: Springing) | Litigation Reserve ($50,000) | NAP |
3 | Loan | 2, 3, 6, 12, 13, 19, 20, 25 | 2 | Gilardian NYC Portfolio | 0 | NAP | |
3.01 | Property | 1 | 237 East 34th Street | ||||
3.02 | Property | 1 | 114 West 86th Street | ||||
4 | Loan | 1, 10, 13, 16, 28 | 1 | Weston at Copperfield | 0 | NAP | |
5 | Loan | 6, 12, 13, 16, 24, 28, 29 | 8 | IPG Portfolio | 0 | NAP | |
5.01 | Property | 1 | Eagle Springs | ||||
5.02 | Property | 1 | Danville | ||||
5.03 | Property | 1 | Blythewood | ||||
5.04 | Property | 1 | Menasha | ||||
5.05 | Property | 1 | Tremonton | ||||
5.06 | Property | 1 | Carbondale | ||||
5.07 | Property | 1 | Marysville | ||||
5.08 | Property | 1 | Midland | ||||
6 | Loan | 1, 10, 12 | 1 | Latitude at South Portland | 0 | NAP | |
7 | Loan | 5, 6, 12, 16, 19, 28 | 4 | Orizon Aerostructures | 0 | NAP | |
7.01 | Property | 1 | 2522 and 2526 W. 21st Street, Chanute, KS | ||||
7.02 | Property | 1 | 500 Industrial Road A, Grove, OK | ||||
7.03 | Property | 1 | 801 W. Old 56 Hwy, Olathe, KS | ||||
7.04 | Property | 1 | 615 W. Cherry Street, Chanute, KS | ||||
8 | Loan | 1, 2, 3, 12, 13, 18, 19, 20, 31, 33 | 1 | Park West Village | Unit Upgrade Reserve (Upfront: $7,858,500), Supplemental Income Reserve (Upfront: $4,920,000; Monthly: Springing) | 0 | NAP |
9 | Loan | 1, 3, 5, 10, 12, 17, 19, 20, 26, 27 | 1 | Green Acres | Rollover Reserve (Monthly: Springing), Gap Rent Reserve (Upfront: $743,643.75) | 2,094,342 | NAP |
10 | Loan | 1, 3, 4, 12, 19, 22 | 1 | 575 Broadway | Unfunded Obligations Reserve (Upfront: $4,231,492), Ground Rent Reserve (Upfront: $424,093; Monthly: Springing), Façade Work Reserve (Monthly: Springing) | 0 | NAP |
11 | Loan | 5, 6, 12, 16, 19, 28, 30 | 17 | Cadence | 0 | NAP | |
11.01 | Property | 1 | 1175 Early Drive | ||||
11.02 | Property | 1 | 207 North Forest Hills School Road | ||||
11.03 | Property | 1 | 8450 Tanner Williams Road | ||||
11.04 | Property | 1 | 10992 Leadbetter Road | ||||
11.05 | Property | 1 | 8125 Tridon Drive | ||||
11.06 | Property | 1 | 1789 Hock Avenue | ||||
11.07 | Property | 1 | 222 Industrial Drive | ||||
11.08 | Property | 1 | 701 McDowell Road | ||||
11.09 | Property | 1 | 101 East Jefferson Avenue | ||||
11.10 | Property | 1 | 243 County Road 414 | ||||
11.11 | Property | 1 | 4522 East State Highway 18 | ||||
11.12 | Property | 1 | 344 Phillips 273 Road | ||||
11.13 | Property | 1 | 120 East Blanchard Road | ||||
11.14 | Property | 1 | 4518 West 21st Street | ||||
11.15 | Property | 1 | 3701 Stagecoach Road | ||||
11.16 | Property | 1 | 2070 Highway 150 | ||||
11.17 | Property | 1 | 317-417 Crow Street | ||||
12 | Loan | 1, 12, 13, 19, 24 | 1 | Great Lakes Crossing Outlets | Outstanding TI/LC Obligations Reserve ($1,581,204.38), Gap Rent Reserve ($224,418.36) | 0 | NAP |
13 | Loan | 13, 25 | 1 | 315 5th Avenue | 0 | NAP | |
14 | Loan | 4, 5, 6, 12, 20, 29 | 2 | Patuxent & Coliseum | Unfunded Obligations Reserve | 0 | NAP |
14.01 | Property | 1 | Patuxent Crossing | ||||
14.02 | Property | 1 | Coliseum Marketplace | ||||
15 | Loan | 5, 6, 12, 20 | 12 | WRS Retail Portfolio | Unfunded Tenant Obligations Reserve ($1,050,196.81), Free Rent Reserve ($275,299.76) | 0 | NAP |
15.01 | Property | 1 | Hudson Bridge Crossing | ||||
15.02 | Property | 1 | Shoppes at Westgate | ||||
15.03 | Property | 1 | Shoppes at Richland | ||||
15.04 | Property | 1 | Shoppes at White Knoll | ||||
15.05 | Property | 1 | Chamblee Village | ||||
15.06 | Property | 1 | Shoppes at Sanford | ||||
15.07 | Property | 1 | Grandview Station | ||||
15.08 | Property | 1 | Glenn View Station | ||||
15.09 | Property | 1 | Shoppes at Raeford | ||||
15.10 | Property | 1 | Shoppes at Oxford | ||||
15.11 | Property | 1 | Shoppes at Goldsboro | ||||
15.12 | Property | 1 | Village at Red Bridge | ||||
16 | Loan | 16, 19, 28 | 1 | Societal CDMO | 0 | NAP | |
17 | Loan | 5, 33 | 1 | Embassy Suites El Paso | PIP Reserve ($4,100,000), Room Addition Reserve ($1,087,899) | 0 | NAP |
18 | Loan | 2, 3, 12, 13, 17, 19, 20 | 1 | Naples Center | Condominium Assessments Reserve | 0 | NAP |
19 | Loan | 19, 25 | 1 | Hampton by Hilton Inn & Suites Wellington | PIP Reserve | 0 | NAP |
20 | Loan | 4, 17, 19, 31, 33 | 1 | The Chatham Retail Condo | Free Rent Reserve (Upfront: $1,445,730), Workshoppe TI/LC Reserve (Upfront: $431,000), Common Charge Reserve (Upfront: $22,786; Monthly: Springing) | 0 | NAP |
21 | Loan | 5, 6, 12, 16, 19, 20, 22, 23 | 14 | Triple Net Portfolio | 0 | NAP | |
21.01 | Property | 1 | 417 & 433 West 164th Street | ||||
21.02 | Property | 1 | 5455 State Route 307 West | ||||
21.03 | Property | 1 | 508 Fishkill Avenue | ||||
21.04 | Property | 1 | 10701 East 126th Street North | ||||
21.05 | Property | 1 | 120-150 West 154th Street | ||||
21.06 | Property | 1 | 529 Aldo Avenue | ||||
21.07 | Property | 1 | 758 East Utah Valley Drive | ||||
21.08 | Property | 1 | 7051 Patterson Drive |
A-1-27 |
BMO 2023-C4 - Annex A-1
Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | Other Reserve Description | Other Reserve Cap ($) | Holdback/ Earnout Amount ($) |
21.09 | Property | 1 | 255 Industrial Parkway | ||||
21.10 | Property | 1 | 2801 North Earl Rudder Freeway | ||||
21.11 | Property | 1 | 1200 North Maitlen Drive | ||||
21.12 | Property | 1 | 2022 West Townline Road | ||||
21.13 | Property | 1 | 5450 Bishop Road | ||||
21.14 | Property | 1 | 13210 Kingston Avenue | ||||
22 | Loan | 6, 12, 17 | 8 | Stoney Creek Hotel Portfolio | Seasonality Reserve (Upfront: $363,000; Monthly: $33,000), Ground Rent Reserve (Upfront: $12,083.33; Monthly: $6,041.66) | 0 | NAP |
22.01 | Property | 1 | Stoney Creek Hotel St. Joseph | ||||
22.02 | Property | 1 | Stoney Creek Hotel Sioux City | ||||
22.03 | Property | 1 | Stoney Creek Hotel Columbia | ||||
22.04 | Property | 1 | Stoney Creek Hotel Des Moines – Johnston | ||||
22.05 | Property | 1 | Stoney Creek Inn Galena | ||||
22.06 | Property | 1 | Stoney Creek Hotel Quad Cities – Moline | ||||
22.07 | Property | 1 | Stoney Creek Hotel Peoria | ||||
22.08 | Property | 1 | Stoney Creek Inn Quincy | ||||
23 | Loan | 25 | 1 | TownePlace Suites Port St. Lucie I-95 | 0 | NAP | |
24 | Loan | 28 | 1 | Walgreens Orlando Operations Center | 0 | NAP | |
25 | Loan | 6, 12, 22 | 3 | Rivercrest 3-Pack Portfolio | 0 | NAP | |
25.01 | Property | 1 | Norton Commons | ||||
25.02 | Property | 1 | Marketplace At Locust Grove | ||||
25.03 | Property | 1 | Lexington Shopping Center | ||||
26 | Loan | 12, 16, 23, 33 | 1 | 800 Cesar Chavez | Rent Reduction Reserve ($180,350), Debt Service Supplement Reserve ($155,660) | 0 | NAP |
27 | Loan | 1, 13, 16, 29 | 1 | 180-186 Cedar Street | 0 | NAP | |
28 | Loan | 12, 25 | 1 | Kingston Square Apartments | 0 | NAP | |
29 | Loan | 19, 25 | 1 | Hampton by Hilton Inn West Palm Beach-Lake Worth-Turnpike | PIP Reserve | 0 | NAP |
30 | Loan | 12, 13, 23 | 1 | PetSmart HQ | PetSmart TI Reserve | 0 | NAP |
31 | Loan | 1 | Towneplace Suites Glendale | 0 | NAP | ||
32 | Loan | 1, 10 | 1 | Mountain Vista Apartments | 0 | NAP | |
33 | Loan | 6, 12, 19 | 2 | Oak Ridge Office Park | 0 | NAP | |
33.01 | Property | 1 | Oak Ridge Technical Center | ||||
33.02 | Property | 1 | Oak Ridge Corporate Center | ||||
34 | Loan | 1, 10, 25 | 1 | Gary Indiana Portfolio | 0 | NAP | |
35 | Loan | 2, 3, 10, 12, 15 | 1 | 1136 Crescent Ave | 0 | NAP | |
36 | Loan | 5, 19 | 1 | Hampton Inn Bowie | PIP Reserve (Upfront: $1,159,450.38), Seasonality Reserve (Upfront: $180,000; Monthly: Springing) | Seasonality Reserve ($180,000) | NAP |
37 | Loan | 4, 16, 22, 31 | 1 | 151 NW 24th Street | Smoke Stop Rent Reserve | 0 | NAP |
38 | Loan | 2, 3, 25, 28 | 1 | DPM - St Charles, MO | 0 | NAP | |
39 | Loan | 1, 10 | 1 | Columbia Arms and Aspen-Alpine Apartments | 0 | NAP | |
40 | Loan | 1, 5, 10 | 1 | Fox Creek Apartments | 0 | NAP | |
41 | Loan | 16 | 1 | Sunnybrook MHC | Treatment Facility Reserve | 0 | NAP |
42 | Loan | 2, 3, 25, 28 | 1 | DPM - Columbus, OH | 0 | NAP | |
43 | Loan | 25, 28 | 1 | DPM - Saginaw, MI | 0 | NAP | |
44 | Loan | 16, 27 | 1 | Diamond Hill Lofts | 0 | NAP | |
45 | Loan | 6, 28 | 2 | Southern Star NC Portfolio | 0 | NAP | |
45.01 | Property | 1 | Main Street Self Storage | ||||
45.02 | Property | 1 | Island Storage | ||||
46 | Loan | 1 | Whispering Lakes MHC | 0 | NAP |
A-1-28 |
BMO 2023-C4 - Annex A-1
Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | Holdback/ Earnout Description | Lockbox Type | Cash Management | Excess Cash Trap Triggered by DSCR and/or Debt Yield Test (Y/N) | Tenant Specific Excess Cash Trap Trigger (Y/N) | Pari Passu (Y/N) | Pari Passu in Trust Controlling (Y/N) | Trust Pari Passu Cut-off Date Balance ($) | Non-Trust Pari Passu Companion Loan Cut-off Date Balance ($) | Non-Trust Pari Passu Companion Loan Monthly Debt Service ($) |
26 | 26 | 9 | ||||||||||||
1 | Loan | 16, 24 | 1 | 70 Hudson Street | NAP | Hard | Springing | Yes | Yes | Yes | No | 36,000,000 | 84,000,000 | 226,543.33 |
2 | Loan | 12, 13, 16, 19, 29 | 1 | Rialto Industrial | NAP | Hard | Springing | No | Yes | Yes | No | 35,000,000 | 146,000,000 | 938,742.82 |
3 | Loan | 2, 3, 6, 12, 13, 19, 20, 25 | 2 | Gilardian NYC Portfolio | NAP | Soft | Springing | Yes | No | Yes | No | 28,000,000 | 27,750,000 | 101,712.27 |
3.01 | Property | 1 | 237 East 34th Street | |||||||||||
3.02 | Property | 1 | 114 West 86th Street | |||||||||||
4 | Loan | 1, 10, 13, 16, 28 | 1 | Weston at Copperfield | NAP | Springing | Springing | Yes | No | No | NAP | NAP | NAP | NAP |
5 | Loan | 6, 12, 13, 16, 24, 28, 29 | 8 | IPG Portfolio | NAP | Hard | Springing | Yes | Yes | Yes | No | 28,000,000 | 75,000,000 | 401,119.79 |
5.01 | Property | 1 | Eagle Springs | |||||||||||
5.02 | Property | 1 | Danville | |||||||||||
5.03 | Property | 1 | Blythewood | |||||||||||
5.04 | Property | 1 | Menasha | |||||||||||
5.05 | Property | 1 | Tremonton | |||||||||||
5.06 | Property | 1 | Carbondale | |||||||||||
5.07 | Property | 1 | Marysville | |||||||||||
5.08 | Property | 1 | Midland | |||||||||||
6 | Loan | 1, 10, 12 | 1 | Latitude at South Portland | NAP | Springing | Springing | Yes | No | Yes | No | 27,000,000 | 28,192,000 | 117,192.58 |
7 | Loan | 5, 6, 12, 16, 19, 28 | 4 | Orizon Aerostructures | NAP | Hard | In Place | Yes | Yes | Yes | No | 27,000,000 | 34,095,000 | 196,032.44 |
7.01 | Property | 1 | 2522 and 2526 W. 21st Street, Chanute, KS | |||||||||||
7.02 | Property | 1 | 500 Industrial Road A, Grove, OK | |||||||||||
7.03 | Property | 1 | 801 W. Old 56 Hwy, Olathe, KS | |||||||||||
7.04 | Property | 1 | 615 W. Cherry Street, Chanute, KS | |||||||||||
8 | Loan | 1, 2, 3, 12, 13, 18, 19, 20, 31, 33 | 1 | Park West Village | NAP | Soft (Residential); Hard (Commercial) | In Place | Yes | No | Yes | No | 26,000,000 | 161,500,000 | 634,504.34 |
9 | Loan | 1, 3, 5, 10, 12, 17, 19, 20, 26, 27 | 1 | Green Acres | NAP | Hard | Springing | Yes | Yes | Yes | No | 26,000,000 | 344,000,000 | 1,714,533.42 |
10 | Loan | 1, 3, 4, 12, 19, 22 | 1 | 575 Broadway | NAP | Hard | Springing | Yes | Yes | Yes | No | 25,951,292 | 101,210,038 | 748,677.61 |
11 | Loan | 5, 6, 12, 16, 19, 28, 30 | 17 | Cadence | NAP | Hard | Springing | Yes | Yes | No | NAP | NAP | NAP | NAP |
11.01 | Property | 1 | 1175 Early Drive | |||||||||||
11.02 | Property | 1 | 207 North Forest Hills School Road | |||||||||||
11.03 | Property | 1 | 8450 Tanner Williams Road | |||||||||||
11.04 | Property | 1 | 10992 Leadbetter Road | |||||||||||
11.05 | Property | 1 | 8125 Tridon Drive | |||||||||||
11.06 | Property | 1 | 1789 Hock Avenue | |||||||||||
11.07 | Property | 1 | 222 Industrial Drive | |||||||||||
11.08 | Property | 1 | 701 McDowell Road | |||||||||||
11.09 | Property | 1 | 101 East Jefferson Avenue | |||||||||||
11.10 | Property | 1 | 243 County Road 414 | |||||||||||
11.11 | Property | 1 | 4522 East State Highway 18 | |||||||||||
11.12 | Property | 1 | 344 Phillips 273 Road | |||||||||||
11.13 | Property | 1 | 120 East Blanchard Road | |||||||||||
11.14 | Property | 1 | 4518 West 21st Street | |||||||||||
11.15 | Property | 1 | 3701 Stagecoach Road | |||||||||||
11.16 | Property | 1 | 2070 Highway 150 | |||||||||||
11.17 | Property | 1 | 317-417 Crow Street | |||||||||||
12 | Loan | 1, 12, 13, 19, 24 | 1 | Great Lakes Crossing Outlets | NAP | Hard | Springing | Yes | No | Yes | No | 25,750,000 | 154,250,000 | 849,862.16 |
13 | Loan | 13, 25 | 1 | 315 5th Avenue | NAP | Hard | Springing | Yes | Yes | No | NAP | NAP | NAP | NAP |
14 | Loan | 4, 5, 6, 12, 20, 29 | 2 | Patuxent & Coliseum | NAP | Springing | Springing | Yes | Yes | No | NAP | NAP | NAP | NAP |
14.01 | Property | 1 | Patuxent Crossing | |||||||||||
14.02 | Property | 1 | Coliseum Marketplace | |||||||||||
15 | Loan | 5, 6, 12, 20 | 12 | WRS Retail Portfolio | NAP | Springing | Springing | Yes | No | Yes | No | 24,000,000 | 60,000,000 | 394,357.76 |
15.01 | Property | 1 | Hudson Bridge Crossing | |||||||||||
15.02 | Property | 1 | Shoppes at Westgate | |||||||||||
15.03 | Property | 1 | Shoppes at Richland | |||||||||||
15.04 | Property | 1 | Shoppes at White Knoll | |||||||||||
15.05 | Property | 1 | Chamblee Village | |||||||||||
15.06 | Property | 1 | Shoppes at Sanford | |||||||||||
15.07 | Property | 1 | Grandview Station | |||||||||||
15.08 | Property | 1 | Glenn View Station | |||||||||||
15.09 | Property | 1 | Shoppes at Raeford | |||||||||||
15.10 | Property | 1 | Shoppes at Oxford | |||||||||||
15.11 | Property | 1 | Shoppes at Goldsboro | |||||||||||
15.12 | Property | 1 | Village at Red Bridge | |||||||||||
16 | Loan | 16, 19, 28 | 1 | Societal CDMO | NAP | Soft | Springing | Yes | Yes | No | NAP | NAP | NAP | NAP |
17 | Loan | 5, 33 | 1 | Embassy Suites El Paso | NAP | Hard | Springing | Yes | No | No | NAP | NAP | NAP | NAP |
18 | Loan | 2, 3, 12, 13, 17, 19, 20 | 1 | Naples Center | NAP | Springing | Springing | Yes | No | No | NAP | NAP | NAP | NAP |
19 | Loan | 19, 25 | 1 | Hampton by Hilton Inn & Suites Wellington | NAP | Springing | Springing | Yes | No | No | NAP | NAP | NAP | NAP |
20 | Loan | 4, 17, 19, 31, 33 | 1 | The Chatham Retail Condo | NAP | Hard | Springing | Yes | Yes | No | NAP | NAP | NAP | NAP |
21 | Loan | 5, 6, 12, 16, 19, 20, 22, 23 | 14 | Triple Net Portfolio | NAP | Hard | In Place | Yes | Yes | Yes | No | 20,000,000 | 73,500,000 | 310,503.47 |
21.01 | Property | 1 | 417 & 433 West 164th Street | |||||||||||
21.02 | Property | 1 | 5455 State Route 307 West | |||||||||||
21.03 | Property | 1 | 508 Fishkill Avenue | |||||||||||
21.04 | Property | 1 | 10701 East 126th Street North | |||||||||||
21.05 | Property | 1 | 120-150 West 154th Street | |||||||||||
21.06 | Property | 1 | 529 Aldo Avenue | |||||||||||
21.07 | Property | 1 | 758 East Utah Valley Drive | |||||||||||
21.08 | Property | 1 | 7051 Patterson Drive |
A-1-29 |
BMO 2023-C4 - Annex A-1
Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | Holdback/ Earnout Description | Lockbox Type | Cash Management | Excess Cash Trap Triggered by DSCR and/or Debt Yield Test (Y/N) | Tenant Specific Excess Cash Trap Trigger (Y/N) | Pari Passu (Y/N) | Pari Passu in Trust Controlling (Y/N) | Trust Pari Passu Cut-off Date Balance ($) | Non-Trust Pari Passu Companion Loan Cut-off Date Balance ($) | Non-Trust Pari Passu Companion Loan Monthly Debt Service ($) |
21.09 | Property | 1 | 255 Industrial Parkway | |||||||||||
21.10 | Property | 1 | 2801 North Earl Rudder Freeway | |||||||||||
21.11 | Property | 1 | 1200 North Maitlen Drive | |||||||||||
21.12 | Property | 1 | 2022 West Townline Road | |||||||||||
21.13 | Property | 1 | 5450 Bishop Road | |||||||||||
21.14 | Property | 1 | 13210 Kingston Avenue | |||||||||||
22 | Loan | 6, 12, 17 | 8 | Stoney Creek Hotel Portfolio | NAP | Hard | Springing | Yes | No | Yes | Yes | 17,000,000 | 13,900,000 | 87,309.69 |
22.01 | Property | 1 | Stoney Creek Hotel St. Joseph | |||||||||||
22.02 | Property | 1 | Stoney Creek Hotel Sioux City | |||||||||||
22.03 | Property | 1 | Stoney Creek Hotel Columbia | |||||||||||
22.04 | Property | 1 | Stoney Creek Hotel Des Moines – Johnston | |||||||||||
22.05 | Property | 1 | Stoney Creek Inn Galena | |||||||||||
22.06 | Property | 1 | Stoney Creek Hotel Quad Cities – Moline | |||||||||||
22.07 | Property | 1 | Stoney Creek Hotel Peoria | |||||||||||
22.08 | Property | 1 | Stoney Creek Inn Quincy | |||||||||||
23 | Loan | 25 | 1 | TownePlace Suites Port St. Lucie I-95 | NAP | Springing | Springing | Yes | No | No | NAP | NAP | NAP | NAP |
24 | Loan | 28 | 1 | Walgreens Orlando Operations Center | NAP | Hard | Springing | Yes | Yes | No | NAP | NAP | NAP | NAP |
25 | Loan | 6, 12, 22 | 3 | Rivercrest 3-Pack Portfolio | NAP | Springing | Springing | Yes | No | No | NAP | NAP | NAP | NAP |
25.01 | Property | 1 | Norton Commons | |||||||||||
25.02 | Property | 1 | Marketplace At Locust Grove | |||||||||||
25.03 | Property | 1 | Lexington Shopping Center | |||||||||||
26 | Loan | 12, 16, 23, 33 | 1 | 800 Cesar Chavez | NAP | Hard | Springing | Yes | Yes | Yes | No | 15,000,000 | 23,000,000 | 79,869.10 |
27 | Loan | 1, 13, 16, 29 | 1 | 180-186 Cedar Street | NAP | Springing | Springing | Yes | No | No | NAP | NAP | NAP | NAP |
28 | Loan | 12, 25 | 1 | Kingston Square Apartments | NAP | Springing | Springing | Yes | No | Yes | No | 14,000,000 | 37,000,000 | 181,942.36 |
29 | Loan | 19, 25 | 1 | Hampton by Hilton Inn West Palm Beach-Lake Worth-Turnpike | NAP | Springing | Springing | Yes | No | No | NAP | NAP | NAP | NAP |
30 | Loan | 12, 13, 23 | 1 | PetSmart HQ | NAP | Hard | In Place | Yes | Yes | Yes | No | 12,650,000 | 55,350,000 | 200,156.87 |
31 | Loan | 1 | Towneplace Suites Glendale | NAP | Hard | Springing | Yes | No | No | NAP | NAP | NAP | NAP | |
32 | Loan | 1, 10 | 1 | Mountain Vista Apartments | NAP | Springing | Springing | Yes | No | No | NAP | NAP | NAP | NAP |
33 | Loan | 6, 12, 19 | 2 | Oak Ridge Office Park | NAP | Hard | Springing | Yes | Yes | Yes | No | 10,560,897 | 15,841,346 | 75,521.98 |
33.01 | Property | 1 | Oak Ridge Technical Center | |||||||||||
33.02 | Property | 1 | Oak Ridge Corporate Center | |||||||||||
34 | Loan | 1, 10, 25 | 1 | Gary Indiana Portfolio | NAP | Springing | Springing | Yes | No | No | NAP | NAP | NAP | NAP |
35 | Loan | 2, 3, 10, 12, 15 | 1 | 1136 Crescent Ave | NAP | Soft (Residential); Hard (Commercial) | Springing | Yes | Yes | No | NAP | NAP | NAP | NAP |
36 | Loan | 5, 19 | 1 | Hampton Inn Bowie | NAP | Hard | Springing | Yes | No | No | NAP | NAP | NAP | NAP |
37 | Loan | 4, 16, 22, 31 | 1 | 151 NW 24th Street | NAP | Springing | Springing | Yes | Yes | No | NAP | NAP | NAP | NAP |
38 | Loan | 2, 3, 25, 28 | 1 | DPM - St Charles, MO | NAP | Springing | Springing | Yes | No | No | NAP | NAP | NAP | NAP |
39 | Loan | 1, 10 | 1 | Columbia Arms and Aspen-Alpine Apartments | NAP | Springing | Springing | Yes | No | No | NAP | NAP | NAP | NAP |
40 | Loan | 1, 5, 10 | 1 | Fox Creek Apartments | NAP | Springing | Springing | Yes | No | No | NAP | NAP | NAP | NAP |
41 | Loan | 16 | 1 | Sunnybrook MHC | NAP | Springing | Springing | Yes | No | No | NAP | NAP | NAP | NAP |
42 | Loan | 2, 3, 25, 28 | 1 | DPM - Columbus, OH | NAP | Springing | Springing | Yes | No | No | NAP | NAP | NAP | NAP |
43 | Loan | 25, 28 | 1 | DPM - Saginaw, MI | NAP | Springing | Springing | Yes | No | No | NAP | NAP | NAP | NAP |
44 | Loan | 16, 27 | 1 | Diamond Hill Lofts | NAP | Springing | Springing | Yes | No | No | NAP | NAP | NAP | NAP |
45 | Loan | 6, 28 | 2 | Southern Star NC Portfolio | NAP | Springing | Springing | Yes | No | No | NAP | NAP | NAP | NAP |
45.01 | Property | 1 | Main Street Self Storage | |||||||||||
45.02 | Property | 1 | Island Storage | |||||||||||
46 | Loan | 1 | Whispering Lakes MHC | NAP | Soft | Springing | Yes | No | No | NAP | NAP | NAP | NAP |
A-1-30 |
BMO 2023-C4 - Annex A-1
Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | Total Trust and Non-Trust Pari Passu Companion Loan Monthly Debt Service ($) | Subordinate Companion Loan Cut-off Date Balance ($) | Subordinate Companion Loan Interest Rate | Whole Loan Cut-off Date Balance ($) | Whole Loan Monthly Debt Service ($) | Whole Loan Cut-off Date LTV Ratio (%) | Whole Loan Underwritten NCF DSCR (x) | Whole Loan Underwritten NOI Debt Yield (%) | Mezzanine Debt Cut-off Date Balance($) |
9 | 9 | 13, 14 | |||||||||||
1 | Loan | 16, 24 | 1 | 70 Hudson Street | 323,633.33 | 76,950,000 | 3.19200% | 196,950,000 | 531,163.21 | 66.5% | 2.50 | 8.1% | NAP |
2 | Loan | 12, 13, 16, 19, 29 | 1 | Rialto Industrial | 1,163,783.91 | NAP | NAP | 181,000,000 | 1,163,783.91 | 51.7% | 1.23 | 9.7% | NAP |
3 | Loan | 2, 3, 6, 12, 13, 19, 20, 25 | 2 | Gilardian NYC Portfolio | 204,340.86 | NAP | NAP | 55,750,000 | 204,340.86 | 39.5% | 2.61 | 11.5% | 37,750,000 |
3.01 | Property | 1 | 237 East 34th Street | ||||||||||
3.02 | Property | 1 | 114 West 86th Street | ||||||||||
4 | Loan | 1, 10, 13, 16, 28 | 1 | Weston at Copperfield | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
5 | Loan | 6, 12, 13, 16, 24, 28, 29 | 8 | IPG Portfolio | 550,871.18 | NAP | NAP | 103,000,000 | 550,871.18 | 52.3% | 1.64 | 11.1% | NAP |
5.01 | Property | 1 | Eagle Springs | ||||||||||
5.02 | Property | 1 | Danville | ||||||||||
5.03 | Property | 1 | Blythewood | ||||||||||
5.04 | Property | 1 | Menasha | ||||||||||
5.05 | Property | 1 | Tremonton | ||||||||||
5.06 | Property | 1 | Carbondale | ||||||||||
5.07 | Property | 1 | Marysville | ||||||||||
5.08 | Property | 1 | Midland | ||||||||||
6 | Loan | 1, 10, 12 | 1 | Latitude at South Portland | 229,430.08 | NAP | NAP | 55,192,000 | 229,430.08 | 63.9% | 1.58 | 8.0% | NAP |
7 | Loan | 5, 6, 12, 16, 19, 28 | 4 | Orizon Aerostructures | 351,271.50 | NAP | NAP | 61,095,000 | 351,271.50 | 48.9% | 1.83 | 12.6% | NAP |
7.01 | Property | 1 | 2522 and 2526 W. 21st Street, Chanute, KS | ||||||||||
7.02 | Property | 1 | 500 Industrial Road A, Grove, OK | ||||||||||
7.03 | Property | 1 | 801 W. Old 56 Hwy, Olathe, KS | ||||||||||
7.04 | Property | 1 | 615 W. Cherry Street, Chanute, KS | ||||||||||
8 | Loan | 1, 2, 3, 12, 13, 18, 19, 20, 31, 33 | 1 | Park West Village | 736,653.65 | 177,500,000 | 4.65000% | 365,000,000 | 1,434,019.10 | 63.5% | 1.34 | 6.3% | NAP |
9 | Loan | 1, 3, 5, 10, 12, 17, 19, 20, 26, 27 | 1 | Green Acres | 1,844,120.25 | NAP | NAP | 370,000,000 | 1,844,120.25 | 54.5% | 2.10 | 13.0% | NAP |
10 | Loan | 1, 3, 4, 12, 19, 22 | 1 | 575 Broadway | 940,646.23 | NAP | NAP | 127,161,330 | 940,646.23 | 59.1% | 1.38 | 12.6% | NAP |
11 | Loan | 5, 6, 12, 16, 19, 28, 30 | 17 | Cadence | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
11.01 | Property | 1 | 1175 Early Drive | ||||||||||
11.02 | Property | 1 | 207 North Forest Hills School Road | ||||||||||
11.03 | Property | 1 | 8450 Tanner Williams Road | ||||||||||
11.04 | Property | 1 | 10992 Leadbetter Road | ||||||||||
11.05 | Property | 1 | 8125 Tridon Drive | ||||||||||
11.06 | Property | 1 | 1789 Hock Avenue | ||||||||||
11.07 | Property | 1 | 222 Industrial Drive | ||||||||||
11.08 | Property | 1 | 701 McDowell Road | ||||||||||
11.09 | Property | 1 | 101 East Jefferson Avenue | ||||||||||
11.10 | Property | 1 | 243 County Road 414 | ||||||||||
11.11 | Property | 1 | 4522 East State Highway 18 | ||||||||||
11.12 | Property | 1 | 344 Phillips 273 Road | ||||||||||
11.13 | Property | 1 | 120 East Blanchard Road | ||||||||||
11.14 | Property | 1 | 4518 West 21st Street | ||||||||||
11.15 | Property | 1 | 3701 Stagecoach Road | ||||||||||
11.16 | Property | 1 | 2070 Highway 150 | ||||||||||
11.17 | Property | 1 | 317-417 Crow Street | ||||||||||
12 | Loan | 1, 12, 13, 19, 24 | 1 | Great Lakes Crossing Outlets | 991,735.42 | NAP | NAP | 180,000,000 | 991,735.42 | 45.0% | 2.50 | 17.5% | NAP |
13 | Loan | 13, 25 | 1 | 315 5th Avenue | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
14 | Loan | 4, 5, 6, 12, 20, 29 | 2 | Patuxent & Coliseum | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
14.01 | Property | 1 | Patuxent Crossing | ||||||||||
14.02 | Property | 1 | Coliseum Marketplace | ||||||||||
15 | Loan | 5, 6, 12, 20 | 12 | WRS Retail Portfolio | 552,100.87 | NAP | NAP | 84,000,000 | 552,100.87 | 57.8% | 1.39 | 11.5% | NAP |
15.01 | Property | 1 | Hudson Bridge Crossing | ||||||||||
15.02 | Property | 1 | Shoppes at Westgate | ||||||||||
15.03 | Property | 1 | Shoppes at Richland | ||||||||||
15.04 | Property | 1 | Shoppes at White Knoll | ||||||||||
15.05 | Property | 1 | Chamblee Village | ||||||||||
15.06 | Property | 1 | Shoppes at Sanford | ||||||||||
15.07 | Property | 1 | Grandview Station | ||||||||||
15.08 | Property | 1 | Glenn View Station | ||||||||||
15.09 | Property | 1 | Shoppes at Raeford | ||||||||||
15.10 | Property | 1 | Shoppes at Oxford | ||||||||||
15.11 | Property | 1 | Shoppes at Goldsboro | ||||||||||
15.12 | Property | 1 | Village at Red Bridge | ||||||||||
16 | Loan | 16, 19, 28 | 1 | Societal CDMO | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
17 | Loan | 5, 33 | 1 | Embassy Suites El Paso | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
18 | Loan | 2, 3, 12, 13, 17, 19, 20 | 1 | Naples Center | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 2,000,000 |
19 | Loan | 19, 25 | 1 | Hampton by Hilton Inn & Suites Wellington | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
20 | Loan | 4, 17, 19, 31, 33 | 1 | The Chatham Retail Condo | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
21 | Loan | 5, 6, 12, 16, 19, 20, 22, 23 | 14 | Triple Net Portfolio | 394,994.21 | NAP | NAP | 93,500,000 | 394,994.21 | 61.5% | 1.73 | 8.8% | NAP |
21.01 | Property | 1 | 417 & 433 West 164th Street | ||||||||||
21.02 | Property | 1 | 5455 State Route 307 West | ||||||||||
21.03 | Property | 1 | 508 Fishkill Avenue | ||||||||||
21.04 | Property | 1 | 10701 East 126th Street North | ||||||||||
21.05 | Property | 1 | 120-150 West 154th Street | ||||||||||
21.06 | Property | 1 | 529 Aldo Avenue | ||||||||||
21.07 | Property | 1 | 758 East Utah Valley Drive | ||||||||||
21.08 | Property | 1 | 7051 Patterson Drive |
A-1-31 |
BMO 2023-C4 - Annex A-1
Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | Total Trust and Non-Trust Pari Passu Companion Loan Monthly Debt Service ($) | Subordinate Companion Loan Cut-off Date Balance ($) | Subordinate Companion Loan Interest Rate | Whole Loan Cut-off Date Balance ($) | Whole Loan Monthly Debt Service ($) | Whole Loan Cut-off Date LTV Ratio (%) | Whole Loan Underwritten NCF DSCR (x) | Whole Loan Underwritten NOI Debt Yield (%) | Mezzanine Debt Cut-off Date Balance($) |
21.09 | Property | 1 | 255 Industrial Parkway | ||||||||||
21.10 | Property | 1 | 2801 North Earl Rudder Freeway | ||||||||||
21.11 | Property | 1 | 1200 North Maitlen Drive | ||||||||||
21.12 | Property | 1 | 2022 West Townline Road | ||||||||||
21.13 | Property | 1 | 5450 Bishop Road | ||||||||||
21.14 | Property | 1 | 13210 Kingston Avenue | ||||||||||
22 | Loan | 6, 12, 17 | 8 | Stoney Creek Hotel Portfolio | 194,091.33 | NAP | NAP | 30,900,000 | 194,091.33 | 45.1% | 2.90 | 25.5% | NAP |
22.01 | Property | 1 | Stoney Creek Hotel St. Joseph | ||||||||||
22.02 | Property | 1 | Stoney Creek Hotel Sioux City | ||||||||||
22.03 | Property | 1 | Stoney Creek Hotel Columbia | ||||||||||
22.04 | Property | 1 | Stoney Creek Hotel Des Moines – Johnston | ||||||||||
22.05 | Property | 1 | Stoney Creek Inn Galena | ||||||||||
22.06 | Property | 1 | Stoney Creek Hotel Quad Cities – Moline | ||||||||||
22.07 | Property | 1 | Stoney Creek Hotel Peoria | ||||||||||
22.08 | Property | 1 | Stoney Creek Inn Quincy | ||||||||||
23 | Loan | 25 | 1 | TownePlace Suites Port St. Lucie I-95 | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
24 | Loan | 28 | 1 | Walgreens Orlando Operations Center | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
25 | Loan | 6, 12, 22 | 3 | Rivercrest 3-Pack Portfolio | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
25.01 | Property | 1 | Norton Commons | ||||||||||
25.02 | Property | 1 | Marketplace At Locust Grove | ||||||||||
25.03 | Property | 1 | Lexington Shopping Center | ||||||||||
26 | Loan | 12, 16, 23, 33 | 1 | 800 Cesar Chavez | 131,957.64 | NAP | NAP | 38,000,000 | 131,957.64 | 53.7% | 2.00 | 8.4% | NAP |
27 | Loan | 1, 13, 16, 29 | 1 | 180-186 Cedar Street | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 1,695,000 |
28 | Loan | 12, 25 | 1 | Kingston Square Apartments | 250,785.42 | NAP | NAP | 51,000,000 | 250,785.42 | 59.5% | 1.53 | 9.2% | NAP |
29 | Loan | 19, 25 | 1 | Hampton by Hilton Inn West Palm Beach-Lake Worth-Turnpike | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
30 | Loan | 12, 13, 23 | 1 | PetSmart HQ | 245,901.85 | NAP | NAP | 68,000,000 | 245,901.85 | 62.6% | 2.26 | 10.5% | 12,000,000 |
31 | Loan | 1 | Towneplace Suites Glendale | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
32 | Loan | 1, 10 | 1 | Mountain Vista Apartments | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
33 | Loan | 6, 12, 19 | 2 | Oak Ridge Office Park | 125,869.97 | NAP | NAP | 26,402,243 | 125,869.97 | 68.8% | 1.91 | 12.9% | NAP |
33.01 | Property | 1 | Oak Ridge Technical Center | ||||||||||
33.02 | Property | 1 | Oak Ridge Corporate Center | ||||||||||
34 | Loan | 1, 10, 25 | 1 | Gary Indiana Portfolio | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
35 | Loan | 2, 3, 10, 12, 15 | 1 | 1136 Crescent Ave | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
36 | Loan | 5, 19 | 1 | Hampton Inn Bowie | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
37 | Loan | 4, 16, 22, 31 | 1 | 151 NW 24th Street | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
38 | Loan | 2, 3, 25, 28 | 1 | DPM - St Charles, MO | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
39 | Loan | 1, 10 | 1 | Columbia Arms and Aspen-Alpine Apartments | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
40 | Loan | 1, 5, 10 | 1 | Fox Creek Apartments | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
41 | Loan | 16 | 1 | Sunnybrook MHC | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
42 | Loan | 2, 3, 25, 28 | 1 | DPM - Columbus, OH | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
43 | Loan | 25, 28 | 1 | DPM - Saginaw, MI | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
44 | Loan | 16, 27 | 1 | Diamond Hill Lofts | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
45 | Loan | 6, 28 | 2 | Southern Star NC Portfolio | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
45.01 | Property | 1 | Main Street Self Storage | ||||||||||
45.02 | Property | 1 | Island Storage | ||||||||||
46 | Loan | 1 | Whispering Lakes MHC | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
A-1-32 |
BMO 2023-C4 - Annex A-1
Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | Mezzanine Debt Interest Rate (%) | Total Debt Cut-off Date Balance ($) | Total Debt Monthly Debt Service ($) | Total Debt Cut-off Date LTV Ratio (%) | Total Debt Underwritten NCF DSCR (x) | Total Debt Underwritten NOI Debt Yield (%) | Future Additional Debt Permitted (Y/N) | Future Debt Permitted Type |
9 | 13, 14 | 13 | 13 | |||||||||
1 | Loan | 16, 24 | 1 | 70 Hudson Street | NAP | NAP | NAP | NAP | NAP | NAP | No | NAP |
2 | Loan | 12, 13, 16, 19, 29 | 1 | Rialto Industrial | NAP | NAP | NAP | NAP | NAP | NAP | Yes | Future Mezzanine Loan |
3 | Loan | 2, 3, 6, 12, 13, 19, 20, 25 | 2 | Gilardian NYC Portfolio | 8.33046% | 93,500,000 | 470,043.12 | 66.3% | 1.14 | 6.9% | No | NAP |
3.01 | Property | 1 | 237 East 34th Street | |||||||||
3.02 | Property | 1 | 114 West 86th Street | |||||||||
4 | Loan | 1, 10, 13, 16, 28 | 1 | Weston at Copperfield | NAP | NAP | NAP | NAP | NAP | NAP | Yes | Future Mezzanine Loan |
5 | Loan | 6, 12, 13, 16, 24, 28, 29 | 8 | IPG Portfolio | NAP | NAP | NAP | NAP | NAP | NAP | Yes | Future Mezzanine Loan |
5.01 | Property | 1 | Eagle Springs | |||||||||
5.02 | Property | 1 | Danville | |||||||||
5.03 | Property | 1 | Blythewood | |||||||||
5.04 | Property | 1 | Menasha | |||||||||
5.05 | Property | 1 | Tremonton | |||||||||
5.06 | Property | 1 | Carbondale | |||||||||
5.07 | Property | 1 | Marysville | |||||||||
5.08 | Property | 1 | Midland | |||||||||
6 | Loan | 1, 10, 12 | 1 | Latitude at South Portland | NAP | NAP | NAP | NAP | NAP | NAP | No | NAP |
7 | Loan | 5, 6, 12, 16, 19, 28 | 4 | Orizon Aerostructures | NAP | NAP | NAP | NAP | NAP | NAP | No | NAP |
7.01 | Property | 1 | 2522 and 2526 W. 21st Street, Chanute, KS | |||||||||
7.02 | Property | 1 | 500 Industrial Road A, Grove, OK | |||||||||
7.03 | Property | 1 | 801 W. Old 56 Hwy, Olathe, KS | |||||||||
7.04 | Property | 1 | 615 W. Cherry Street, Chanute, KS | |||||||||
8 | Loan | 1, 2, 3, 12, 13, 18, 19, 20, 31, 33 | 1 | Park West Village | NAP | NAP | NAP | NAP | NAP | NAP | No | NAP |
9 | Loan | 1, 3, 5, 10, 12, 17, 19, 20, 26, 27 | 1 | Green Acres | NAP | NAP | NAP | NAP | NAP | NAP | No | NAP |
10 | Loan | 1, 3, 4, 12, 19, 22 | 1 | 575 Broadway | NAP | NAP | NAP | NAP | NAP | NAP | No | NAP |
11 | Loan | 5, 6, 12, 16, 19, 28, 30 | 17 | Cadence | NAP | NAP | NAP | NAP | NAP | NAP | No | NAP |
11.01 | Property | 1 | 1175 Early Drive | |||||||||
11.02 | Property | 1 | 207 North Forest Hills School Road | |||||||||
11.03 | Property | 1 | 8450 Tanner Williams Road | |||||||||
11.04 | Property | 1 | 10992 Leadbetter Road | |||||||||
11.05 | Property | 1 | 8125 Tridon Drive | |||||||||
11.06 | Property | 1 | 1789 Hock Avenue | |||||||||
11.07 | Property | 1 | 222 Industrial Drive | |||||||||
11.08 | Property | 1 | 701 McDowell Road | |||||||||
11.09 | Property | 1 | 101 East Jefferson Avenue | |||||||||
11.10 | Property | 1 | 243 County Road 414 | |||||||||
11.11 | Property | 1 | 4522 East State Highway 18 | |||||||||
11.12 | Property | 1 | 344 Phillips 273 Road | |||||||||
11.13 | Property | 1 | 120 East Blanchard Road | |||||||||
11.14 | Property | 1 | 4518 West 21st Street | |||||||||
11.15 | Property | 1 | 3701 Stagecoach Road | |||||||||
11.16 | Property | 1 | 2070 Highway 150 | |||||||||
11.17 | Property | 1 | 317-417 Crow Street | |||||||||
12 | Loan | 1, 12, 13, 19, 24 | 1 | Great Lakes Crossing Outlets | NAP | NAP | NAP | NAP | NAP | NAP | No | NAP |
13 | Loan | 13, 25 | 1 | 315 5th Avenue | NAP | NAP | NAP | NAP | NAP | NAP | Yes | Future Mezzanine Loan |
14 | Loan | 4, 5, 6, 12, 20, 29 | 2 | Patuxent & Coliseum | NAP | NAP | NAP | NAP | NAP | NAP | No | NAP |
14.01 | Property | 1 | Patuxent Crossing | |||||||||
14.02 | Property | 1 | Coliseum Marketplace | |||||||||
15 | Loan | 5, 6, 12, 20 | 12 | WRS Retail Portfolio | NAP | NAP | NAP | NAP | NAP | NAP | No | NAP |
15.01 | Property | 1 | Hudson Bridge Crossing | |||||||||
15.02 | Property | 1 | Shoppes at Westgate | |||||||||
15.03 | Property | 1 | Shoppes at Richland | |||||||||
15.04 | Property | 1 | Shoppes at White Knoll | |||||||||
15.05 | Property | 1 | Chamblee Village | |||||||||
15.06 | Property | 1 | Shoppes at Sanford | |||||||||
15.07 | Property | 1 | Grandview Station | |||||||||
15.08 | Property | 1 | Glenn View Station | |||||||||
15.09 | Property | 1 | Shoppes at Raeford | |||||||||
15.10 | Property | 1 | Shoppes at Oxford | |||||||||
15.11 | Property | 1 | Shoppes at Goldsboro | |||||||||
15.12 | Property | 1 | Village at Red Bridge | |||||||||
16 | Loan | 16, 19, 28 | 1 | Societal CDMO | NAP | NAP | NAP | NAP | NAP | NAP | No | NAP |
17 | Loan | 5, 33 | 1 | Embassy Suites El Paso | NAP | NAP | NAP | NAP | NAP | NAP | No | NAP |
18 | Loan | 2, 3, 12, 13, 17, 19, 20 | 1 | Naples Center | 10.00000% | 24,000,000 | 154,874.76 | 66.9% | 1.11 | 9.1% | No | NAP |
19 | Loan | 19, 25 | 1 | Hampton by Hilton Inn & Suites Wellington | NAP | NAP | NAP | NAP | NAP | NAP | No | NAP |
20 | Loan | 4, 17, 19, 31, 33 | 1 | The Chatham Retail Condo | NAP | NAP | NAP | NAP | NAP | NAP | No | NAP |
21 | Loan | 5, 6, 12, 16, 19, 20, 22, 23 | 14 | Triple Net Portfolio | NAP | NAP | NAP | NAP | NAP | NAP | No | NAP |
21.01 | Property | 1 | 417 & 433 West 164th Street | |||||||||
21.02 | Property | 1 | 5455 State Route 307 West | |||||||||
21.03 | Property | 1 | 508 Fishkill Avenue | |||||||||
21.04 | Property | 1 | 10701 East 126th Street North | |||||||||
21.05 | Property | 1 | 120-150 West 154th Street | |||||||||
21.06 | Property | 1 | 529 Aldo Avenue | |||||||||
21.07 | Property | 1 | 758 East Utah Valley Drive | |||||||||
21.08 | Property | 1 | 7051 Patterson Drive |
A-1-33 |
BMO 2023-C4 - Annex A-1
Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | Mezzanine Debt Interest Rate (%) | Total Debt Cut-off Date Balance ($) | Total Debt Monthly Debt Service ($) | Total Debt Cut-off Date LTV Ratio (%) | Total Debt Underwritten NCF DSCR (x) | Total Debt Underwritten NOI Debt Yield (%) | Future Additional Debt Permitted (Y/N) | Future Debt Permitted Type |
21.09 | Property | 1 | 255 Industrial Parkway | |||||||||
21.10 | Property | 1 | 2801 North Earl Rudder Freeway | |||||||||
21.11 | Property | 1 | 1200 North Maitlen Drive | |||||||||
21.12 | Property | 1 | 2022 West Townline Road | |||||||||
21.13 | Property | 1 | 5450 Bishop Road | |||||||||
21.14 | Property | 1 | 13210 Kingston Avenue | |||||||||
22 | Loan | 6, 12, 17 | 8 | Stoney Creek Hotel Portfolio | NAP | NAP | NAP | NAP | NAP | NAP | No | NAP |
22.01 | Property | 1 | Stoney Creek Hotel St. Joseph | |||||||||
22.02 | Property | 1 | Stoney Creek Hotel Sioux City | |||||||||
22.03 | Property | 1 | Stoney Creek Hotel Columbia | |||||||||
22.04 | Property | 1 | Stoney Creek Hotel Des Moines – Johnston | |||||||||
22.05 | Property | 1 | Stoney Creek Inn Galena | |||||||||
22.06 | Property | 1 | Stoney Creek Hotel Quad Cities – Moline | |||||||||
22.07 | Property | 1 | Stoney Creek Hotel Peoria | |||||||||
22.08 | Property | 1 | Stoney Creek Inn Quincy | |||||||||
23 | Loan | 25 | 1 | TownePlace Suites Port St. Lucie I-95 | NAP | NAP | NAP | NAP | NAP | NAP | No | NAP |
24 | Loan | 28 | 1 | Walgreens Orlando Operations Center | NAP | NAP | NAP | NAP | NAP | NAP | No | NAP |
25 | Loan | 6, 12, 22 | 3 | Rivercrest 3-Pack Portfolio | NAP | NAP | NAP | NAP | NAP | NAP | No | NAP |
25.01 | Property | 1 | Norton Commons | |||||||||
25.02 | Property | 1 | Marketplace At Locust Grove | |||||||||
25.03 | Property | 1 | Lexington Shopping Center | |||||||||
26 | Loan | 12, 16, 23, 33 | 1 | 800 Cesar Chavez | NAP | NAP | NAP | NAP | NAP | NAP | No | NAP |
27 | Loan | 1, 13, 16, 29 | 1 | 180-186 Cedar Street | 12.00000% | 15,884,000 | 91,637.68 | 64.6% | 1.15 | 8.1% | No | NAP |
28 | Loan | 12, 25 | 1 | Kingston Square Apartments | NAP | NAP | NAP | NAP | NAP | NAP | No | NAP |
29 | Loan | 19, 25 | 1 | Hampton by Hilton Inn West Palm Beach-Lake Worth-Turnpike | NAP | NAP | NAP | NAP | NAP | NAP | No | NAP |
30 | Loan | 12, 13, 23 | 1 | PetSmart HQ | 12.00000% | 80,000,000 | 367,568.52 | 73.7% | 1.51 | 8.9% | No | NAP |
31 | Loan | 1 | Towneplace Suites Glendale | NAP | NAP | NAP | NAP | NAP | NAP | No | NAP | |
32 | Loan | 1, 10 | 1 | Mountain Vista Apartments | NAP | NAP | NAP | NAP | NAP | NAP | No | NAP |
33 | Loan | 6, 12, 19 | 2 | Oak Ridge Office Park | NAP | NAP | NAP | NAP | NAP | NAP | No | NAP |
33.01 | Property | 1 | Oak Ridge Technical Center | |||||||||
33.02 | Property | 1 | Oak Ridge Corporate Center | |||||||||
34 | Loan | 1, 10, 25 | 1 | Gary Indiana Portfolio | NAP | NAP | NAP | NAP | NAP | NAP | No | NAP |
35 | Loan | 2, 3, 10, 12, 15 | 1 | 1136 Crescent Ave | NAP | NAP | NAP | NAP | NAP | NAP | No | NAP |
36 | Loan | 5, 19 | 1 | Hampton Inn Bowie | NAP | NAP | NAP | NAP | NAP | NAP | No | NAP |
37 | Loan | 4, 16, 22, 31 | 1 | 151 NW 24th Street | NAP | NAP | NAP | NAP | NAP | NAP | No | NAP |
38 | Loan | 2, 3, 25, 28 | 1 | DPM - St Charles, MO | NAP | NAP | NAP | NAP | NAP | NAP | No | NAP |
39 | Loan | 1, 10 | 1 | Columbia Arms and Aspen-Alpine Apartments | NAP | NAP | NAP | NAP | NAP | NAP | No | NAP |
40 | Loan | 1, 5, 10 | 1 | Fox Creek Apartments | NAP | NAP | NAP | NAP | NAP | NAP | No | NAP |
41 | Loan | 16 | 1 | Sunnybrook MHC | NAP | NAP | NAP | NAP | NAP | NAP | No | NAP |
42 | Loan | 2, 3, 25, 28 | 1 | DPM - Columbus, OH | NAP | NAP | NAP | NAP | NAP | NAP | No | NAP |
43 | Loan | 25, 28 | 1 | DPM - Saginaw, MI | NAP | NAP | NAP | NAP | NAP | NAP | No | NAP |
44 | Loan | 16, 27 | 1 | Diamond Hill Lofts | NAP | NAP | NAP | NAP | NAP | NAP | No | NAP |
45 | Loan | 6, 28 | 2 | Southern Star NC Portfolio | NAP | NAP | NAP | NAP | NAP | NAP | No | NAP |
45.01 | Property | 1 | Main Street Self Storage | |||||||||
45.02 | Property | 1 | Island Storage | |||||||||
46 | Loan | 1 | Whispering Lakes MHC | NAP | NAP | NAP | NAP | NAP | NAP | No | NAP |
A-1-34 |
BMO 2023-C4 - Annex A-1
Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | Sponsor |
1 | Loan | 16, 24 | 1 | 70 Hudson Street | NAP |
2 | Loan | 12, 13, 16, 19, 29 | 1 | Rialto Industrial | Ezra Danziger, Paul Reisz and Solomon Weber |
3 | Loan | 2, 3, 6, 12, 13, 19, 20, 25 | 2 | Gilardian NYC Portfolio | Robert Gilardian and Albert Gilardian |
3.01 | Property | 1 | 237 East 34th Street | ||
3.02 | Property | 1 | 114 West 86th Street | ||
4 | Loan | 1, 10, 13, 16, 28 | 1 | Weston at Copperfield | CF Real Estate Holdings, LLC |
5 | Loan | 6, 12, 13, 16, 24, 28, 29 | 8 | IPG Portfolio | AG Net Lease IV Corp., AG Net Lease IV (Q) Corp. and AG Net Lease Realty Fund IV Investments (H-1), L.P. |
5.01 | Property | 1 | Eagle Springs | ||
5.02 | Property | 1 | Danville | ||
5.03 | Property | 1 | Blythewood | ||
5.04 | Property | 1 | Menasha | ||
5.05 | Property | 1 | Tremonton | ||
5.06 | Property | 1 | Carbondale | ||
5.07 | Property | 1 | Marysville | ||
5.08 | Property | 1 | Midland | ||
6 | Loan | 1, 10, 12 | 1 | Latitude at South Portland | Christopher Urso and Lisa Urso |
7 | Loan | 5, 6, 12, 16, 19, 28 | 4 | Orizon Aerostructures | LCN North American Fund III, L.P. |
7.01 | Property | 1 | 2522 and 2526 W. 21st Street, Chanute, KS | ||
7.02 | Property | 1 | 500 Industrial Road A, Grove, OK | ||
7.03 | Property | 1 | 801 W. Old 56 Hwy, Olathe, KS | ||
7.04 | Property | 1 | 615 W. Cherry Street, Chanute, KS | ||
8 | Loan | 1, 2, 3, 12, 13, 18, 19, 20, 31, 33 | 1 | Park West Village | Meyer Chetrit and Amended and Restated 2013 LG Revocable Trust |
9 | Loan | 1, 3, 5, 10, 12, 17, 19, 20, 26, 27 | 1 | Green Acres | The Macerich Partnership, L.P. |
10 | Loan | 1, 3, 4, 12, 19, 22 | 1 | 575 Broadway | Peter M. Brant |
11 | Loan | 5, 6, 12, 16, 19, 28, 30 | 17 | Cadence | New Mountain Net Lease Partners Corporation |
11.01 | Property | 1 | 1175 Early Drive | ||
11.02 | Property | 1 | 207 North Forest Hills School Road | ||
11.03 | Property | 1 | 8450 Tanner Williams Road | ||
11.04 | Property | 1 | 10992 Leadbetter Road | ||
11.05 | Property | 1 | 8125 Tridon Drive | ||
11.06 | Property | 1 | 1789 Hock Avenue | ||
11.07 | Property | 1 | 222 Industrial Drive | ||
11.08 | Property | 1 | 701 McDowell Road | ||
11.09 | Property | 1 | 101 East Jefferson Avenue | ||
11.10 | Property | 1 | 243 County Road 414 | ||
11.11 | Property | 1 | 4522 East State Highway 18 | ||
11.12 | Property | 1 | 344 Phillips 273 Road | ||
11.13 | Property | 1 | 120 East Blanchard Road | ||
11.14 | Property | 1 | 4518 West 21st Street | ||
11.15 | Property | 1 | 3701 Stagecoach Road | ||
11.16 | Property | 1 | 2070 Highway 150 | ||
11.17 | Property | 1 | 317-417 Crow Street | ||
12 | Loan | 1, 12, 13, 19, 24 | 1 | Great Lakes Crossing Outlets | The Taubman Realty Group LLC |
13 | Loan | 13, 25 | 1 | 315 5th Avenue | Robert Gilardian and Albert Gilardian |
14 | Loan | 4, 5, 6, 12, 20, 29 | 2 | Patuxent & Coliseum | Cedar Realty Trust Partnership, L.P., Wheeler Real Estate Investment Trust, Inc. and Cedar Realty Trust, Inc. |
14.01 | Property | 1 | Patuxent Crossing | ||
14.02 | Property | 1 | Coliseum Marketplace | ||
15 | Loan | 5, 6, 12, 20 | 12 | WRS Retail Portfolio | Arthur Joseph Kepes and Thomas Scott Smith |
15.01 | Property | 1 | Hudson Bridge Crossing | ||
15.02 | Property | 1 | Shoppes at Westgate | ||
15.03 | Property | 1 | Shoppes at Richland | ||
15.04 | Property | 1 | Shoppes at White Knoll | ||
15.05 | Property | 1 | Chamblee Village | ||
15.06 | Property | 1 | Shoppes at Sanford | ||
15.07 | Property | 1 | Grandview Station | ||
15.08 | Property | 1 | Glenn View Station | ||
15.09 | Property | 1 | Shoppes at Raeford | ||
15.10 | Property | 1 | Shoppes at Oxford | ||
15.11 | Property | 1 | Shoppes at Goldsboro | ||
15.12 | Property | 1 | Village at Red Bridge | ||
16 | Loan | 16, 19, 28 | 1 | Societal CDMO | Tenet Equity Partners, Inc. |
17 | Loan | 5, 33 | 1 | Embassy Suites El Paso | Westmont Investments, LLC |
18 | Loan | 2, 3, 12, 13, 17, 19, 20 | 1 | Naples Center | Peter G. Pohlmann, Jr. |
19 | Loan | 19, 25 | 1 | Hampton by Hilton Inn & Suites Wellington | Robert Guarini |
20 | Loan | 4, 17, 19, 31, 33 | 1 | The Chatham Retail Condo | Ben Ashkenazy and Daniel Levy |
21 | Loan | 5, 6, 12, 16, 19, 20, 22, 23 | 14 | Triple Net Portfolio | Bryan L. Norton |
21.01 | Property | 1 | 417 & 433 West 164th Street | ||
21.02 | Property | 1 | 5455 State Route 307 West | ||
21.03 | Property | 1 | 508 Fishkill Avenue | ||
21.04 | Property | 1 | 10701 East 126th Street North | ||
21.05 | Property | 1 | 120-150 West 154th Street | ||
21.06 | Property | 1 | 529 Aldo Avenue | ||
21.07 | Property | 1 | 758 East Utah Valley Drive | ||
21.08 | Property | 1 | 7051 Patterson Drive |
A-1-35 |
BMO 2023-C4 - Annex A-1
Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | Sponsor |
21.09 | Property | 1 | 255 Industrial Parkway | ||
21.10 | Property | 1 | 2801 North Earl Rudder Freeway | ||
21.11 | Property | 1 | 1200 North Maitlen Drive | ||
21.12 | Property | 1 | 2022 West Townline Road | ||
21.13 | Property | 1 | 5450 Bishop Road | ||
21.14 | Property | 1 | 13210 Kingston Avenue | ||
22 | Loan | 6, 12, 17 | 8 | Stoney Creek Hotel Portfolio | Stoney Creek Hospitality Corporation |
22.01 | Property | 1 | Stoney Creek Hotel St. Joseph | ||
22.02 | Property | 1 | Stoney Creek Hotel Sioux City | ||
22.03 | Property | 1 | Stoney Creek Hotel Columbia | ||
22.04 | Property | 1 | Stoney Creek Hotel Des Moines – Johnston | ||
22.05 | Property | 1 | Stoney Creek Inn Galena | ||
22.06 | Property | 1 | Stoney Creek Hotel Quad Cities – Moline | ||
22.07 | Property | 1 | Stoney Creek Hotel Peoria | ||
22.08 | Property | 1 | Stoney Creek Inn Quincy | ||
23 | Loan | 25 | 1 | TownePlace Suites Port St. Lucie I-95 | Robert Guarini and Lori Guarini |
24 | Loan | 28 | 1 | Walgreens Orlando Operations Center | Michael Packman and Keystone 1031, LLC |
25 | Loan | 6, 12, 22 | 3 | Rivercrest 3-Pack Portfolio | Stanley Werb and Jonathan Gaines |
25.01 | Property | 1 | Norton Commons | ||
25.02 | Property | 1 | Marketplace At Locust Grove | ||
25.03 | Property | 1 | Lexington Shopping Center | ||
26 | Loan | 12, 16, 23, 33 | 1 | 800 Cesar Chavez | Matthew Stern, Daniel Sachs and WCM-GGG, LLC |
27 | Loan | 1, 13, 16, 29 | 1 | 180-186 Cedar Street | Matthew Florio |
28 | Loan | 12, 25 | 1 | Kingston Square Apartments | Joel Werzberger |
29 | Loan | 19, 25 | 1 | Hampton by Hilton Inn West Palm Beach-Lake Worth-Turnpike | Robert Guarini and Lori Guarini |
30 | Loan | 12, 13, 23 | 1 | PetSmart HQ | Walter C. Bowen |
31 | Loan | 1 | Towneplace Suites Glendale | Bradford Allen Enterprises LLC | |
32 | Loan | 1, 10 | 1 | Mountain Vista Apartments | Scott MacDowell, Mark Blair and Mark Goldberg |
33 | Loan | 6, 12, 19 | 2 | Oak Ridge Office Park | John C. Harvey and Edward J. Sussi |
33.01 | Property | 1 | Oak Ridge Technical Center | ||
33.02 | Property | 1 | Oak Ridge Corporate Center | ||
34 | Loan | 1, 10, 25 | 1 | Gary Indiana Portfolio | Joel Werzberger |
35 | Loan | 2, 3, 10, 12, 15 | 1 | 1136 Crescent Ave | Stephan P. Nemeth, George P. Edwards, III and Alastair C. Pimm |
36 | Loan | 5, 19 | 1 | Hampton Inn Bowie | Pravin Kotadia and Ziaur Rahman |
37 | Loan | 4, 16, 22, 31 | 1 | 151 NW 24th Street | Alvaro Rojas, Andres San Martin, Jonathan Taborda, Luis Fernando Gaviria Ramirez and Ana Montoya |
38 | Loan | 2, 3, 25, 28 | 1 | DPM - St Charles, MO | David M. Frank, Sterling P. McGregor, The McGregor 2013 Irrevocable Trust Dated October 31, 2013, C & A Irrevocable 2014 Children's Trust Dated July 21, 2014 and Highland Partner, LLC |
39 | Loan | 1, 10 | 1 | Columbia Arms and Aspen-Alpine Apartments | Marvin H. Peavy, Jr. |
40 | Loan | 1, 5, 10 | 1 | Fox Creek Apartments | Arthur C. Lewis, III |
41 | Loan | 16 | 1 | Sunnybrook MHC | Uri Minkoff and David Minkoff |
42 | Loan | 2, 3, 25, 28 | 1 | DPM - Columbus, OH | David M. Frank, Sterling P. McGregor, The McGregor 2013 Irrevocable Trust Dated October 31, 2013, C & A Irrevocable 2014 Children's Trust Dated July 21, 2014 and Highland Partner, LLC |
43 | Loan | 25, 28 | 1 | DPM - Saginaw, MI | David M. Frank, Sterling P. McGregor, The McGregor 2013 Irrevocable Trust Dated October 31, 2013, C & A Irrevocable 2014 Children's Trust Dated July 21, 2014 and Highland Partner, LLC |
44 | Loan | 16, 27 | 1 | Diamond Hill Lofts | Robert W. Hargett and Daniel Hargett |
45 | Loan | 6, 28 | 2 | Southern Star NC Portfolio | Mark Torok, Louis Fox III and Michaeljohn Kudlik |
45.01 | Property | 1 | Main Street Self Storage | ||
45.02 | Property | 1 | Island Storage | ||
46 | Loan | 1 | Whispering Lakes MHC | George R. Jarkesy, Jr. |
A-1-36 |
BMO 2023-C4 - Annex A-1
Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | Non-Recourse Carveout Guarantor | Delaware Statutory Trust (Y/N) |
24 | ||||||
1 | Loan | 16, 24 | 1 | 70 Hudson Street | NAP | No |
2 | Loan | 12, 13, 16, 19, 29 | 1 | Rialto Industrial | Ezra Danziger, Paul Reisz and Solomon Weber | No |
3 | Loan | 2, 3, 6, 12, 13, 19, 20, 25 | 2 | Gilardian NYC Portfolio | Robert Gilardian and Albert Gilardian | No |
3.01 | Property | 1 | 237 East 34th Street | |||
3.02 | Property | 1 | 114 West 86th Street | |||
4 | Loan | 1, 10, 13, 16, 28 | 1 | Weston at Copperfield | CF Real Estate Holdings, LLC | Yes |
5 | Loan | 6, 12, 13, 16, 24, 28, 29 | 8 | IPG Portfolio | AG Net Lease IV Corp., AG Net Lease IV (Q) Corp. and AG Net Lease Realty Fund IV Investments (H-1), L.P. | No |
5.01 | Property | 1 | Eagle Springs | |||
5.02 | Property | 1 | Danville | |||
5.03 | Property | 1 | Blythewood | |||
5.04 | Property | 1 | Menasha | |||
5.05 | Property | 1 | Tremonton | |||
5.06 | Property | 1 | Carbondale | |||
5.07 | Property | 1 | Marysville | |||
5.08 | Property | 1 | Midland | |||
6 | Loan | 1, 10, 12 | 1 | Latitude at South Portland | Christopher Urso and Lisa Urso | No |
7 | Loan | 5, 6, 12, 16, 19, 28 | 4 | Orizon Aerostructures | LCN North American Fund III REIT | No |
7.01 | Property | 1 | 2522 and 2526 W. 21st Street, Chanute, KS | |||
7.02 | Property | 1 | 500 Industrial Road A, Grove, OK | |||
7.03 | Property | 1 | 801 W. Old 56 Hwy, Olathe, KS | |||
7.04 | Property | 1 | 615 W. Cherry Street, Chanute, KS | |||
8 | Loan | 1, 2, 3, 12, 13, 18, 19, 20, 31, 33 | 1 | Park West Village | Meyer Chetrit and Amended and Restated 2013 LG Revocable Trust | No |
9 | Loan | 1, 3, 5, 10, 12, 17, 19, 20, 26, 27 | 1 | Green Acres | The Macerich Partnership, L.P. | No |
10 | Loan | 1, 3, 4, 12, 19, 22 | 1 | 575 Broadway | Peter M. Brant | No |
11 | Loan | 5, 6, 12, 16, 19, 28, 30 | 17 | Cadence | New Mountain Net Lease Partners Corporation | No |
11.01 | Property | 1 | 1175 Early Drive | |||
11.02 | Property | 1 | 207 North Forest Hills School Road | |||
11.03 | Property | 1 | 8450 Tanner Williams Road | |||
11.04 | Property | 1 | 10992 Leadbetter Road | |||
11.05 | Property | 1 | 8125 Tridon Drive | |||
11.06 | Property | 1 | 1789 Hock Avenue | |||
11.07 | Property | 1 | 222 Industrial Drive | |||
11.08 | Property | 1 | 701 McDowell Road | |||
11.09 | Property | 1 | 101 East Jefferson Avenue | |||
11.10 | Property | 1 | 243 County Road 414 | |||
11.11 | Property | 1 | 4522 East State Highway 18 | |||
11.12 | Property | 1 | 344 Phillips 273 Road | |||
11.13 | Property | 1 | 120 East Blanchard Road | |||
11.14 | Property | 1 | 4518 West 21st Street | |||
11.15 | Property | 1 | 3701 Stagecoach Road | |||
11.16 | Property | 1 | 2070 Highway 150 | |||
11.17 | Property | 1 | 317-417 Crow Street | |||
12 | Loan | 1, 12, 13, 19, 24 | 1 | Great Lakes Crossing Outlets | The Taubman Realty Group LLC | No |
13 | Loan | 13, 25 | 1 | 315 5th Avenue | Robert Gilardian and Albert Gilardian | No |
14 | Loan | 4, 5, 6, 12, 20, 29 | 2 | Patuxent & Coliseum | Cedar Realty Trust Partnership, L.P. | No |
14.01 | Property | 1 | Patuxent Crossing | |||
14.02 | Property | 1 | Coliseum Marketplace | |||
15 | Loan | 5, 6, 12, 20 | 12 | WRS Retail Portfolio | Arthur Joseph Kepes and Thomas Scott Smith | No |
15.01 | Property | 1 | Hudson Bridge Crossing | |||
15.02 | Property | 1 | Shoppes at Westgate | |||
15.03 | Property | 1 | Shoppes at Richland | |||
15.04 | Property | 1 | Shoppes at White Knoll | |||
15.05 | Property | 1 | Chamblee Village | |||
15.06 | Property | 1 | Shoppes at Sanford | |||
15.07 | Property | 1 | Grandview Station | |||
15.08 | Property | 1 | Glenn View Station | |||
15.09 | Property | 1 | Shoppes at Raeford | |||
15.10 | Property | 1 | Shoppes at Oxford | |||
15.11 | Property | 1 | Shoppes at Goldsboro | |||
15.12 | Property | 1 | Village at Red Bridge | |||
16 | Loan | 16, 19, 28 | 1 | Societal CDMO | Tenet Equity Partners, Inc. | No |
17 | Loan | 5, 33 | 1 | Embassy Suites El Paso | Westplace Modesto Investors, LLC, Francis Moezinia, Alam Pirani and Orlando Soccer Investors LLC | No |
18 | Loan | 2, 3, 12, 13, 17, 19, 20 | 1 | Naples Center | Peter G. Pohlmann, Jr. | No |
19 | Loan | 19, 25 | 1 | Hampton by Hilton Inn & Suites Wellington | Robert Guarini | No |
20 | Loan | 4, 17, 19, 31, 33 | 1 | The Chatham Retail Condo | Ben Ashkenazy and Daniel Levy | No |
21 | Loan | 5, 6, 12, 16, 19, 20, 22, 23 | 14 | Triple Net Portfolio | Bryan L. Norton | No |
21.01 | Property | 1 | 417 & 433 West 164th Street | |||
21.02 | Property | 1 | 5455 State Route 307 West | |||
21.03 | Property | 1 | 508 Fishkill Avenue | |||
21.04 | Property | 1 | 10701 East 126th Street North | |||
21.05 | Property | 1 | 120-150 West 154th Street | |||
21.06 | Property | 1 | 529 Aldo Avenue | |||
21.07 | Property | 1 | 758 East Utah Valley Drive | |||
21.08 | Property | 1 | 7051 Patterson Drive |
A-1-37 |
BMO 2023-C4 - Annex A-1
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) |
21.09 | Property | 1 | 255 Industrial Parkway | |||
21.10 | Property | 1 | 2801 North Earl Rudder Freeway | |||
21.11 | Property | 1 | 1200 North Maitlen Drive | |||
21.12 | Property | 1 | 2022 West Townline Road | |||
21.13 | Property | 1 | 5450 Bishop Road | |||
21.14 | Property | 1 | 13210 Kingston Avenue | |||
22 | Loan | 6, 12, 17 | 8 | Stoney Creek Hotel Portfolio | SCI Lodging Group, L.L.C. | No |
22.01 | Property | 1 | Stoney Creek Hotel St. Joseph | |||
22.02 | Property | 1 | Stoney Creek Hotel Sioux City | |||
22.03 | Property | 1 | Stoney Creek Hotel Columbia | |||
22.04 | Property | 1 | Stoney Creek Hotel Des Moines – Johnston | |||
22.05 | Property | 1 | Stoney Creek Inn Galena | |||
22.06 | Property | 1 | Stoney Creek Hotel Quad Cities – Moline | |||
22.07 | Property | 1 | Stoney Creek Hotel Peoria | |||
22.08 | Property | 1 | Stoney Creek Inn Quincy | |||
23 | Loan | 25 | 1 | TownePlace Suites Port St. Lucie I-95 | Robert Guarini and Lori Guarini | No |
24 | Loan | 28 | 1 | Walgreens Orlando Operations Center | Michael Packman and Keystone 1031, LLC | Yes |
25 | Loan | 6, 12, 22 | 3 | Rivercrest 3-Pack Portfolio | Jonathan Gaines and Stanley Werb | No |
25.01 | Property | 1 | Norton Commons | |||
25.02 | Property | 1 | Marketplace At Locust Grove | |||
25.03 | Property | 1 | Lexington Shopping Center | |||
26 | Loan | 12, 16, 23, 33 | 1 | 800 Cesar Chavez | Matthew Stern, Daniel Sachs and WCM-GGG, LLC | No |
27 | Loan | 1, 13, 16, 29 | 1 | 180-186 Cedar Street | Matthew Florio | No |
28 | Loan | 12, 25 | 1 | Kingston Square Apartments | Joel Werzberger | No |
29 | Loan | 19, 25 | 1 | Hampton by Hilton Inn West Palm Beach-Lake Worth-Turnpike | Robert Guarini and Lori Guarini | No |
30 | Loan | 12, 13, 23 | 1 | PetSmart HQ | Walter C. Bowen | No |
31 | Loan | 1 | Towneplace Suites Glendale | Bradford Allen Enterprises LLC | No | |
32 | Loan | 1, 10 | 1 | Mountain Vista Apartments | Scott MacDowell, Mark Blair and Mark Goldberg | No |
33 | Loan | 6, 12, 19 | 2 | Oak Ridge Office Park | John C. Harvey and Edward J. Sussi | No |
33.01 | Property | 1 | Oak Ridge Technical Center | |||
33.02 | Property | 1 | Oak Ridge Corporate Center | |||
34 | Loan | 1, 10, 25 | 1 | Gary Indiana Portfolio | Joel Werzberger | No |
35 | Loan | 2, 3, 10, 12, 15 | 1 | 1136 Crescent Ave | Stephan P. Nemeth, George P. Edwards, III and Alastair C. Pimm | No |
36 | Loan | 5, 19 | 1 | Hampton Inn Bowie | Pravin Kotadia and Ziaur Rahman | No |
37 | Loan | 4, 16, 22, 31 | 1 | 151 NW 24th Street | Alvaro Rojas, Andres San Martin, Jonathan Taborda, Luis Fernando Gaviria Ramirez and Ana Montoya | No |
38 | Loan | 2, 3, 25, 28 | 1 | DPM - St Charles, MO | David M. Frank, Sterling P. McGregor, The McGregor 2013 Irrevocable Trust Dated October 31, 2013, C & A Irrevocable 2014 Children's Trust Dated July 21, 2014 and Highland Partner, LLC | Yes |
39 | Loan | 1, 10 | 1 | Columbia Arms and Aspen-Alpine Apartments | Marvin H. Peavy, Jr. | No |
40 | Loan | 1, 5, 10 | 1 | Fox Creek Apartments | Arthur C. Lewis, III | No |
41 | Loan | 16 | 1 | Sunnybrook MHC | Uri Minkoff and David Minkoff | No |
42 | Loan | 2, 3, 25, 28 | 1 | DPM - Columbus, OH | David M. Frank, Sterling P. McGregor, The McGregor 2013 Irrevocable Trust Dated October 31, 2013, C & A Irrevocable 2014 Children's Trust Dated July 21, 2014 and Highland Partner, LLC | Yes |
43 | Loan | 25, 28 | 1 | DPM - Saginaw, MI | David M. Frank, Sterling P. McGregor, The McGregor 2013 Irrevocable Trust Dated October 31, 2013, C & A Irrevocable 2014 Children's Trust Dated July 21, 2014 and Highland Partner, LLC | Yes |
44 | Loan | 16, 27 | 1 | Diamond Hill Lofts | Robert W. Hargett and Daniel Hargett | No |
45 | Loan | 6, 28 | 2 | Southern Star NC Portfolio | Mark Torok, Louis Fox III and Michaeljohn Kudlik | Yes |
45.01 | Property | 1 | Main Street Self Storage | |||
45.02 | Property | 1 | Island Storage | |||
46 | Loan | 1 | Whispering Lakes MHC | George R. Jarkesy, Jr. | No |
A-1-38 |
BMO 2023-C4 - Annex A-1
Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | Tenants-in-common (Y/N) | Loan Purpose | Property Located Within a Qualified Opportunity Zone (Y/N) | Sources: Loan Amount ($) | Sources: Principal's New Cash Contribution ($) | Sources: Subordinate Debt ($) | Sources: Other Sources ($) | Sources: Total Sources ($) | Uses: Loan Payoff ($) | Uses: Purchase Price ($) | Uses: Closing Costs ($) | Uses: Reserves ($) |
33 | 29 | |||||||||||||||
1 | Loan | 16, 24 | 1 | 70 Hudson Street | No | Acquisition | No | 120,000,000 | 111,520,984 | 76,950,000 | 0 | 308,470,984 | 0 | 300,000,000 | 7,587,304 | 883,680 |
2 | Loan | 12, 13, 16, 19, 29 | 1 | Rialto Industrial | No | Refinance | Yes | 181,000,000 | 0 | 0 | 0 | 181,000,000 | 130,724,472 | 0 | 24,015,699 | 10,096,973 |
3 | Loan | 2, 3, 6, 12, 13, 19, 20, 25 | 2 | Gilardian NYC Portfolio | No | Refinance | 55,750,000 | 4,966,507 | 37,750,000 | 0 | 98,466,507 | 88,000,000 | 0 | 9,749,723 | 716,784 | |
3.01 | Property | 1 | 237 East 34th Street | No | ||||||||||||
3.02 | Property | 1 | 114 West 86th Street | No | ||||||||||||
4 | Loan | 1, 10, 13, 16, 28 | 1 | Weston at Copperfield | No | Acquisition | No | 28,000,000 | 38,993,677 | 0 | 0 | 66,993,677 | 0 | 66,000,000 | 457,247 | 536,430 |
5 | Loan | 6, 12, 13, 16, 24, 28, 29 | 8 | IPG Portfolio | No | Acquisition | 103,000,000 | 73,350,575 | 0 | 3,301,540 | 179,652,115 | 0 | 177,000,000 | 2,652,115 | 0 | |
5.01 | Property | 1 | Eagle Springs | No | ||||||||||||
5.02 | Property | 1 | Danville | Yes | ||||||||||||
5.03 | Property | 1 | Blythewood | No | ||||||||||||
5.04 | Property | 1 | Menasha | No | ||||||||||||
5.05 | Property | 1 | Tremonton | No | ||||||||||||
5.06 | Property | 1 | Carbondale | No | ||||||||||||
5.07 | Property | 1 | Marysville | No | ||||||||||||
5.08 | Property | 1 | Midland | No | ||||||||||||
6 | Loan | 1, 10, 12 | 1 | Latitude at South Portland | No | Refinance | No | 55,192,000 | 0 | 0 | 0 | 55,192,000 | 37,190,041 | 0 | 1,435,126 | 192,563 |
7 | Loan | 5, 6, 12, 16, 19, 28 | 4 | Orizon Aerostructures | No | Acquisition | 61,095,000 | 61,801,361 | 0 | 0 | 122,896,361 | 0 | 122,180,000 | 716,361 | 0 | |
7.01 | Property | 1 | 2522 and 2526 W. 21st Street, Chanute, KS | No | ||||||||||||
7.02 | Property | 1 | 500 Industrial Road A, Grove, OK | No | ||||||||||||
7.03 | Property | 1 | 801 W. Old 56 Hwy, Olathe, KS | No | ||||||||||||
7.04 | Property | 1 | 615 W. Cherry Street, Chanute, KS | No | ||||||||||||
8 | Loan | 1, 2, 3, 12, 13, 18, 19, 20, 31, 33 | 1 | Park West Village | Yes | Refinance | No | 187,500,000 | 15,813,033 | 177,500,000 | 0 | 380,813,033 | 321,864,741 | 0 | 44,400,316 | 14,547,976 |
9 | Loan | 1, 3, 5, 10, 12, 17, 19, 20, 26, 27 | 1 | Green Acres | No | Refinance | No | 370,000,000 | 11,744,495 | 0 | 0 | 381,744,495 | 364,192,834 | 0 | 12,739,883 | 4,811,779 |
10 | Loan | 1, 3, 4, 12, 19, 22 | 1 | 575 Broadway | No | Refinance | No | 127,400,000 | 5,592,260 | 0 | 0 | 132,992,260 | 123,945,221 | 0 | 4,052,640 | 4,994,399 |
11 | Loan | 5, 6, 12, 16, 19, 28, 30 | 17 | Cadence | No | Acquisition | 25,778,500 | 26,607,796 | 0 | 0 | 52,386,296 | 0 | 51,557,000 | 829,296 | 0 | |
11.01 | Property | 1 | 1175 Early Drive | No | ||||||||||||
11.02 | Property | 1 | 207 North Forest Hills School Road | No | ||||||||||||
11.03 | Property | 1 | 8450 Tanner Williams Road | No | ||||||||||||
11.04 | Property | 1 | 10992 Leadbetter Road | No | ||||||||||||
11.05 | Property | 1 | 8125 Tridon Drive | No | ||||||||||||
11.06 | Property | 1 | 1789 Hock Avenue | No | ||||||||||||
11.07 | Property | 1 | 222 Industrial Drive | No | ||||||||||||
11.08 | Property | 1 | 701 McDowell Road | No | ||||||||||||
11.09 | Property | 1 | 101 East Jefferson Avenue | No | ||||||||||||
11.10 | Property | 1 | 243 County Road 414 | No | ||||||||||||
11.11 | Property | 1 | 4522 East State Highway 18 | No | ||||||||||||
11.12 | Property | 1 | 344 Phillips 273 Road | No | ||||||||||||
11.13 | Property | 1 | 120 East Blanchard Road | No | ||||||||||||
11.14 | Property | 1 | 4518 West 21st Street | No | ||||||||||||
11.15 | Property | 1 | 3701 Stagecoach Road | No | ||||||||||||
11.16 | Property | 1 | 2070 Highway 150 | No | ||||||||||||
11.17 | Property | 1 | 317-417 Crow Street | No | ||||||||||||
12 | Loan | 1, 12, 13, 19, 24 | 1 | Great Lakes Crossing Outlets | No | Refinance | No | 180,000,000 | 962,977 | 0 | 0 | 180,962,977 | 177,589,210 | 0 | 1,568,144 | 1,805,623 |
13 | Loan | 13, 25 | 1 | 315 5th Avenue | No | Refinance | No | 25,000,000 | 2,668,064 | 0 | 0 | 27,668,064 | 26,086,088 | 0 | 1,068,811 | 513,166 |
14 | Loan | 4, 5, 6, 12, 20, 29 | 2 | Patuxent & Coliseum | No | Refinance | 25,000,000 | 0 | 0 | 0 | 25,000,000 | 19,256,643 | 0 | 835,239 | 4,308,549 | |
14.01 | Property | 1 | Patuxent Crossing | No | ||||||||||||
14.02 | Property | 1 | Coliseum Marketplace | Yes | ||||||||||||
15 | Loan | 5, 6, 12, 20 | 12 | WRS Retail Portfolio | No | Refinance and Acquisition | 84,000,000 | 1,488,632 | 0 | 0 | 85,488,632 | 66,344,516 | 11,800,000 | 4,176,196 | 3,167,921 | |
15.01 | Property | 1 | Hudson Bridge Crossing | No | ||||||||||||
15.02 | Property | 1 | Shoppes at Westgate | No | ||||||||||||
15.03 | Property | 1 | Shoppes at Richland | No | ||||||||||||
15.04 | Property | 1 | Shoppes at White Knoll | No | ||||||||||||
15.05 | Property | 1 | Chamblee Village | No | ||||||||||||
15.06 | Property | 1 | Shoppes at Sanford | No | ||||||||||||
15.07 | Property | 1 | Grandview Station | No | ||||||||||||
15.08 | Property | 1 | Glenn View Station | No | ||||||||||||
15.09 | Property | 1 | Shoppes at Raeford | No | ||||||||||||
15.10 | Property | 1 | Shoppes at Oxford | No | ||||||||||||
15.11 | Property | 1 | Shoppes at Goldsboro | No | ||||||||||||
15.12 | Property | 1 | Village at Red Bridge | No | ||||||||||||
16 | Loan | 16, 19, 28 | 1 | Societal CDMO | No | Acquisition | No | |||||||||
17 | Loan | 5, 33 | 1 | Embassy Suites El Paso | Yes | Acquisition | No | |||||||||
18 | Loan | 2, 3, 12, 13, 17, 19, 20 | 1 | Naples Center | No | Acquisition | No | |||||||||
19 | Loan | 19, 25 | 1 | Hampton by Hilton Inn & Suites Wellington | No | Refinance | No | |||||||||
20 | Loan | 4, 17, 19, 31, 33 | 1 | The Chatham Retail Condo | Yes | Refinance | No | |||||||||
21 | Loan | 5, 6, 12, 16, 19, 20, 22, 23 | 14 | Triple Net Portfolio | No | Refinance | ||||||||||
21.01 | Property | 1 | 417 & 433 West 164th Street | No | ||||||||||||
21.02 | Property | 1 | 5455 State Route 307 West | No | ||||||||||||
21.03 | Property | 1 | 508 Fishkill Avenue | No | ||||||||||||
21.04 | Property | 1 | 10701 East 126th Street North | No | ||||||||||||
21.05 | Property | 1 | 120-150 West 154th Street | No | ||||||||||||
21.06 | Property | 1 | 529 Aldo Avenue | No | ||||||||||||
21.07 | Property | 1 | 758 East Utah Valley Drive | No | ||||||||||||
21.08 | Property | 1 | 7051 Patterson Drive | No |
A-1-39 |
BMO 2023-C4 - Annex A-1
Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | Tenants-in-common (Y/N) | Loan Purpose | Property Located Within a Qualified Opportunity Zone (Y/N) | Sources: Loan Amount ($) | Sources: Principal's New Cash Contribution ($) | Sources: Subordinate Debt ($) | Sources: Other Sources ($) | Sources: Total Sources ($) | Uses: Loan Payoff ($) | Uses: Purchase Price ($) | Uses: Closing Costs ($) | Uses: Reserves ($) |
21.09 | Property | 1 | 255 Industrial Parkway | No | ||||||||||||
21.10 | Property | 1 | 2801 North Earl Rudder Freeway | No | ||||||||||||
21.11 | Property | 1 | 1200 North Maitlen Drive | No | ||||||||||||
21.12 | Property | 1 | 2022 West Townline Road | No | ||||||||||||
21.13 | Property | 1 | 5450 Bishop Road | No | ||||||||||||
21.14 | Property | 1 | 13210 Kingston Avenue | No | ||||||||||||
22 | Loan | 6, 12, 17 | 8 | Stoney Creek Hotel Portfolio | No | Refinance | ||||||||||
22.01 | Property | 1 | Stoney Creek Hotel St. Joseph | No | ||||||||||||
22.02 | Property | 1 | Stoney Creek Hotel Sioux City | No | ||||||||||||
22.03 | Property | 1 | Stoney Creek Hotel Columbia | No | ||||||||||||
22.04 | Property | 1 | Stoney Creek Hotel Des Moines – Johnston | No | ||||||||||||
22.05 | Property | 1 | Stoney Creek Inn Galena | No | ||||||||||||
22.06 | Property | 1 | Stoney Creek Hotel Quad Cities – Moline | No | ||||||||||||
22.07 | Property | 1 | Stoney Creek Hotel Peoria | No | ||||||||||||
22.08 | Property | 1 | Stoney Creek Inn Quincy | No | ||||||||||||
23 | Loan | 25 | 1 | TownePlace Suites Port St. Lucie I-95 | No | Refinance | No | |||||||||
24 | Loan | 28 | 1 | Walgreens Orlando Operations Center | No | Acquisition | No | |||||||||
25 | Loan | 6, 12, 22 | 3 | Rivercrest 3-Pack Portfolio | No | Refinance | ||||||||||
25.01 | Property | 1 | Norton Commons | No | ||||||||||||
25.02 | Property | 1 | Marketplace At Locust Grove | No | ||||||||||||
25.03 | Property | 1 | Lexington Shopping Center | No | ||||||||||||
26 | Loan | 12, 16, 23, 33 | 1 | 800 Cesar Chavez | Yes | Refinance | No | |||||||||
27 | Loan | 1, 13, 16, 29 | 1 | 180-186 Cedar Street | No | Refinance | Yes | |||||||||
28 | Loan | 12, 25 | 1 | Kingston Square Apartments | No | Recapitalization | No | |||||||||
29 | Loan | 19, 25 | 1 | Hampton by Hilton Inn West Palm Beach-Lake Worth-Turnpike | No | Refinance | No | |||||||||
30 | Loan | 12, 13, 23 | 1 | PetSmart HQ | No | Acquisition | No | |||||||||
31 | Loan | 1 | Towneplace Suites Glendale | No | Acquisition | No | ||||||||||
32 | Loan | 1, 10 | 1 | Mountain Vista Apartments | No | Refinance | No | |||||||||
33 | Loan | 6, 12, 19 | 2 | Oak Ridge Office Park | No | Refinance | ||||||||||
33.01 | Property | 1 | Oak Ridge Technical Center | No | ||||||||||||
33.02 | Property | 1 | Oak Ridge Corporate Center | No | ||||||||||||
34 | Loan | 1, 10, 25 | 1 | Gary Indiana Portfolio | No | Refinance | No | |||||||||
35 | Loan | 2, 3, 10, 12, 15 | 1 | 1136 Crescent Ave | No | Refinance | No | |||||||||
36 | Loan | 5, 19 | 1 | Hampton Inn Bowie | No | Acquisition | No | |||||||||
37 | Loan | 4, 16, 22, 31 | 1 | 151 NW 24th Street | No | Refinance | No | |||||||||
38 | Loan | 2, 3, 25, 28 | 1 | DPM - St Charles, MO | No | Refinance | No | |||||||||
39 | Loan | 1, 10 | 1 | Columbia Arms and Aspen-Alpine Apartments | No | Refinance | No | |||||||||
40 | Loan | 1, 5, 10 | 1 | Fox Creek Apartments | No | Refinance | No | |||||||||
41 | Loan | 16 | 1 | Sunnybrook MHC | No | Acquisition | No | |||||||||
42 | Loan | 2, 3, 25, 28 | 1 | DPM - Columbus, OH | No | Refinance | No | |||||||||
43 | Loan | 25, 28 | 1 | DPM - Saginaw, MI | No | Refinance | No | |||||||||
44 | Loan | 16, 27 | 1 | Diamond Hill Lofts | No | Refinance | No | |||||||||
45 | Loan | 6, 28 | 2 | Southern Star NC Portfolio | No | Acquisition | ||||||||||
45.01 | Property | 1 | Main Street Self Storage | No | ||||||||||||
45.02 | Property | 1 | Island Storage | No | ||||||||||||
46 | Loan | 1 | Whispering Lakes MHC | No | Refinance | No |
A-1-40 |
BMO 2023-C4 - Annex A-1
Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | Uses: Principal Equity Distribution ($) | Uses: Other Uses ($) | Uses: Total Uses ($) | Franchise Agreement Expiration | Underwritten ADR ($) | Underwritten RevPAR ($) | Underwritten Hotel Occupancy (%) | Most Recent ADR ($) | Most Recent RevPAR ($) | Most Recent Hotel Occupancy (%) | Second Most Recent ADR ($) | Second Most Recent RevPAR ($) |
1 | Loan | 16, 24 | 1 | 70 Hudson Street | 0 | 0 | 308,470,984 | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
2 | Loan | 12, 13, 16, 19, 29 | 1 | Rialto Industrial | 16,162,856 | 0 | 181,000,000 | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
3 | Loan | 2, 3, 6, 12, 13, 19, 20, 25 | 2 | Gilardian NYC Portfolio | 0 | 0 | 98,466,507 | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
3.01 | Property | 1 | 237 East 34th Street | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||||
3.02 | Property | 1 | 114 West 86th Street | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||||
4 | Loan | 1, 10, 13, 16, 28 | 1 | Weston at Copperfield | 0 | 0 | 66,993,677 | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
5 | Loan | 6, 12, 13, 16, 24, 28, 29 | 8 | IPG Portfolio | 0 | 0 | 179,652,115 | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
5.01 | Property | 1 | Eagle Springs | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||||
5.02 | Property | 1 | Danville | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||||
5.03 | Property | 1 | Blythewood | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||||
5.04 | Property | 1 | Menasha | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||||
5.05 | Property | 1 | Tremonton | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||||
5.06 | Property | 1 | Carbondale | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||||
5.07 | Property | 1 | Marysville | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||||
5.08 | Property | 1 | Midland | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||||
6 | Loan | 1, 10, 12 | 1 | Latitude at South Portland | 16,374,269 | 0 | 55,192,000 | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
7 | Loan | 5, 6, 12, 16, 19, 28 | 4 | Orizon Aerostructures | 0 | 0 | 122,896,361 | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
7.01 | Property | 1 | 2522 and 2526 W. 21st Street, Chanute, KS | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||||
7.02 | Property | 1 | 500 Industrial Road A, Grove, OK | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||||
7.03 | Property | 1 | 801 W. Old 56 Hwy, Olathe, KS | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||||
7.04 | Property | 1 | 615 W. Cherry Street, Chanute, KS | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||||
8 | Loan | 1, 2, 3, 12, 13, 18, 19, 20, 31, 33 | 1 | Park West Village | 0 | 0 | 380,813,033 | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
9 | Loan | 1, 3, 5, 10, 12, 17, 19, 20, 26, 27 | 1 | Green Acres | 0 | 0 | 381,744,495 | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
10 | Loan | 1, 3, 4, 12, 19, 22 | 1 | 575 Broadway | 0 | 0 | 132,992,260 | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
11 | Loan | 5, 6, 12, 16, 19, 28, 30 | 17 | Cadence | 0 | 0 | 52,386,296 | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
11.01 | Property | 1 | 1175 Early Drive | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||||
11.02 | Property | 1 | 207 North Forest Hills School Road | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||||
11.03 | Property | 1 | 8450 Tanner Williams Road | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||||
11.04 | Property | 1 | 10992 Leadbetter Road | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||||
11.05 | Property | 1 | 8125 Tridon Drive | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||||
11.06 | Property | 1 | 1789 Hock Avenue | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||||
11.07 | Property | 1 | 222 Industrial Drive | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||||
11.08 | Property | 1 | 701 McDowell Road | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||||
11.09 | Property | 1 | 101 East Jefferson Avenue | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||||
11.10 | Property | 1 | 243 County Road 414 | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||||
11.11 | Property | 1 | 4522 East State Highway 18 | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||||
11.12 | Property | 1 | 344 Phillips 273 Road | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||||
11.13 | Property | 1 | 120 East Blanchard Road | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||||
11.14 | Property | 1 | 4518 West 21st Street | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||||
11.15 | Property | 1 | 3701 Stagecoach Road | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||||
11.16 | Property | 1 | 2070 Highway 150 | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||||
11.17 | Property | 1 | 317-417 Crow Street | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||||
12 | Loan | 1, 12, 13, 19, 24 | 1 | Great Lakes Crossing Outlets | 0 | 0 | 180,962,977 | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
13 | Loan | 13, 25 | 1 | 315 5th Avenue | 0 | 0 | 27,668,064 | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
14 | Loan | 4, 5, 6, 12, 20, 29 | 2 | Patuxent & Coliseum | 599,569 | 0 | 25,000,000 | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
14.01 | Property | 1 | Patuxent Crossing | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||||
14.02 | Property | 1 | Coliseum Marketplace | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||||
15 | Loan | 5, 6, 12, 20 | 12 | WRS Retail Portfolio | 0 | 0 | 85,488,632 | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
15.01 | Property | 1 | Hudson Bridge Crossing | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||||
15.02 | Property | 1 | Shoppes at Westgate | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||||
15.03 | Property | 1 | Shoppes at Richland | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||||
15.04 | Property | 1 | Shoppes at White Knoll | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||||
15.05 | Property | 1 | Chamblee Village | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||||
15.06 | Property | 1 | Shoppes at Sanford | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||||
15.07 | Property | 1 | Grandview Station | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||||
15.08 | Property | 1 | Glenn View Station | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||||
15.09 | Property | 1 | Shoppes at Raeford | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||||
15.10 | Property | 1 | Shoppes at Oxford | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||||
15.11 | Property | 1 | Shoppes at Goldsboro | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||||
15.12 | Property | 1 | Village at Red Bridge | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||||
16 | Loan | 16, 19, 28 | 1 | Societal CDMO | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||
17 | Loan | 5, 33 | 1 | Embassy Suites El Paso | 10/31/2037 | 126.58 | 110.09 | 87.0% | 126.58 | 110.09 | 87.0% | 116.63 | 105.81 | |||
18 | Loan | 2, 3, 12, 13, 17, 19, 20 | 1 | Naples Center | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||
19 | Loan | 19, 25 | 1 | Hampton by Hilton Inn & Suites Wellington | 2/24/2027 | 264.49 | 162.67 | 61.5% | 264.49 | 162.67 | 61.5% | 198.53 | 120.51 | |||
20 | Loan | 4, 17, 19, 31, 33 | 1 | The Chatham Retail Condo | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||
21 | Loan | 5, 6, 12, 16, 19, 20, 22, 23 | 14 | Triple Net Portfolio | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||
21.01 | Property | 1 | 417 & 433 West 164th Street | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||||
21.02 | Property | 1 | 5455 State Route 307 West | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||||
21.03 | Property | 1 | 508 Fishkill Avenue | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||||
21.04 | Property | 1 | 10701 East 126th Street North | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||||
21.05 | Property | 1 | 120-150 West 154th Street | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||||
21.06 | Property | 1 | 529 Aldo Avenue | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||||
21.07 | Property | 1 | 758 East Utah Valley Drive | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||||
21.08 | Property | 1 | 7051 Patterson Drive | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
A-1-41 |
BMO 2023-C4 - Annex A-1
Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | Uses: Principal Equity Distribution ($) | Uses: Other Uses ($) | Uses: Total Uses ($) | Franchise Agreement Expiration | Underwritten ADR ($) | Underwritten RevPAR ($) | Underwritten Hotel Occupancy (%) | Most Recent ADR ($) | Most Recent RevPAR ($) | Most Recent Hotel Occupancy (%) | Second Most Recent ADR ($) | Second Most Recent RevPAR ($) |
21.09 | Property | 1 | 255 Industrial Parkway | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||||
21.10 | Property | 1 | 2801 North Earl Rudder Freeway | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||||
21.11 | Property | 1 | 1200 North Maitlen Drive | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||||
21.12 | Property | 1 | 2022 West Townline Road | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||||
21.13 | Property | 1 | 5450 Bishop Road | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||||
21.14 | Property | 1 | 13210 Kingston Avenue | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||||
22 | Loan | 6, 12, 17 | 8 | Stoney Creek Hotel Portfolio | NAP | 117.92 | 59.78 | 50.7% | 117.92 | 59.78 | 50.7% | 115.37 | 52.19 | |||
22.01 | Property | 1 | Stoney Creek Hotel St. Joseph | NAP | 107.54 | 76.57 | 71.2% | 107.48 | 76.54 | 71.2% | 100.83 | 65.87 | ||||
22.02 | Property | 1 | Stoney Creek Hotel Sioux City | NAP | 127.27 | 68.30 | 53.7% | 127.27 | 68.30 | 53.7% | 128.90 | 63.52 | ||||
22.03 | Property | 1 | Stoney Creek Hotel Columbia | NAP | 114.61 | 58.45 | 51.0% | 114.56 | 58.45 | 51.0% | 111.72 | 43.69 | ||||
22.04 | Property | 1 | Stoney Creek Hotel Des Moines – Johnston | NAP | 119.99 | 42.72 | 35.6% | 119.99 | 42.72 | 35.6% | 122.15 | 38.12 | ||||
22.05 | Property | 1 | Stoney Creek Inn Galena | NAP | 139.79 | 82.48 | 59.0% | 139.79 | 82.52 | 59.0% | 133.77 | 81.44 | ||||
22.06 | Property | 1 | Stoney Creek Hotel Quad Cities – Moline | NAP | 113.48 | 54.58 | 48.1% | 113.48 | 54.62 | 48.1% | 112.44 | 44.01 | ||||
22.07 | Property | 1 | Stoney Creek Hotel Peoria | NAP | 116.19 | 46.06 | 39.6% | 116.19 | 46.06 | 39.6% | 112.30 | 41.01 | ||||
22.08 | Property | 1 | Stoney Creek Inn Quincy | NAP | 113.04 | 70.54 | 62.4% | 113.03 | 70.51 | 62.4% | 105.81 | 66.50 | ||||
23 | Loan | 25 | 1 | TownePlace Suites Port St. Lucie I-95 | 11/26/2039 | 137.44 | 119.58 | 87.0% | 137.44 | 119.58 | 87.0% | 118.60 | 90.24 | |||
24 | Loan | 28 | 1 | Walgreens Orlando Operations Center | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||
25 | Loan | 6, 12, 22 | 3 | Rivercrest 3-Pack Portfolio | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||
25.01 | Property | 1 | Norton Commons | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||||
25.02 | Property | 1 | Marketplace At Locust Grove | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||||
25.03 | Property | 1 | Lexington Shopping Center | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||||
26 | Loan | 12, 16, 23, 33 | 1 | 800 Cesar Chavez | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||
27 | Loan | 1, 13, 16, 29 | 1 | 180-186 Cedar Street | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||
28 | Loan | 12, 25 | 1 | Kingston Square Apartments | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||
29 | Loan | 19, 25 | 1 | Hampton by Hilton Inn West Palm Beach-Lake Worth-Turnpike | 1/18/2028 | 197.62 | 129.74 | 65.7% | 197.62 | 129.74 | 65.7% | 159.60 | 94.01 | |||
30 | Loan | 12, 13, 23 | 1 | PetSmart HQ | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||
31 | Loan | 1 | Towneplace Suites Glendale | 7/6/2040 | 156.72 | 118.70 | 75.7% | 156.72 | 118.70 | 75.7% | 124.51 | 96.05 | ||||
32 | Loan | 1, 10 | 1 | Mountain Vista Apartments | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||
33 | Loan | 6, 12, 19 | 2 | Oak Ridge Office Park | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||
33.01 | Property | 1 | Oak Ridge Technical Center | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||||
33.02 | Property | 1 | Oak Ridge Corporate Center | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||||
34 | Loan | 1, 10, 25 | 1 | Gary Indiana Portfolio | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||
35 | Loan | 2, 3, 10, 12, 15 | 1 | 1136 Crescent Ave | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||
36 | Loan | 5, 19 | 1 | Hampton Inn Bowie | 10/31/2037 | 113.87 | 80.56 | 70.7% | 113.87 | 80.56 | 70.7% | 97.72 | 66.91 | |||
37 | Loan | 4, 16, 22, 31 | 1 | 151 NW 24th Street | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||
38 | Loan | 2, 3, 25, 28 | 1 | DPM - St Charles, MO | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||
39 | Loan | 1, 10 | 1 | Columbia Arms and Aspen-Alpine Apartments | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||
40 | Loan | 1, 5, 10 | 1 | Fox Creek Apartments | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||
41 | Loan | 16 | 1 | Sunnybrook MHC | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||
42 | Loan | 2, 3, 25, 28 | 1 | DPM - Columbus, OH | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||
43 | Loan | 25, 28 | 1 | DPM - Saginaw, MI | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||
44 | Loan | 16, 27 | 1 | Diamond Hill Lofts | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||
45 | Loan | 6, 28 | 2 | Southern Star NC Portfolio | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||
45.01 | Property | 1 | Main Street Self Storage | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||||
45.02 | Property | 1 | Island Storage | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||||
46 | Loan | 1 | Whispering Lakes MHC | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
A-1-42 |
BMO 2023-C4 - Annex A-1
Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | Second Most Recent Hotel Occupancy (%) | Third Most Recent ADR ($) | Third Most Recent RevPAR ($) | Third Most Recent Hotel Occupancy (%) |
1 | Loan | 16, 24 | 1 | 70 Hudson Street | NAP | NAP | NAP | NAP |
2 | Loan | 12, 13, 16, 19, 29 | 1 | Rialto Industrial | NAP | NAP | NAP | NAP |
3 | Loan | 2, 3, 6, 12, 13, 19, 20, 25 | 2 | Gilardian NYC Portfolio | NAP | NAP | NAP | NAP |
3.01 | Property | 1 | 237 East 34th Street | NAP | NAP | NAP | NAP | |
3.02 | Property | 1 | 114 West 86th Street | NAP | NAP | NAP | NAP | |
4 | Loan | 1, 10, 13, 16, 28 | 1 | Weston at Copperfield | NAP | NAP | NAP | NAP |
5 | Loan | 6, 12, 13, 16, 24, 28, 29 | 8 | IPG Portfolio | NAP | NAP | NAP | NAP |
5.01 | Property | 1 | Eagle Springs | NAP | NAP | NAP | NAP | |
5.02 | Property | 1 | Danville | NAP | NAP | NAP | NAP | |
5.03 | Property | 1 | Blythewood | NAP | NAP | NAP | NAP | |
5.04 | Property | 1 | Menasha | NAP | NAP | NAP | NAP | |
5.05 | Property | 1 | Tremonton | NAP | NAP | NAP | NAP | |
5.06 | Property | 1 | Carbondale | NAP | NAP | NAP | NAP | |
5.07 | Property | 1 | Marysville | NAP | NAP | NAP | NAP | |
5.08 | Property | 1 | Midland | NAP | NAP | NAP | NAP | |
6 | Loan | 1, 10, 12 | 1 | Latitude at South Portland | NAP | NAP | NAP | NAP |
7 | Loan | 5, 6, 12, 16, 19, 28 | 4 | Orizon Aerostructures | NAP | NAP | NAP | NAP |
7.01 | Property | 1 | 2522 and 2526 W. 21st Street, Chanute, KS | NAP | NAP | NAP | NAP | |
7.02 | Property | 1 | 500 Industrial Road A, Grove, OK | NAP | NAP | NAP | NAP | |
7.03 | Property | 1 | 801 W. Old 56 Hwy, Olathe, KS | NAP | NAP | NAP | NAP | |
7.04 | Property | 1 | 615 W. Cherry Street, Chanute, KS | NAP | NAP | NAP | NAP | |
8 | Loan | 1, 2, 3, 12, 13, 18, 19, 20, 31, 33 | 1 | Park West Village | NAP | NAP | NAP | NAP |
9 | Loan | 1, 3, 5, 10, 12, 17, 19, 20, 26, 27 | 1 | Green Acres | NAP | NAP | NAP | NAP |
10 | Loan | 1, 3, 4, 12, 19, 22 | 1 | 575 Broadway | NAP | NAP | NAP | NAP |
11 | Loan | 5, 6, 12, 16, 19, 28, 30 | 17 | Cadence | NAP | NAP | NAP | NAP |
11.01 | Property | 1 | 1175 Early Drive | NAP | NAP | NAP | NAP | |
11.02 | Property | 1 | 207 North Forest Hills School Road | NAP | NAP | NAP | NAP | |
11.03 | Property | 1 | 8450 Tanner Williams Road | NAP | NAP | NAP | NAP | |
11.04 | Property | 1 | 10992 Leadbetter Road | NAP | NAP | NAP | NAP | |
11.05 | Property | 1 | 8125 Tridon Drive | NAP | NAP | NAP | NAP | |
11.06 | Property | 1 | 1789 Hock Avenue | NAP | NAP | NAP | NAP | |
11.07 | Property | 1 | 222 Industrial Drive | NAP | NAP | NAP | NAP | |
11.08 | Property | 1 | 701 McDowell Road | NAP | NAP | NAP | NAP | |
11.09 | Property | 1 | 101 East Jefferson Avenue | NAP | NAP | NAP | NAP | |
11.10 | Property | 1 | 243 County Road 414 | NAP | NAP | NAP | NAP | |
11.11 | Property | 1 | 4522 East State Highway 18 | NAP | NAP | NAP | NAP | |
11.12 | Property | 1 | 344 Phillips 273 Road | NAP | NAP | NAP | NAP | |
11.13 | Property | 1 | 120 East Blanchard Road | NAP | NAP | NAP | NAP | |
11.14 | Property | 1 | 4518 West 21st Street | NAP | NAP | NAP | NAP | |
11.15 | Property | 1 | 3701 Stagecoach Road | NAP | NAP | NAP | NAP | |
11.16 | Property | 1 | 2070 Highway 150 | NAP | NAP | NAP | NAP | |
11.17 | Property | 1 | 317-417 Crow Street | NAP | NAP | NAP | NAP | |
12 | Loan | 1, 12, 13, 19, 24 | 1 | Great Lakes Crossing Outlets | NAP | NAP | NAP | NAP |
13 | Loan | 13, 25 | 1 | 315 5th Avenue | NAP | NAP | NAP | NAP |
14 | Loan | 4, 5, 6, 12, 20, 29 | 2 | Patuxent & Coliseum | NAP | NAP | NAP | NAP |
14.01 | Property | 1 | Patuxent Crossing | NAP | NAP | NAP | NAP | |
14.02 | Property | 1 | Coliseum Marketplace | NAP | NAP | NAP | NAP | |
15 | Loan | 5, 6, 12, 20 | 12 | WRS Retail Portfolio | NAP | NAP | NAP | NAP |
15.01 | Property | 1 | Hudson Bridge Crossing | NAP | NAP | NAP | NAP | |
15.02 | Property | 1 | Shoppes at Westgate | NAP | NAP | NAP | NAP | |
15.03 | Property | 1 | Shoppes at Richland | NAP | NAP | NAP | NAP | |
15.04 | Property | 1 | Shoppes at White Knoll | NAP | NAP | NAP | NAP | |
15.05 | Property | 1 | Chamblee Village | NAP | NAP | NAP | NAP | |
15.06 | Property | 1 | Shoppes at Sanford | NAP | NAP | NAP | NAP | |
15.07 | Property | 1 | Grandview Station | NAP | NAP | NAP | NAP | |
15.08 | Property | 1 | Glenn View Station | NAP | NAP | NAP | NAP | |
15.09 | Property | 1 | Shoppes at Raeford | NAP | NAP | NAP | NAP | |
15.10 | Property | 1 | Shoppes at Oxford | NAP | NAP | NAP | NAP | |
15.11 | Property | 1 | Shoppes at Goldsboro | NAP | NAP | NAP | NAP | |
15.12 | Property | 1 | Village at Red Bridge | NAP | NAP | NAP | NAP | |
16 | Loan | 16, 19, 28 | 1 | Societal CDMO | NAP | NAP | NAP | NAP |
17 | Loan | 5, 33 | 1 | Embassy Suites El Paso | 90.7% | 107.04 | 66.91 | 62.5% |
18 | Loan | 2, 3, 12, 13, 17, 19, 20 | 1 | Naples Center | NAP | NAP | NAP | NAP |
19 | Loan | 19, 25 | 1 | Hampton by Hilton Inn & Suites Wellington | 60.7% | 193.43 | 85.26 | 44.1% |
20 | Loan | 4, 17, 19, 31, 33 | 1 | The Chatham Retail Condo | NAP | NAP | NAP | NAP |
21 | Loan | 5, 6, 12, 16, 19, 20, 22, 23 | 14 | Triple Net Portfolio | NAP | NAP | NAP | NAP |
21.01 | Property | 1 | 417 & 433 West 164th Street | NAP | NAP | NAP | NAP | |
21.02 | Property | 1 | 5455 State Route 307 West | NAP | NAP | NAP | NAP | |
21.03 | Property | 1 | 508 Fishkill Avenue | NAP | NAP | NAP | NAP | |
21.04 | Property | 1 | 10701 East 126th Street North | NAP | NAP | NAP | NAP | |
21.05 | Property | 1 | 120-150 West 154th Street | NAP | NAP | NAP | NAP | |
21.06 | Property | 1 | 529 Aldo Avenue | NAP | NAP | NAP | NAP | |
21.07 | Property | 1 | 758 East Utah Valley Drive | NAP | NAP | NAP | NAP | |
21.08 | Property | 1 | 7051 Patterson Drive | NAP | NAP | NAP | NAP |
A-1-43 |
BMO 2023-C4 - Annex A-1
Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | Second Most Recent Hotel Occupancy (%) | Third Most Recent ADR ($) | Third Most Recent RevPAR ($) | Third Most Recent Hotel Occupancy (%) |
21.09 | Property | 1 | 255 Industrial Parkway | NAP | NAP | NAP | NAP | |
21.10 | Property | 1 | 2801 North Earl Rudder Freeway | NAP | NAP | NAP | NAP | |
21.11 | Property | 1 | 1200 North Maitlen Drive | NAP | NAP | NAP | NAP | |
21.12 | Property | 1 | 2022 West Townline Road | NAP | NAP | NAP | NAP | |
21.13 | Property | 1 | 5450 Bishop Road | NAP | NAP | NAP | NAP | |
21.14 | Property | 1 | 13210 Kingston Avenue | NAP | NAP | NAP | NAP | |
22 | Loan | 6, 12, 17 | 8 | Stoney Creek Hotel Portfolio | 45.2% | 153.15 | 32.14 | 21.0% |
22.01 | Property | 1 | Stoney Creek Hotel St. Joseph | 65.3% | 128.97 | 48.87 | 37.9% | |
22.02 | Property | 1 | Stoney Creek Hotel Sioux City | 49.3% | 163.83 | 41.75 | 25.5% | |
22.03 | Property | 1 | Stoney Creek Hotel Columbia | 39.1% | 187.30 | 18.96 | 10.1% | |
22.04 | Property | 1 | Stoney Creek Hotel Des Moines – Johnston | 31.2% | 149.15 | 27.32 | 18.3% | |
22.05 | Property | 1 | Stoney Creek Inn Galena | 60.9% | 141.65 | 41.59 | 29.4% | |
22.06 | Property | 1 | Stoney Creek Hotel Quad Cities – Moline | 39.1% | 186.48 | 22.25 | 11.9% | |
22.07 | Property | 1 | Stoney Creek Hotel Peoria | 36.5% | 166.70 | 25.87 | 15.5% | |
22.08 | Property | 1 | Stoney Creek Inn Quincy | 62.9% | 137.10 | 48.22 | 35.2% | |
23 | Loan | 25 | 1 | TownePlace Suites Port St. Lucie I-95 | 76.1% | 109.05 | 58.23 | 53.4% |
24 | Loan | 28 | 1 | Walgreens Orlando Operations Center | NAP | NAP | NAP | NAP |
25 | Loan | 6, 12, 22 | 3 | Rivercrest 3-Pack Portfolio | NAP | NAP | NAP | NAP |
25.01 | Property | 1 | Norton Commons | NAP | NAP | NAP | NAP | |
25.02 | Property | 1 | Marketplace At Locust Grove | NAP | NAP | NAP | NAP | |
25.03 | Property | 1 | Lexington Shopping Center | NAP | NAP | NAP | NAP | |
26 | Loan | 12, 16, 23, 33 | 1 | 800 Cesar Chavez | NAP | NAP | NAP | NAP |
27 | Loan | 1, 13, 16, 29 | 1 | 180-186 Cedar Street | NAP | NAP | NAP | NAP |
28 | Loan | 12, 25 | 1 | Kingston Square Apartments | NAP | NAP | NAP | NAP |
29 | Loan | 19, 25 | 1 | Hampton by Hilton Inn West Palm Beach-Lake Worth-Turnpike | 58.9% | 144.46 | 61.97 | 42.9% |
30 | Loan | 12, 13, 23 | 1 | PetSmart HQ | NAP | NAP | NAP | NAP |
31 | Loan | 1 | Towneplace Suites Glendale | 77.1% | 93.57 | 49.38 | 52.8% | |
32 | Loan | 1, 10 | 1 | Mountain Vista Apartments | NAP | NAP | NAP | NAP |
33 | Loan | 6, 12, 19 | 2 | Oak Ridge Office Park | NAP | NAP | NAP | NAP |
33.01 | Property | 1 | Oak Ridge Technical Center | NAP | NAP | NAP | NAP | |
33.02 | Property | 1 | Oak Ridge Corporate Center | NAP | NAP | NAP | NAP | |
34 | Loan | 1, 10, 25 | 1 | Gary Indiana Portfolio | NAP | NAP | NAP | NAP |
35 | Loan | 2, 3, 10, 12, 15 | 1 | 1136 Crescent Ave | NAP | NAP | NAP | NAP |
36 | Loan | 5, 19 | 1 | Hampton Inn Bowie | 68.5% | 87.74 | 37.57 | 42.8% |
37 | Loan | 4, 16, 22, 31 | 1 | 151 NW 24th Street | NAP | NAP | NAP | NAP |
38 | Loan | 2, 3, 25, 28 | 1 | DPM - St Charles, MO | NAP | NAP | NAP | NAP |
39 | Loan | 1, 10 | 1 | Columbia Arms and Aspen-Alpine Apartments | NAP | NAP | NAP | NAP |
40 | Loan | 1, 5, 10 | 1 | Fox Creek Apartments | NAP | NAP | NAP | NAP |
41 | Loan | 16 | 1 | Sunnybrook MHC | NAP | NAP | NAP | NAP |
42 | Loan | 2, 3, 25, 28 | 1 | DPM - Columbus, OH | NAP | NAP | NAP | NAP |
43 | Loan | 25, 28 | 1 | DPM - Saginaw, MI | NAP | NAP | NAP | NAP |
44 | Loan | 16, 27 | 1 | Diamond Hill Lofts | NAP | NAP | NAP | NAP |
45 | Loan | 6, 28 | 2 | Southern Star NC Portfolio | NAP | NAP | NAP | NAP |
45.01 | Property | 1 | Main Street Self Storage | NAP | NAP | NAP | NAP | |
45.02 | Property | 1 | Island Storage | NAP | NAP | NAP | NAP | |
46 | Loan | 1 | Whispering Lakes MHC | NAP | NAP | NAP | NAP |
A-1-44 |
Footnotes to Annex A-1 | |
(1) | “BMO” denotes Bank of Montreal as Mortgage Loan Seller, “SMC” denotes Starwood Mortgage Capital LLC as Mortgage Loan Seller, “CREFI” denotes Citi Real Estate Funding Inc. as Mortgage Loan Seller, “LMF” denotes LMF Commercial, LLC as Mortgage Loan Seller, “3650 REIT” denotes 3650 Real Estate Investment Trust 2 LLC as Mortgage Loan Seller, “AREF” denotes Argentic Real Estate Finance LLC as Mortgage Loan Seller, “GCMC” denotes Greystone Commercial Mortgage Capital LLC as Mortgage Loan Seller, “Natixis” denotes Natixis Real Estate Capital LLC as Mortgage Loan Seller, and “Oceanview” denotes Oceanview Commercial Mortgage Finance, LLC, as Mortgage Loan Seller. With respect to Loan No. 4, Weston at Copperfield, the mortgage loan was originated by Arbor Private Label, LLC and purchased by the Mortgage Loan Seller. With respect to Loan No. 6, Latitude at South Portland, the mortgage loan was originated by Arbor Private Label, LLC and purchased by the Mortgage Loan Seller. With respect to Loan No. 8, Park West Village, the mortgage loan is part of a whole loan that was co-originated by SMC, BMO and CREFI. With respect to Loan No. 9, Green Acres, the mortgage loan is part of a whole loan that was co-originated by Goldman Sachs Bank USA, BMO, DBR Investments Co. Limited and Morgan Stanley, N.A. With respect to Loan No. 10, 575 Broadway, the mortgage loan is part of a whole loan that was co-originated by CREFI and Societe Generale Financial Corporation. With respect to Loan No. 12, Great Lakes Crossing Outlets, the mortgage loan is part of a whole loan that was co-originated by BMO, DBR Investments Co. Limited and Goldman Sachs Bank USA. With respect to Loan No. 27, 180-186 Cedar Street, the mortgage loan was originated by Arbor Private Label, LLC and purchased by the Mortgage Loan Seller. With respect to Loan No. 32, Mountain Vista Apartments, the mortgage loan was originated by Arbor Private Label, LLC and purchased by the Mortgage Loan Seller. With respect to Loan No. 34, Gary Indiana Portfolio, the mortgage loan was originated by Arbor Private Label, LLC and purchased by the Mortgage Loan Seller. With respect to Loan No. 39, Columbia Arms and Aspen-Alpine Apartments, the mortgage loan was originated by Arbor Private Label, LLC and purchased by the Mortgage Loan Seller. With respect to Loan No. 40, Fox Creek Apartments, the mortgage loan was originated by Arbor Private Label, LLC and purchased by the Mortgage Loan Seller. |
(2) | With respect to Loan No. 3, Gilardian NYC Portfolio, the mortgaged property is comprised of two buildings with 153 multifamily units totaling 121,101 square feet and one commercial unit totaling 5,996 square feet of retail space. With respect to Loan No. 8, Park West Village, the mortgaged property is comprised of 850 residential units totaling 643,708 square feet, and one commercial unit totaling 1,039 square feet of office space. With respect to Loan No. 18, Naples Center, the mortgaged property is comprised of a retail component comprising 48,712 square feet and an office component comprising 24,963 square feet. With respect to Loan No. 35, 1136 Crescent Ave, the mortgaged property is comprised of two commercial retail units consisting of 11,200 square feet and a multifamily component consisting of 14 multifamily units totaling 6,150 square feet. With respect to Loan No. 38, DPM - St Charles, MO, the mortgaged property is comprised of 768 self-storage units totaling 91,025 square feet and one commercial unit totaling 20,841 square feet of retail space. With respect to Loan No. 42, DPM - Columbus, OH, the mortgaged property is comprised of 592 self-storage units totaling 72,725 square feet and one commercial unit totaling 24,575 square feet of retail space. |
A-1-45 |
(3) | Certain of the mortgage loans include parcels ground leased to tenants in the calculation of the total square footage and the occupancy of the mortgaged property. With respect to Loan No. 3, Gilardian NYC Portfolio, the mortgaged property is comprised of two buildings with 153 multifamily units totaling 121,101 square feet and one commercial unit totaling 5,996 square feet of retail space. With respect to Loan No. 8, Park West Village, there is 1,039 square feet of commercial space not presented in Number of Units. Current Occupancy reflects the occupancy of the multifamily component of the mortgaged property. The commercial space is 100.0% leased as of July 22, 2022. With respect to Loan No. 9, Green Acres, the fee interest in the Walmart Parcel is owned by Walmart, an anchor tenant at the Walmart Parcel. Valley Stream Green Acres LLC (“Valley Stream”), a borrower, owns the leasehold interest in the Walmart Property pursuant to a 36-year ground lease, dated as of February 22, 1989 (the “Walmart Ground Lease”), between Walmart, as ground lessor, and Valley Stream, as ground lessee. Valley Stream leased the Walmart Parcel back to Walmart. The term of the Ground Lease commenced on August 13, 1990, and expires August 12, 2026, with two additional six-year extension options. According to the estoppel delivered by Walmart (the “Ground Lease Estoppel”) and Valley Stream, the base rent under the Walmart Ground Lease is a fixed amount equal to approximately $1,080,000 per annum (approximately $90,000 per month) during the initial term as determined in accordance with the terms of the Walmart Ground Lease and approximately $1,500,000 per annum (approximately $125,000 per month) during the extension terms. The lease contains standard leasehold mortgagee protections including notice and cure rights and the right to enter into a new ground lease in the event of termination of the ground lease (including rejection of the ground lease in bankruptcy). Pursuant to the Ground Lease Estoppel, Walmart agreed not to amend or modify the ground lease without the lender’s consent. With respect to Loan No. 10, 575 Broadway, the mortgaged property is comprised of approximately 50,959 square feet of retail space representing 28.8% of the total net rentable area and approximately 125,689 square feet of office space representing 71.2% of the total net rentable area. The mortgaged property is subject to a ground lease between 575 Broadway LLC, a New York limited liability company, as the lessor, and the borrower, as the lessee, with a term expiring on June 30, 2060. The current annual ground lease rent as of the Cut-off Date is equal to $5,089,118. Base rent for each subsequent lease year will be an amount equal to the sum of (a) the percentage by which the applicable price index for such lease year exceeds the base index, multiplied by $4,140,000 and (b) $4,140,000. The annual ground lease rent increase is subject to a floor of 3.5% and a ceiling of 5.5% on any adjustment date. With respect to Loan No. 18, Naples Center, the mortgaged property is comprised of a retail component comprising 48,712 square feet and an office component comprising 24,963 square feet. With respect to Loan No. 35, 1136 Crescent Ave, the mortgaged property is comprised of two commercial retail units consisting of 11,200 square feet and a multifamily component consisting of 14 multifamily units totaling 6,150 square feet. With respect to Loan No. 38, DPM - St Charles, MO, the mortgaged property is comprised of 768 self-storage units totaling 91,025 square feet and one commercial unit totaling 20,841 square feet of retail space. With respect to Loan No. 42, DPM - Columbus, OH, the mortgaged property is comprised of 592 self-storage units totaling 72,725 square feet and one commercial unit totaling 24,575 square feet of retail space. |
A-1-46 |
(4) | In certain cases, the mortgaged properties may have tenants that have executed leases that were included in the underwriting but that have not yet commenced paying rent and/or are not in occupancy. For tenants that are one of the top 5 tenants (by net rentable area leased) for the 15 largest mortgage loans, certain of such tenants have not taken possession or commenced paying rent or sublease a material portion of their property. See “Description of the Mortgage Pool—Tenant Issues— Rights to Sublease” and “--Tenants Not Yet in Occupancy or in a Free Rent Period, Leases Under Negotiation and LOIs” in the prospectus. With respect to Loan No. 10, 575 Broadway, Valor Management LLC, the Third Largest Tenant at the mortgaged property has not yet taken occupancy. Valor Management LLC is expected to take occupancy on February 1, 2023 and will have four months of free rent. At origination, approximately $744,760 was escrowed for free rent. There can be no assurance that such tenant will take possession of its space and begin paying rent as expected or at all. With respect to Loan No. 14, Patuxent & Coliseum, One Life Gym, the Largest Tenant at the Coliseum Marketplace mortgaged property has not yet taken occupancy. One Life Gym’s lease will commence upon acceptance of the leased premises by One Life Gym following completion of certain landlord work required by such tenant’s lease (including, causing the leased premises to be separately metered, causing the sprinkler system to be in good working order and removing and disposing of three rooftop HVAC units), which landlord work is required to be completed on or before May 16, 2023. There can be no assurance that the tenant will accept its improvements, that such tenant’s lease will commence or that such tenant will take possession of the leased premises and begin paying rent as expected or at all. Further, following the completion of the landlord work and commencement of the lease, One Life Gym is permitted to undertake certain tenant improvement work under its lease which is anticipated to cost approximately $2,306,480. At origination, approximately $2,306,480 was reserved for the cost of performing such tenant improvements. There can be no assurance that the expected tenant improvements will be completed as expected or at all. For the first nine calendar months following the rent commencement date under the One Life Gym lease, One Life Gym is not obligated to pay its proportionate share of common area maintenance charges or taxes. At origination, approximately $566,718 was escrowed for free rent. With respect to Loan No. 20, The Chatham Retail Condo, The Largest Tenant, WORKSHOPPE has a lease commencement date of November 3, 2022 and rent commencement date of July 1, 2023. The tenant has taken possession of the space and has no early termination options. WORKSHOPPE will receive 12 months of 50% rent from July 1, 2023 to and including June 30, 2024. The lender reserved all gap and free rent at loan origination. With respect to Loan No. 37, 151 NW 24th Street, the 4th Largest Tenant, Smoke Stop, has commenced paying rent and taken occupancy of its leased space, but is not yet open for business. At origination, $66,000 was reserved for such space and will be released to the borrower upon confirmation that Smoke Stop is open for business, paying unabated rent and has provided an estoppel reasonably satisfactory to the lender. |
(5) | With respect to all mortgage loans, with the exceptions of the mortgage loans listed identified in “Description of the Mortgage Pool—Certain Calculations and Definitions” in the prospectus, the Cut-off Date LTV Ratio (%) and the LTV Ratio at Maturity (%) are based on the Appraised Value ($) even though, for certain mortgage loans, the appraisal provided “as-stabilized” values based on certain criteria being met. With respect to Loan No. 7, Orizon Aerostructures, the Appraised Value of $125,000,000 reflects a premium attributed to the value of the Mortgaged Properties as a whole. The sum of the as-is appraised values of each of the individual Mortgaged Properties is $124,950,000. The Cutoff LTV (%) and Maturity LTV (%) based upon the Appraised Value without a portfolio premium are 48.9% and 48.9%, respectively. With respect to Loan No. 9, Green Acres, the as-is value for the property is based on the assumption that the PILOT documents will be extended to 2031 and $119.1 million was included in the total concluded as-is value of $679.0 million as the present value of the PILOT benefits through 2031. However, in the absence of the PILOT tax benefits beyond 2026, the as-is value of the property would be reduced by approximately $58.0 million resulting in an estimated |
A-1-47 |
value of $621.0 million. The Cut-off Date LTV and Maturity Date LTV based on the estimated value of $621.0 million would be 59.6%. With respect to Loan No. 11, Cadence, the Appraised Value of $54,400,000 reflects a premium attributed to the value of the Mortgaged Properties as a whole. The sum of the as-is appraised values of each of the individual Mortgaged Properties is $52,475,000. The Cutoff LTV (%) and Maturity LTV (%) based upon the Appraised Value without a portfolio premium are 49.1% and 49.1%, respectively. With respect to Loan No. 14, Patuxent & Coliseum, the Appraised Value ($) for the Coliseum Marketplace mortgaged property represents the “Prospective Value Upon Stabilization” of $15,300,000, effective November 12, 2024, which assumes the stabilized occupancy has been achieved. The “as-is” appraised value of the Coliseum Marketplace mortgaged property (without taking into account such assumption) as of November 12, 2022 is $10,800,000. With respect to Loan No. 15, WRS Retail Portfolio, the Appraised Value ($) represents the “as-portfolio” appraised value of $145,320,000 as of October 27, 2022, which is inclusive of an approximately 2.3% portfolio premium and reflects the “as-is” appraised value of the mortgaged properties as a whole if sold in their entirety to a single buyer. The aggregate total of the “as-is” appraised values of the individual mortgaged properties (exclusive of the portfolio premium) is $142,000,000. The Cut-off Date LTV Ratio (%) and LTV Ratio at Maturity / ARD (%) based upon the aggregate “as-is” appraised value are 59.2% and 57.7%, respectively. With respect to Loan No. 17, Embassy Suites El Paso, the Appraised Value ($) represents the “As-Complete” appraised value of $37,500,000 as of September 1, 2024. The "As-Complete" value reflects the “prospective market value upon completion of renovation” as of September 1, 2024, which assumes the completion of the franchisor-mandated property improvement plan and the conversion of all or a portion of the meeting space currently existing on the eighth floor into no more than 18 additional hotel guest rooms at the Mortgaged Property. At origination, the borrower escrowed $4,100,000 for a Property Improvement Plan Reserve and $1,087,899 for a Room Addition Reserve. The “As-Is” appraised value of the mortgaged property is $29,000,000 as of September 1, 2022 and the Cutoff LTV (%) and the Maturity LTV (%) based on the “As-Is” appraised value are 75.9% and 71.7%, respectively. With respect to Loan No. 21, Triple Net Portfolio, the Appraised Value ($) represents the “As-Is” appraised value of $152,000,000, which reflects a portfolio premium of approximately 6.562% over the aggregate “as-is” appraised values of the portfolio properties if sold together on a bulk basis and assumes a TI/LC reserve account of $4,000,000. The aggregate of the “as-is” appraised values which does not assume a TI/LC reserve account on a stand-alone basis is $142,640,000. With respect to Loan No. 36, Hampton Inn Bowie, the appraisal concluded an “As Complete” value of $12,000,000 as of September 1, 2023 and an “As-Is” value of $10,500,000 as of September 1, 2022. The As-Complete value reflects the value upon completion of the franchisor-mandated property improvement plan at the Mortgaged Property. At origination, the borrower escrowed approximately $1,159,450 for a property improvement plan reserve, while the As-Is value assumes the Mortgaged Property in its as-is condition. The Cut-off Date LTV Ratio (%) and the LTV Ratio at Maturity / ARD (%) are 71.9% and 63.3%, respectively, based on the As-Is value. Based on the As Complete value, the Cut-off Date LTV Ratio (%) and the LTV Ratio at Maturity / ARD (%) are 62.9% and 55.4%, respectively. With respect to Loan No. 40, Fox Creek Apartments, the Appraised Value ($) represents the “Encumbered” appraised value of $8,300,000. The Mortgaged Property is presently encumbered with a Land Use Restriction Agreement (LURA) that imposes rent and income restrictions for the tenancy on the tenants at the Mortgaged Property. The hypothetical “Unencumbered” value, a value that assumes the absence of the LURA and, therefore, any restrictions associated with income or rent is $15,750,000. | |
A-1-48 |
(6) | For mortgage loans secured by multiple mortgaged properties, each mortgage loan’s Original Balance ($), Cut-off Date Balance ($) and Maturity Balance ($) are allocated to the respective mortgaged property based on the mortgage loan’s documentation, or if no such allocation is provided in the mortgage loan documentation, the mortgage loan seller’s determination of the appropriate allocation. ● Loan No. 3, Gilardian NYC Portfolio ● Loan No. 5, IPG Portfolio ● Loan No. 7, Orizon Aerostructures ● Loan No. 11, Cadence ● Loan No. 14, Patuxent & Coliseum ● Loan No. 15, WRS Retail Portfolio ● Loan No. 21, Triple Net Portfolio ● Loan No. 22, Stoney Creek Hotel Portfolio ● Loan No. 25, Rivercrest 3-Pack Portfolio ● Loan No. 33, Oak Ridge Office Park ● Loan No. 45, Southern Star NC Portfolio |
(7) | The Original Balance ($), Cut-off Date Balance ($), and Maturity Balance ($) represent only the mortgage loan included in the issuing entity. The Underwritten NOI DSCR (x), Underwritten NCF DSCR (x), Cut-off Date LTV Ratio (%), LTV Ratio at Maturity (%), Underwritten NOI Debt Yield (%), Underwritten NCF Debt Yield (%) and Loan per Unit ($) are calculated based on the mortgage loan included in the issuing entity and the related pari passu companion loans in the aggregate but exclude any subordinate companion loan(s). For more information regarding the mortgage loans secured by the mortgaged properties identified under the column heading in this Annex A-1, see the charts titled “Whole Loan Summary” and “Whole Loan Controlling Notes and Non-Controlling Notes” in “Description of the Mortgage Pool—The Whole Loans” in the prospectus. |
(8) | The Administrative Fee Rate % includes the Servicing Fee, the Operating Advisor Fee, the Certificate Administrator/Trustee Fee, the Asset Representations Reviewer Fee and the CREFC® Intellectual Property Royalty License Fee applicable to each mortgage loan. |
(9) | For the mortgage loans with an interest-only period that accrues interest on an Actual/360 basis, the Monthly Debt Service (IO) ($) was calculated as 1/12th of the product of (i) the Original Balance ($), (ii) the Interest Rate % and (iii) 365/360. |
(10) | With respect to Loan No. 4, Weston at Copperfield, a Grace Period (Late Payment) of 5 days is allowed. With respect to Loan No. 6, Latitude at South Portland, a Grace Period (Late Payment) of 5 days is allowed. In addition, the loan documents permit a Grace Period (Default) of 5 days. With respect to Loan No. 9, Green Acres, a Grace Period (Late Payment) of 5 days is allowed. With respect to Loan No. 32, Mountain Vista Apartments, a Grace Period (Late Payment) of 5 days is allowed. With respect to Loan No. 34, Gary Indiana Portfolio, a Grace Period (Late Payment) of 5 days is allowed. With respect to Loan No. 35, 1136 Crescent Ave, a Grace Period (Late Payment) of 5 days is allowed. With respect to Loan No. 39, Columbia Arms and Aspen-Alpine Apartments, a Grace Period (Late Payment) of 5 days is allowed. With respect to Loan No. 40, Fox Creek Apartments, a Grace Period (Late Payment) of 5 days is allowed. |
(11) | Intentionally blank |
A-1-49 |
(12) | The “L” component of the prepayment provision represents lockout payments. The “D” component of the prepayment provision represents defeasance payments. The “YM” component of the prepayment provision represents yield maintenance payments. The “O” Component of the prepayment provision represents the free payments including the Maturity Date. Certain mortgage loans permit the release of a portion of a mortgaged property (or an individual mortgaged property, in connection with a portfolio mortgage loan) under various circumstances, as described in the prospectus. See “Description of the Mortgage Pool—Certain Terms of the Mortgage Loans—Partial Releases” in the prospectus. With respect to Loan No. 2, Rialto Industrial, the lockout period will be at least 26 months beginning with and including the first payment date on January 6, 2023. Defeasance of the Rialto Industrial whole loan is permitted after the date that is the earlier of (i) two years from the closing date of the securitization that includes the last note to be securitized and (ii) November 10, 2025. The assumed lockout period of 26 months is based on the expected BMO 2023-C4 securitization closing date in February 2023. The actual lockout period may be longer. With respect to Loan No. 3, Gilardian NYC Portfolio, after the defeasance lockout period, the borrower may release either of the Gilardian NYC Portfolio Properties from the lien of the Gilardian NYC Portfolio Whole Loan by defeasing 120% of the allocated loan amount with respect to the applicable release property, provided that (a) the post-defeasance debt service coverage ratio for the undefeased note, based on income from the remaining property, will be not less than the greater of 1.10x, and pre-defeasance debt service coverage ratio, and (b) the post-defeasance loan-to-value ratio for the remaining property will not exceed the lesser of (i) 66.3%, and (ii) pre-defeasance loan-to-value ratio that existed immediately preceding such partial defeasance event. With respect to Loan No. 3, Gilardian NYC Portfolio, the lockout period will be at least 25 payment dates beginning with and including the first payment date in February 2023. Defeasance of the Gilardian NYC Portfolio whole loan in full is permitted at any time after the earlier to occur of (i) December 20, 2026 or (ii) the date that is two years from the closing date of the securitization that includes the last pari passu note to be securitized. The assumed lockout period of 25 payments is based on the closing date of this transaction in February 2023. The actual lockout period may be longer. With respect to Loan No. 5, IPG Portfolio, the borrower is permitted to prepay the IPG Portfolio Whole Loan in whole or in part (i) on or after the payment date occurring in April 2032 without the payment of any prepayment premium or (ii) beginning on the due date in November 2022 with the payment of a yield maintenance premium. Defeasance of the IPG Portfolio Whole Loan in whole or in part is permitted after the date that is earlier of (I) two years from the closing date of the securitization that includes the last note of the IPG Portfolio Whole Loan to be securitized and (ii) September 29, 2025. With respect to Loan No. 6, Latitude at South Portland, the lockout period will be at least 32 payment dates beginning with and including the first payment date in July 2022. Defeasance of the Latitude at South Portland whole loan in full is permitted at any time after the earlier to occur of (i) May 5, 2025 or (ii) the date that is two years from the closing date of the securitization that includes the last pari passu note to be securitized. The assumed lockout period of 32 payments is based on the closing date of this transaction in February 2023. The actual lockout period may be longer. With respect to Loan No. 7, Orizon Aerostructures, the lockout period will be at least 26 payment dates beginning with and including the first payment date in January 2023. Prepayment of the Orizon Aerostructures whole loan in full is permitted at any time after the earlier to occur of (i) November 15, 2026 or (ii) the date that is two years from the closing date of the securitization that includes the last pari passu note to be securitized. The assumed lockout period of 26 payments is based on the closing date of this transaction in February 2023. The actual lockout period may be longer. With respect to Loan No. 8, Park West Village, the lockout period will be at least 30 payment dates beginning with and including the first payment date in September 2022. Defeasance of the Park West Village whole loan in full is permitted at any time after the earlier to occur of (i) September 6, 2025 or (ii) the date that is two years from the closing date of the securitization that includes the last pari passu note to be securitized. The assumed lockout period of 30 payments is based on the closing date of this transaction in February 2023. The actual lockout period may be longer. |
A-1-50 |
With respect to Loan No. 9, Green Acres, the borrowers may obtain a release of one or more Release Parcels (A “Release Parcel” is a parcel on the Green Acres Property that is (a) non-income producing and unimproved for tenant occupancy and (b) the release of which does not have any adverse material effect.), subject to satisfaction of certain conditions including, but not limited to, (i) no event of default has occurred and is continuing, (ii) regardless of whether such release of the Release Parcel is successfully consummated, the borrowers pay to the lender a processing fee in the amount of $15,000, (iii) the remaining property constitutes a separate tax lot (or the borrowers shall have filed an application for a separate tax lot and the borrower sponsor guarantees the payment of taxes on the Release Parcel pending the final issuance of such separate tax lot), (iv) the borrowers certify to the lender that the remaining property with all easements appurtenant and other permitted encumbrances thereto will not, strictly as a result of such transfer, be in violation of certain reciprocal easement agreements, the Walmart Ground Lease, the PILOT Lease or any then applicable law, statute, rule or regulation, (v) satisfaction of any REMIC release conditions and (vi) if required by the lender, delivery of a rating agency confirmation with respect to such release. With respect to Loan No. 10, 575 Broadway, the borrower is permitted to defease the 575 Broadway whole loan at any time after the earlier to occur of (i) two years after the closing date of the securitization that includes the last promissory note to be securitized and (ii) November 29, 2025. The assumed defeasance lockout period of 26 payment dates is based on the expected BMO 2023-C4 securitization closing date in February 2023. The actual lockout period may be longer. With respect to Loan No. 11, Cadence, Borrower will have the right to release individual properties as collateral for the loan via a partial defeasance of the loan or a partial prepayment (subject to yield maintenance) of the loan in an amount equal to 110% of the allocated loan amount for such property in connection with a non-monetary default under the loan, a monetary default under the loan and such monetary default is a direct result of a default by Cadence under the Cadence lease, or a material default under the Cadence Lease (or any replacement lease) with respect to such Property, provided that (a) the release of such property would cure such default and no other default is ongoing, (b) any such partial defeasance shall be subject to the Defeasance Lockout Period and satisfaction of other customary provisions related to such partial defeasance or release, (c) such release will be completed prior to the expiration of the cure period for the applicable default under the loan, provided that if the borrower is diligently pursuing such release and cannot complete it within the applicable cure period, the borrower will have such additional time as necessary to effectuate such release, not to exceed 180 days in the aggregate, and (d) simultaneously with such release, the released property will be released from the Cadence Lease pursuant to a lease modification or new lease approved by Lender in accordance with the terms of the loan documents. With respect to Loan No. 12, Great Lakes Crossing Outlets, the lockout period will be at least 24 payment dates beginning with and including the first payment date in March 2023. Defeasance of the Great Lakes Crossing Outlets whole loan in full is permitted at any time after the earlier to occur of (i) March 1, 2026 or (ii) the date that is two years from the closing date of the securitization that includes the last pari passu note to be securitized. The assumed lockout period of 24 payments is based on the closing date of this transaction in February 2023. The actual lockout period may be longer. With respect to Loan No. 14, Patuxent & Coliseum, at any time after the permitted release date, provided no event of default shall have occurred and be continuing, the borrower shall have the right to obtain the release of any one or more eligible release parcels, provided among other things, (i) the DSCR with respect to the remaining property shall be greater than or equal to the greater of (x) the DSCR for all of the properties (including the release property) immediately prior to the release of such release property and (y) 2.00x, (ii) the Debt Yield with respect to the remaining property shall be greater than or equal to the greater of (x) the Debt Yield for all of the Properties (including the release property) immediately prior to the release of such release property and (y) 13%, and (iii) an amount equal to the greater of (x) 120% of the allocated loan amount with respect to such eligible release parcel and (y) 90% of the Net Sales Proceeds applicable to such eligible release parcel, provided certain conditions in the loan agreement being met. With respect to Loan No. 15, WRS Retail Portfolio, at any time after the permitted release date or the permitted defeasance date, as applicable, and prior to the open period, the borrower may obtain a release of an individual property from the lien of the mortgage, subject to satisfaction of certain conditions including, but not limited to, (i) no event of default has occurred and is continuing, (ii) the borrower makes a partial prepayment in an amount equal to 115% of the allocated loan amount together with the applicable yield maintenance premium for the released property in the case of a partial release, or delivers defeasance collateral in an amount equal to 115% of the allocated loan | |
A-1-51 |
amount for the released property in the case of a partial defeasance; (iii) the debt service coverage ratio with respect to the remaining WRS Retail Portfolio Properties after such release is not less than the greater of (a) 1.39x and (b) the debt service coverage ratio for the remaining WRS Retail Portfolio Properties and the released property for the preceding 12 months, (iv) the loan to value ratio after release is greater than the lesser of (a) 57.8% and (b) the loan to value ratio for the remaining WRS Retail Portfolio Properties and the released property as of the date immediately preceding such release, (v) satisfaction of any REMIC release conditions, and (vi) if required by the lender, delivery of a rating agency confirmation with respect to such release. With respect to Loan No. 18, Naples Center, the lockout period is 29 payment dates beginning with and including the first payment date in October 2022. Defeasance of the Naples Center Mortgage Loan is permitted at any time after the earlier to occur of (i) August 22, 2025 or (ii) the date that is two years and one day from the closing date of the securitization. The assumed lockout period of 29 payments is based on the closing date of this transaction in February 2023. The actual lockout period may be longer. With respect to Loan No. 21, Triple Net Portfolio, the Triple Net Portfolio Whole Loan documents permit the release of the 13210 Kingston Avenue Property from the lien of the mortgage in the event the tenant at the 13210 Kingston Avenue Property exercises its purchase option pursuant to the Messer lease, and the release of the applicable borrower’s obligations under the Triple Net Portfolio Whole Loan documents with respect to the 13210 Kingston Avenue Property, upon satisfaction of certain conditions set forth in the Triple Net Portfolio Whole Loan documents, including, without limitation, the following: (a) the borrowers give the lender no less than one month notice of such property release, and (b) the amount of the outstanding principal balance of the Triple Net Portfolio Whole Loan to be prepaid must equal or exceed the greater of the allocated loan amount for the 13210 Kingston Avenue Property or the net sales proceeds from the sale of the 13210 Kingston Avenue Property, together with payment of the applicable yield maintenance premium of 1.0%. With respect to Loan No. 21, Triple Net Portfolio, the lockout period will be at least 30 payment dates beginning with and including the first payment date of September 5, 2022. Defeasance of the Triple Net Portfolio Whole Loan is permitted at any time after the earlier to occur of (i) two years after the closing date of the securitization that includes the last promissory note to be securitized and (ii) July 29, 2025. The assumed defeasance lockout period of 30 payment dates is based on the expected BMO 2022-C4 securitization closing date in February 2023. The actual lockout period may be longer. With respect to Loan No. 22, Stoney Creek Hotel Portfolio, the lockout period will be at least 25 payment dates beginning with and including the first payment date in February 2023. Defeasance of the Stoney Creek Hotel Portfolio whole loan in full is permitted at any time after the earlier to occur of (i) December 20, 2026 or (ii) the date that is two years from the closing date of the securitization that includes the last pari passu note to be securitized. The assumed lockout period of 25 payments is based on the closing date of this transaction in February 2023. The actual lockout period may be longer. With respect to Loan No. 22, Stoney Creek Hotel Portfolio, the borrower may defease the loan in part on a Property-by-Property basis, subject to: (i) partial defeasance of the loan in an amount equal to the allocated loan amount for such Property multiplied by 115%, (ii) the DSCR for the loan after giving effect to each such release may be not less than the greater of (a) 2.92x and (b) the DSCR immediately prior to such release, (iii) the LTV for the loan after giving effect to each such release may be not greater than the lesser of (a) 45.1% and (b) the LTV immediately prior to such release and (iv) other customary conditions set forth in the loan documents. With respect to Loan No. 25, Rivercrest 3-Pack Portfolio, at any time after the date that is two years after the securitization closing date, and prior to four months before the maturity date, the Mortgage Loan documents permit the borrower to obtain the release of any individual Mortgaged Property from the lien of the mortgage provided that, among other conditions, (i) the borrowers defease the Mortgage Loan in an amount equal to the greater of (a) 125% of the allocated loan amount with respect to such individual Mortgaged Property, (b) the amount which would result in the debt yield with respect to the remaining individual Mortgaged Property or individual Mortgaged Properties being not less than 9.0% and/or (c) the amount which would result in the debt yield with respect to the remaining individual Mortgaged Property or individual Mortgaged Properties being not less than the debt yield immediately prior to the applicable release, and (ii) the REMIC release requirements are satisfied. With respect to Loan No. 26, 800 Cesar Chavez, the lockout period will be at least 35 payment dates beginning with and including the first payment date of April 5, 2022. Defeasance of the 800 Cesar Chavez Whole Loan is permitted at any time after the earlier to occur of (i) two years after the closing date of the securitization that includes the last promissory note to be securitized and (ii) February 22, 2025. The assumed defeasance lockout period of 35 payment |
A-1-52 |
dates is based on the expected BMO 2022-C4 securitization closing date in February 2023. The actual lockout period may be longer. With respect to Loan No. 28, Kingston Square Apartments, the lockout period will be at least 29 payment dates beginning with and including the first payment date in October 2022. Defeasance of the Kingston Square Apartments whole loan in full is permitted at any time after the earlier to occur of (i) August 25, 2026 or (ii) the date that is two years from the closing date of the securitization that includes the last pari passu note to be securitized. The assumed lockout period of 29 payments is based on the closing date of this transaction in February 2023. The actual lockout period may be longer. With respect to Loan No. 30, PetSmart HQ, on any business day after the lockout release date and prior to the open period start date, the borrower may obtain the release of a certain parcel of vacant and unimproved land, upon satisfying certain release conditions, including (i) at least 60 days prior written notice, (ii) no cash trap event period has occurred and is continuing, (iii) the debt yield may not be less than 8.0% and (iv) the mezzanine loan conditions are satisfied. With respect to Loan No. 30, PetSmart HQ, the lockout period will be at least 40 payment dates beginning with and including the first payment date of May 5, 2021. Defeasance of the PetSmart HQ Whole Loan is permitted at any time after the earlier to occur of (i) two years from the “startup day” of the REMIC trust established in connection with the last securitization involving any portion of or interest in the loan and (ii) August 30, 2024. The assumed defeasance lockout period of 40 payment dates is based on two years from startup date of August 17, 2022. The actual lockout period may be longer. With respect to Loan No. 33, Oak Ridge Office Park, the borrowers have the right to release a release parcel, upon the satisfaction of certain conditions, including, among other things, (i) no event of default is continuing, (ii) the borrowers pay an amount equal to the greater of (a) 100% of the net sale proceeds for the release parcel, or (b) 125% of the allocated loan amount for the release parcel, (iii) the debt yield is not less than the greater of (a) 9.51% and (b) the debt yield immediately preceding such partial release, (iv) the LTV is not greater than the lesser of (a) 62.8% and (b) the LTV immediately preceding such partial release and (v) the REMIC release requirements are satisfied. With respect to Loan No. 35, 1136 Crescent Ave, the lockout period is 27 payment dates beginning with and including the first payment date in December 2022. Defeasance of the 1136 Crescent Ave Mortgage Loan is permitted at any time after the earlier to occur of (i) October 7, 2025 or (ii) the date that is two years and one day from the closing date of the securitization. The assumed lockout period of 27 payments is based on the closing date of this transaction in February 2023. The actual lockout period may be longer. | |
(13) | Refers to (a) debt secured by the mortgaged property, (b) mezzanine debt and (c) preferred equity. See “Description of the Mortgage Pool—Additional Indebtedness—Existing Mezzanine Debt,” “—Preferred Equity and Preferred Return Arrangements” and “Certain Legal Aspects of the Mortgage Loans” in the prospectus for information related to mortgage loans with subordinate, mezzanine or other additional debt or preferred equity that permit subordinate, mezzanine or other additional debt in the future. With respect to Loan No. 2, Rialto Industrial, future mezzanine debt is permitted (the “Approved Mezzanine Loan”), provided that, subject to the satisfaction of certain conditions set forth in the loan documents, such Approved Mezzanine Loan (i) will be in an amount equal to the least of (a) $19,000,000, (b) an amount that when added to the mortgage loan will result in a loan-to-value percentage of not more than 70.0%, (c) an amount, taking into account the anticipated monthly principal and interest payments due under the proposed Approved Mezzanine Loan, that will result in a debt service coverage ratio of no less than 1.10x and (d) an amount that when added to the mortgage loan will result in a debt yield of no less than 8.50%, (ii) is otherwise on terms and conditions reasonably acceptable to the |
A-1-53 |
lender and evidenced by loan documents which have been reasonably approved by the lender, (iii) is secured only by a pledge of all or a portion of the membership interests in the borrower, (iv) creates no obligations or liabilities on the part of the borrower and results in no liens on any portion of the mortgaged property, (v) has a term expiring on or after the stated maturity date and (vi) if made after a secondary market transaction, the approved mezzanine lender has received a rating comfort letter; and provided that the approved mezzanine lender enters into an intercreditor agreement with the lender in form and substance reasonably acceptable to the lender and the applicable rating agencies, which such intercreditor agreement will, among other things, restrict the ability of such approved mezzanine lender to transfer the Approved Mezzanine Loan or the pledged membership interests to another person without first obtaining the consent of the lender, which consent shall not be unreasonably withheld, and after a secondary market transaction, a rating comfort letter. With respect to Loan No. 3, Gilardian NYC Portfolio, concurrently with the funding of the Gilardian NYC Portfolio Whole Loan, John Hancock Life Insurance Company (U.S.A.) originated a mezzanine A loan in the amount of $26,000,000 secured by the mezzanine A borrower’s interests in the borrowers, as collateral for the mezzanine A loan (the “Mezzanine A Loan”). The Mezzanine A Loan is coterminous with the Gilardian NYC Portfolio Whole Loan. The Mezzanine A Loan accrues interest at a rate of 7.35000% per annum and requires interest-only payments until its maturity date. Concurrently with the funding of the Gilardian NYC Portfolio Whole Loan, TCM CRE REIT LLC originated a mezzanine B loan in the amount of $11,750,000 secured by the mezzanine B borrower’s interests in the borrowers, as collateral for the mezzanine B loan (the “Mezzanine B Loan”). The Mezzanine B Loan is coterminous with the Gilardian NYC Portfolio Whole Loan. The Mezzanine B Loan accrues interest at a rate of 10.50000% per annum and requires interest-only payments until its maturity date. With respect to Loan No. 4, Weston at Copperfield, the borrower is permitted to obtain a mezzanine loan subject to the satisfaction of certain conditions including, but not limited to: (i) the aggregate loan-to-value ratio of the mortgage loan and the mezzanine loan is not greater than 42.32% and (ii) the aggregate debt yield of the mortgage loan and the mezzanine loan is equal to or greater than 8.14%. With respect to Loan No. 5, IPG Portfolio, provided that no event of default is continuing under the IPG Portfolio Whole Loan documents, at any time after the earlier to occur of (i) the date that is two years after the closing date of the securitization that includes the last note of the IPG Portfolio Whole Loan to be securitized and (ii) September 29, 2025, an indirect or direct parent entity of the borrower is permitted to obtain a mezzanine loan secured by the direct or indirect equity interests in the borrower, provided that certain conditions are satisfied, including but not limited to: (i) the principal amount of the mezzanine loan may not be greater than the amount which will yield (x) an aggregate loan-to-value ratio for the IPG Portfolio Whole Loan that does not exceed 56.5%, (y) an aggregate DSCR for the IPG Portfolio Whole Loan that is not less than 1.66x and (z) and an aggregate debt yield for the IPG Portfolio Whole Loan that is not less than 10.51%, (ii) the mezzanine lender enters into an intercreditor agreement reasonably acceptable to the lender and the mezzanine lender, (iii) if required by the lender, the borrower delivers a rating agency confirmation with respect to the mezzanine loan, and (iv) the maturity of the mezzanine loan is co-terminous with, or longer than, the maturity of the IPG Portfolio Whole Loan. With respect to Loan No. 8, Park West Village, the Park West Village whole loan is comprised of 13 pari passu senior promissory notes in the aggregate original principal amount of $187,500,000 (collectively, the “Park West Village Senior Loan”), which was co-originated on August 3, 2022 by BMO, SMC and CREFI, one subordinate promissory Note B-A in the original principal amount of $66,500,000 (the “Park West Village Note B-A”), which was originated on August 3, 2022 by BMO, and one further subordinate promissory Note B-B in the original principal amount of $111,000,000 (the “Park West Village Note B-B”, and together with the Park West Village Note B-A, the “Park West Village Subordinate Companion Notes”), which was originated on August 3, 2022 by Park West Village Grand Avenue Partners, LLC, an affiliate of Oaktree Capital Management, L.P. The Park West Village Subordinate Companion Notes are co-terminus with the Park West Village Senior Loan, and each accrue interest at 4.65000% per annum. With respect to Loan No. 12, Great Lakes Crossing Outlets, the borrower is permitted to enter into a “Property-Assessed Clean Energy loan” (a “PACE Loan”) or any similar indebtedness for an amount not to exceed $5,000,000, subject to the lender’s approval (not to be unreasonably withheld, conditioned or delayed) and delivery of a rating agency confirmation, which is (i) incurred for improvements to the Mortgaged Property for the purpose of increasing energy efficiency, increasing use of renewable energy sources, resource conservation, or a combination of the foregoing, and (ii) repaid through multi-year assessments against the Mortgaged Property. The lien resulting from any unpaid and delinquent PACE Loan payments would have property tax lien status. | |
A-1-54 |
With respect to Loan No. 13, 315 5th Avenue, the borrower is permitted to obtain a mezzanine loan subject to the satisfaction of certain conditions including, but not limited to: (i) no event of default has occurred, (ii) only one secondary loan is originated and (iii) the principal amount of the mezzanine loan does not exceed $5,150,000. With respect to Loan No. 18, Naples Center, the member of the borrower has obtained a mezzanine loan in the original principal amount of $2,000,000, secured by the membership interests in the borrower. The mezzanine loan accrues at an interest rate of 10.00%, is co-terminous with the Naples Center Mortgage Loan and requires interest-only payments until the 61st payment date, after which payments are based on a 30-year amortization schedule. With respect to Loan No. 27, 180-186 Cedar Street, concurrently with the funding of the 180-186 Cedar Street mortgage loan, Arbor Realty Mezz Holdings, LLC originated and sold to the Mortgage Loan Seller, a mezzanine loan in the amount of $1,695,000 secured by the mezzanine borrower’s interests in the borrower, as collateral for the mezzanine loan (the “Mezzanine Loan”). The Mezzanine Loan is coterminous with the 180-186 Cedar Street mortgage loan. The Mezzanine Loan accrues interest at a rate of 12.00000% per annum and requires interest-only payments until its maturity date. With respect to Loan No. 30, PetSmart HQ, NE-SW Debt Holdings, LP has provided $12.0 million of mezzanine financing (the “PetSmart Mezzanine Loan”) secured by the equity interests in the related borrower. The PetSmart Mezzanine Loan is coterminous with the PetSmart HQ Whole Loan and will require interest-only payments through maturity at a fixed coupon of 12.00000%. | |
(14) | The Underwritten NOI DSCR (x), Underwritten NCF DSCR (x), Whole Loan Underwritten NCF DSCR (x) and Total Debt Underwritten NCF DSCR (x) for all partial interest-only mortgage loans were calculated based on the first 12 principal and interest payments after the origination date during the term of the mortgage loan. |
(15) | In certain cases, Underwritten TI / LC ($) is inclusive of certain credits for upfront reserves taken at closing. With respect to Loan No. 35, 1136 Crescent Ave, Underwritten Replacement Reserves and Underwritten TI/LC credit the upfront reserve amounts taken at closing. |
(16) | With respect to some mortgage loans, historical financial information may not be available as a result of acquisition financing and/or recent construction. With respect to Loan No. 1, 70 Hudson Street, historical financials prior to 2019 are not available because the mortgaged property was renovated in 2018. With respect to Loan No. 2, Rialto Industrial, historical financials are not available as the mortgaged property was occupied under a triple net lease from March 2020 and was also vacant between 2018 to March 2020. With respect to Loan No. 4, Weston at Copperfield, for Most Recent Cashflows, the 2022 trailing 12 month TTM does not include March 2022 as the property was acquired in March. With respect to Loan No. 5, IPG Portfolio, historical financial information is unavailable due to the acquisition of IPG Portfolio Properties at origination of the IPG Portfolio Whole Loan. With respect to Loan No. 7, Orizon Aerostructures, historical financial information is not available as the borrower recently acquired the Mortgaged Properties. With respect to Loan No. 11, Cadence, historical financial information is not available as the borrower recently acquired the Mortgaged Properties. With respect to Loan No. 16, Societal CDMO, historical financial information is not available as the borrower recently acquired the Mortgaged Properties. With respect to Loan No. 21, Triple Net Portfolio, the historical financial information is not available due to the Triple Net Portfolio Properties being acquired over 2014-2021 and separate financial information not having been provided in connection with such acquisition. |
A-1-55 |
With respect to Loan No. 26, 800 Cesar Chavez, the historical cash flows are not available as the sole tenant, GM Cruise, took possession of the “West Premises”, which is comprised of approximately 84,911 square feet (69.4% of NRA), in November 2020 and concurrently began paying rent on this portion of the Mortgaged Property. GM Cruise took possession of the “East Premises”, which is comprised of approximately 37,449 square feet (30.6% of NRA) in May 2021 and began paying rent on this portion of the Mortgaged Property on December 1, 2021. With respect to Loan No. 27, 180-186 Cedar Street, historical financial information is not available as the Mortgaged Property was constructed in 2022. With respect to Loan No. 37, 151 NW 24th Street, historical financial information prior to the trailing 12 months ending September 2022 is not available as it was not provided by the previous owner of the mortgaged property. With respect to Loan No. 41, Sunnybrook MHC, historical financial information for 2019 is not available as it was not provided by the previous owner of the mortgaged property. With respect to Loan No. 44, Diamond Hill Lofts, historical financial information is not available as the mortgaged property was acquired in 2019 and underwent significant renovations through August 2021. | |
(17) | With respect to Loan No. 9, Green Acres, the fee interest in a portion of the mortgaged property is owned by Walmart, an anchor tenant at the Walmart Property, and Valley Stream Green Acres LLC (“Valley Stream”), a borrower, owns the leasehold interest in the Walmart Property pursuant to a 36-year ground lease, dated as of February 22, 1989, between Walmart, as ground lessor, and Valley Stream, as ground lessee. Valley Stream leased the Walmart Property back to Walmart under two separate leases as described above. The term of the Ground Lease commenced on August 13, 1990 and expires August 12, 2026, with two additional six year extension options. According to the estoppel delivered by Walmart. The base rent under the Ground Lease is a fixed amount equal to approximately $1,080,000 per annum (approximately $90,000 per month) during the initial term and approximately $1,500,000 per annum (approximately $125,000 per month) during the extension terms. The lease contains standard leasehold mortgagee protections including notice and cure rights, right to a new lease in the event of termination of the ground lease (including rejection of the ground lease in bankruptcy), and an agreement that no amendment or modification of the ground lease entered into without lender’s consent will be effective. With respect to Loan No. 18, Naples Center, the mortgaged property is subject to a declaration of condominium. The fee simple interest of seventy nine and eighty eight hundredths percent (79.88%) of the total commercial condominium units are owned by the mortgagor and encumbered by the mortgage securing the loan. Those condominium interests are represented by units 100, 200, and 400 and common elements. With respect to Loan No. 20, The Chatham Retail Condo, the Mortgaged Property is subject to a declaration of condominium. The fee simple interest of one hundred percent (100.0%) of the commercial condominium unit and common elements is held by the related mortgagor and encumbered by the mortgage securing the loan. With respect to Loan No. 22, Stoney Creek Hotel Portfolio, the Stoney Creek Hotel Quad Cities – Moline property is subject to a mortgage, deed of trust or similar security instrument that creates a first mortgage lien on each of the related borrower’s leasehold interest and The City of Moline’s fee interest in such mortgaged property. |
(18) | Represents the amount deposited by the borrower at origination. All or a portion of this amount may have been released pursuant to the terms of the related mortgage loan documents. With respect to Loan No. 8, Park West Village, so long as no event of default under the Park West Village Whole Loan is continuing, on each payment date, the lender is required to transfer the Monthly Supplemental Income Reserve Disbursement Amount (as defined in Annex B to the Prospectus with respect to the Park West Village Whole Loan) from the supplemental income reserve to the cash management account. Such funds deposited into the cash management account will be required to be applied with all other funds then on deposit in the cash management account in the order of priority set forth in the Park West Village Whole Loan documents. So long as no event of default |
A-1-56 |
under the Park West Village Whole Loan is continuing, upon such time as the lender has reasonably determined that the Park West Village Property (excluding the amount on deposit in the supplemental income reserve) has achieved a 6.25% or higher for one calendar quarter “transient” Park West Village Whole Loan debt yield (calculated on the basis of annualized net cash flow for a three-month period ending with the most recently completed month), then upon the borrowers’ written request, all of the funds in the supplemental income reserve will be required to be disbursed to the borrowers; provided, however, if a Cash Trap Period (as defined in Annex B to the Prospectus with respect to the Park West Village Whole Loan) is then continuing, then such funds will not be disbursed to the borrowers, and such funds will instead be deposited into the excess cash reserve account, to be applied in accordance with the terms of the Park West Village Whole Loan documents. | |
(19) | Represents the monthly amounts required to be deposited by the borrower. The monthly collected amounts may be increased or decreased pursuant to the terms of the related mortgage loan documents. In certain other cases, all excess cash flow will be swept into reserve accounts in the event of certain conditions being triggered in the respective mortgage loan documents. With respect to Loan No. 2, Rialto Industrial, during the continuance of a Lease Sweep Period (as defined in the whole loan documents), provided no Cash Management Period (as defined in the whole loan documents) is then continuing, other than a Cash Management Period triggered solely as a result of a Lease Sweep Period, all excess cash flow funds are required to be held by the lender in a reserve account for the re-tenanting costs incurred with re-tenanting the related lease sweep tenant space. With respect to Loan No. 2, Rialto Industrial, commencing once the Litigation Reserve subaccount balance is below $25,000, the borrower will be required to make a deposit such that the amount in the reserve is equal to $50,000. With respect to Loan No. 3, Gilardian NYC Portfolio, on a monthly basis, the borrowers are required to deposit approximately $3,449.40 for replacement reserves if at any time the balance of the reserve falls below $30,000, until such time as the reserve is restored to a cap of $90,000. With respect to Loan No. 7, Orizon Aerostructures, the replacement reserve requirements for the borrower to make Replacement Reserve Monthly Deposits of $13,083.33 into the Replacement Reserve Account are waived so long as no event of default has occurred and is continuing, no Trigger Period (as defined in Annex B to the Prospectus with respect to the Orizon Aerostructures Whole Loan) has occurred and is continuing and the Trigger Lease (as defined in Annex B to the Prospectus with respect to the Orizon Aerostructures Whole Loan) is in full force and effect, there are no defaults thereunder and Trigger Tenant (as defined in Annex B to the Prospectus with respect to the Orizon Aerostructures Whole Loan) is directly paying the costs necessary to maintain each mortgaged property in a good and safe condition and repair and the borrower provides the lender with satisfactory evidence thereof upon the lender's reasonable request therefor. With respect to Loan No. 7, Orizon Aerostructures, on each Payment Date until the loan is either paid or defeased in full, the borrower is required to pay to the lender the amount of $65,416.67 (the "Rollover Reserve Monthly Deposit") (all such amounts, together with any funds deposited pursuant to the following sentence, being hereinafter collectively called the "Rollover Reserve Funds" and the account in which such amounts are held being hereinafter be referred to as the "Rollover Reserve Account"). In addition, the borrower is required to pay to the lender for deposit with the lender all funds received by the borrower in connection with any cancellation, termination or surrender of any lease, including, but not limited to, any surrender or cancellation fees, buy-out fees, or reimbursements for allowances paid to Tenants, tenant improvements and leasing commissions. The Rollover Reserve Account is required to be deposited with and held by the lender for payment of allowances to tenants, tenant improvement and leasing commission obligations incurred following the loan origination date in connection with any lease approved (or deemed approved) by the lender. Notwithstanding the foregoing, the requirement for the borrower to make Rollover Reserve Monthly Deposits into the Rollover Reserve Account will be waived so long as (a) no Event of Default has occurred and is continuing, (b) no Trigger Period has occurred and is continuing and (c) Trigger Lease is in full force and effect, there are no defaults thereunder. |
A-1-57 |
With respect to Loan No. 8, Park West Village, the lender may require the borrowers to make additional Supplemental Income Reserve deposits to the extent of 1/12th of (x) the initial Supplemental Income Reserve deposit with respect to the first 12 payment dates occurring during the term of the Park West Village Whole Loan, and (y) each Supplemental Income Reserve additional deposit amount with respect to the 12 payment dates following the date that the borrowers are required to deposit such Supplemental Income Reserve additional deposit amount pursuant to the terms of the Park West Village Whole Loan documents; provided that, if at any time the lender reassesses the Supplemental Income Reserve additional deposit amount in accordance with the terms of the Park West Village Whole Loan documents, the Monthly Supplemental Income Reserve Disbursement Amount will be adjusted so that all of funds in the Supplemental Income Reserve will be disbursed in equal monthly installments ending on such Supplemental Income Reserve reassessment date (i.e., so that there will be no funds in the Supplemental Income Reserve on deposit on such Supplemental Income Reserve reassessment date). With respect to Loan No. 9, Green Acres, at such time as the balance of the Rollover Account reaches an amount equal to twenty-four (24) times the required monthly deposit without taking into account any amounts deposited therein in respect of lease termination and modification payments (the “Rollover Account Cap”), the borrower’s obligation to make monthly deposits into the Rollover Account will be suspended until such time as the balance of the Rollover Account falls below the Rollover Account Cap, at which time, the borrower’s obligation to make monthly deposits will be reinstated as of the immediately succeeding Monthly Payment Date. The borrowers’ upfront deposit of $743,644 in respect of gap rent is not included in the calculation of the rollover reserve balance for purposes of calculating the Rollover Reserve Cap. With respect to Loan No. 10, 575 Broadway, the borrower is required to deposit into a tenant improvement and leasing commissions reserve, on a monthly basis, an amount equal to approximately $36,802. If the Largest Tenant, Estee Lauder, renews its lease in accordance with the 575 Broadway Whole Loan documents for a term extending at least two years beyond the 575 Broadway Whole Loan maturity date, the monthly deposits for the tenant improvement and leasing commissions reserve will be reduced to approximately $14,721 per month. With respect to Loan No. 10, 575 Broadway, in the event that a preservation architect conducts an inspection of the 575 Broadway mortgaged property and determines that any work is required to preserve the exterior of the 575 Broadway mortgaged property, and such work is reasonably likely to cost in excess of $100,000, the borrower will be required to deposit into a reserve with the lender an amount equal to 100% of the cost required to complete the applicable work, as determined by the lender in its reasonable discretion. See “Description of the Mortgage Pool—Tenant Issues— Zoning and Use Restrictions”. With respect to Loan No. 11, Cadence, on a monthly basis, the borrowers are required to deposit approximately $10,747.37 during a Cash Sweep Period (as defined in Annex B to the Prospectus with respect to the Cadence Mortgage Loan) for replacement reserves. The amount of Replacement Reserve Funds on deposit in the Replacement Reserve Account at any given time may not exceed $193,452.60 in the aggregate (the "Replacement Reserve Cap") and accordingly, to the extent a Replacement Reserve Monthly Deposit would result in the aggregate amount of Replacement Reserve Funds in the Replacement Reserve Account to exceed the Replacement Reserve Cap, such Replacement Reserve Monthly Deposit will be decreased by an amount equal to such excess. With respect to Loan No. 11, Cadence, on a monthly basis, the borrowers are required to deposit approximately $53,736.83 during a Cash Sweep Period to the Rollover Reserve Account. The aggregate amount of the Rollover Reserve Fund, solely with respect to amounts deposited for the Rollover Reserve Monthly Deposit, may not exceed $967,263 in the aggregate (the "Rollover Reserve Cap") on any Payment Date (after giving effect to the payment of the Rollover Reserve Monthly Deposit) and accordingly, to the extent a Rollover Reserve Monthly Deposit would cause the aggregate amount of Rollover Reserve Funds in the Rollover Reserve Account to exceed the Rollover Reserve Cap, such Rollover Reserve Monthly Deposit will be decreased by an amount equal to such excess. With respect to Loan No. 12, Great Lakes Crossing Outlets, on a monthly basis, the borrower is required to deposit approximately $21,626.36 during a Lockbox Event Period (as defined in Annex B to the Prospectus with respect to the Great Lakes Crossing Whole Loan) for replacement reserves. The amount of Replacement Reserve Funds on deposit in the Replacement Reserve Account at any given time may not exceed $519,032.72 in the aggregate (the "Replacement Reserve Cap") and accordingly, to the extent a Replacement Reserve Monthly Deposit would result in the aggregate amount of Replacement Reserve Funds in the Replacement Reserve Account to exceed the Replacement Reserve Cap, such Replacement Reserve Monthly Deposit will be decreased by an amount equal to such excess. |
A-1-58 |
With respect to Loan No. 12, Great Lakes Crossing Outlets, the borrower is permitted to deliver a letter of credit from an affiliate of the borrower or a reserve guaranty from an affiliate of borrower in lieu of any cash deposit for any reserve requirement for taxes, insurance, replacements, TI/LC and other reserves. With respect to Loan No. 16, Societal CDMO, during the continuance of a trigger period (other than a trigger period caused by 50% sweep trigger event or a 100% sweep trigger event), the borrower is required to deposit $1,619.12 (the "Replacement Reserve Monthly Deposit") for replacements and repairs required to be made to the Property during the calendar year (collectively, the "Replacements"). The Replacement Reserve funds are required to be held by Lender in an interest-bearing account, which interest is required to be included with amounts on deposit in the Replacement Reserve Account and held for the benefit of Borrower. With respect to Loan No. 16, Societal CDMO, during the continuance of a trigger period (other than a trigger period caused by 50% sweep trigger event or a 100% sweep trigger event), the borrower is required to deposit $8,095.58 (the "Rollover Reserve Deposit") which amounts, together with all Lease Termination Payments are required to be deposited in the Rollover Reserve Account for tenant improvement and leasing commission obligations incurred following the loan origination date. The Rollover Reserve funds are required to be held by Lender in an interest bearing account, which interest is required to be included with amounts on deposit in the Rollover Reserve Account and held for the benefit of Borrower. With respect to Loan No. 18, Naples Center, the borrower is not required to make the leasing reserve monthly deposit on any monthly payment date provided that no event of default shall have occurred and be continuing and where the leasing reserve funds then on deposit in the leasing reserve are equal to or exceed $200,000. If the leasing reserve balance decreases below $200,000, the borrower is required to deposit into the leasing reserve, on a monthly basis, an amount equal to approximately $9,187. With respect to Loan No. 18, Naples Center, the borrower is not required to make the replacement reserve monthly deposit on any monthly payment date provided that no event of default shall have occurred and be continuing where the replacement reserve funds then on deposit in the replacement reserve are equal to or exceed $275,000. If the replacement reserve balance decreases below $275,000, the borrower is required to deposit into the replacement reserve, on a monthly basis, an amount equal to approximately $1,228. Once the asphalt overlay and exterior cleaning, painting, and sealing items are complete, the borrower is not required to make the replacement reserve monthly deposit on any monthly payment date provided that no event of default shall have occurred and be continuing and where the replacement reserve funds then on deposit in the leasing reserve are equal to or exceed $50,000. If the replacement reserve balance decreases below $50,000, the borrower is required to deposit into the replacement reserve, on a monthly basis, an amount equal to approximately $1,228. With respect to Loan No. 18, Naples Center, on the loan origination date, the borrower was required to deposit with lender the sum of $22,699.68, which is an amount equal to the common charges that was payable for the first (1st) month of the term of the Naples Center Mortgage Loan. On each payment date thereafter, the borrower is required to deposit with lender an amount such that the balance in the Condominium Assessments Reserve shall at all times equal at least the aggregate amount of condominium assessments due from borrower to the Association with respect to the Units for the next ensuing one (1) month period. Such deposit may be increased from time to time by lender in such amount as lender deems to be necessary in its reasonable discretion to reflect any increases in the common charges. With respect to Loan No. 19, Hampton by Hilton Inn & Suites Wellington, the borrower is required deposit monthly capital expenditure deposit; provided, however, after completion of a PIP required solely in connection with a renewal of the franchise agreement with the current franchisor, the borrower will only be required to make the monthly capital expenditure deposit to the extent the balance of funds in the capital expenditure account is less than $900,000. With respect to Loan No. 20, The Chatham Retail Condo, on the loan origination date, borrower was required to deposit with lender the sum of $22,786, which is an amount equal to the Common Charges that will be payable for the first three months of the term of the Loan. On each Payment Date thereafter, Borrower is required to deposit with Lender an amount (the “Monthly Common Charge Deposit”) equal to the Common Charges that will be payable for the month in which such Payment Date occurs. Such deposit may be increased from time to time by Lender in such amount as Lender deems to be necessary in its reasonable discretion to reflect any increases in the Common Charges. |
A-1-59 |
Notwithstanding anything stated above to the contrary, so long as (i) no Event of Default and/or Trigger Period has occurred and be continuing, (ii) Borrower is required under the Condominium Documents to pay all Common Charges directly to the Board or the Condominium and (iii) Borrower has paid all Common Charges directly to the Board or the Condominium and Borrower provides Lender with evidence thereof prior to the applicable delinquency date thereof, then borrower will not be obligated to make the monthly deposits to the Common Charge Reserve Account on account of Common Charge Reserve Funds required. With respect to Loan No. 21, Triple Net Portfolio, the borrower is not required to make the monthly replacement reserve deposits, provided that no event of default has occurred and is continuing, in the event the balance of funds contained in the leasing reserve subaccount, is equal to or greater than the leasing reserve monthly reserve cap of $500,000. With respect to Loan No. 21, Triple Net Portfolio, the borrower is not required to make the leasing reserve monthly deposit on any monthly payment date provided that no event of default has occurred and is continuing and where the leasing reserve funds then on deposit in the leasing reserve subaccount are equal to or exceed $500,000. With respect to Loan No. 29, Hampton by Hilton Inn West Palm Beach-Lake Worth-Turnpike, the borrower is required deposit monthly capital expenditure deposits; provided, however, after completion of a PIP required solely in connection with a renewal of the franchise agreement with the current franchisor, the borrower will only be required to make the monthly capital expenditure deposit to the extent the balance of funds in the capital expenditure account is less than $600,000. With respect to Loan No. 33, Oak Ridge Office Park, the borrower is not required to make monthly insurance deposits as long as (i) no event of default has occurred, (ii) the borrower provides evidence wholly satisfactory to the lender that the insurance coverages required are being maintained under an acceptable blanket insurance policy and (iii) the borrower maintains $29,584.51 in a static insurance reserve. With respect to Loan No. 36, Hampton Inn Bowie, the borrower made an initial deposit of $180,000 into a seasonality reserve at loan origination. The borrower is required to deposit, from the months of May to September, $44,000 into the seasonality reserve, subject to a cap amount of $180,000. The seasonality reserve can be drawn upon to cover seasonal cashflow shortages to pay for debt service and / or the FF&E reserve monthly deposit. In the event the balance of the seasonality reserve falls below $180,000 following the September payment, an excess cashflow sweep will go into effect following the September payment until the balance in the seasonality reserve is $180,000. | |
(20) | Represents a cap on the amount required to be deposited by the borrower pursuant to the related mortgage loan documents. In certain cases, during the term of the mortgage loan, the caps may be altered or terminated subject to conditions of the respective mortgage loan documents. With respect to Loan No. 3, Gilardian NYC Portfolio, on a monthly basis, the borrowers are required to escrow $3,449.40 for replacement reserves, so long as funds in the replacement reserve do not exceed $90,000. The borrowers will cease monthly deposits until funds in the replacement reserve fall below $30,000, at which point the borrowers will resume monthly deposits. With respect to Loan No. 8, Park West Village, the lender may require the borrowers to make additional Supplemental Income Reserve deposits if and to the extent the lender determines, in its reasonable discretion on a quarterly basis on and after July 6, 2023, that additional Supplemental Income Reserve deposits are required in order to achieve (when the additional deposit and all other deposits in the Supplemental Income Reserve account are added to net cash flow for the mortgaged properties) a 6.25% transient whole loan debt yield for the following 12, 9, 6 or 3 months (such applicable 12, 9, 6 or 3-month period depending on the quarter with respect to which such determination by the lender is made). The guarantors provided a related carry guaranty of certain carry costs, including real estate taxes, insurance premiums, debt service and operating expenses, for the period until the Park West Village mortgaged property achieve a 6.25% transient whole loan debt yield (excluding the amount on deposit in the supplemental income reserve). The obligations of the guarantors under such carry guaranty are limited to the additional supplemental income reserve deposit amount as and when due. With respect to Loan No. 9, Green Acres, the borrowers are not required to make any monthly deposits to the rollover reserve account when the rollover reserve balance is equal to the sum of 24 monthly deposits, currently estimated to be $2,094,342 (the “Rollover Reserve Cap”). The borrowers’ upfront deposit of $743,644 in respect of gap rent is not included in the calculation of the rollover reserve balance for purposes of calculating the Rollover Reserve Cap. With respect to Loan No. 14, Patuxent & Coliseum, the TI/LC Reserve Cap ($) is equal to $550,000. |
A-1-60 |
With respect to Loan No. 15, WRS Retail Portfolio, the borrower is not required to deposit the monthly TI/LC deposit until such time as the TI/LC account balance is equal to or less than $500,000. Following the first occurrence of the TI/LC account balance being equal to or less than $500,000, the borrower will be required to commence and continue to make the monthly TI/LC deposits of $27,498.65 for the remainder of the term of the loan, provided, however, the borrower will not be required to make such deposits at any time that the balance in the TI/LC account exceeds $1,000,000. With respect to Loan No. 18, Naples Center, the borrower is not required to make the leasing reserve monthly deposit on any monthly payment date provided that no event of default shall have occurred and be continuing and where the leasing reserve funds then on deposit in the leasing reserve are equal to or exceed $200,000. With respect to Loan No. 18, Naples Center, the borrower is not required to make the replacement reserve monthly deposit on any monthly payment date provided that no event of default shall have occurred and be continuing and where the replacement reserve funds then on deposit in the replacement reserve are equal to or exceed $275,000. Once the asphalt overlay and exterior cleaning, painting, and sealing items are complete, the borrower is not required to make the replacement reserve monthly deposit on any monthly payment date provided that no event of default shall have occurred and be continuing and where the replacement reserve funds then on deposit in the leasing reserve are equal to or exceed $50,000. With respect to Loan No. 21, Triple Net Portfolio, the borrower is not required to pay to the lender the leasing reserve monthly deposit, so long as no event of default has occurred and is continuing, if the balance of funds in the leasing reserve subaccount is equal or greater than the cap of $500,000. | |
(21) | In certain cases, the data for tenants occupying multiple spaces includes square footage only from the primary spaces sharing the same expiration date and may not include smaller spaces with different expiration dates. |
(22) | With respect to the footnotes hereto, no footnotes have been provided with respect to tenants that are not among the five largest tenants by square footage for any mortgaged property. With respect to Loan No. 10, 575 Broadway the Third Largest Tenant, Valor Management LLC has a one-time right to terminate its lease effective on August 31, 2029 with one-year written notice, payment of three months base rent and tax due, plus unamortized leasing commissions, landlord's work, and free rent. With respect to Loan No. 21, Triple Net Portfolio, the sole tenant at the 508 Fishkill Avenue Mortgaged Property, Republic, has the option to terminate its lease by providing notice at least 12 months prior to the date of the expiration of the term of the lease. With respect to Loan No. 25, Rivercrest 3-Pack Portfolio, the Fourth Largest Tenant at the Marketplace At Locust Grove Mortgaged Property, Little Caesar’s, has the option to terminate its lease at any time, so long as such tenant provides at least 90 days’ prior written notice and provides the borrower with any unamortized portions of broker’s commissions and allowances. With respect to Loan No. 37, 151 NW 24th Street, the Largest Tenant, The Dirty Rabbit, is a borrower-affiliate. The related lease is guaranteed by the loan sponsors and runs through November 2037, approximately five years beyond the mortgage loan maturity. |
(23) | The lease expirations shown are based on full lease terms; however, in some instances, the tenant may have the option to terminate its lease with respect to all or a portion of its leased space prior to the expiration date shown. In addition, in some instances, a tenant may have the right to assign its lease or sublease the leased premises and be released from its obligations under the subject lease. With respect to Loan No. 21, Triple Net Portfolio, the properties in the portfolio are occupied by single tenants. However, the portfolio does not have near-term rollover for the next four months (until June 30, 2023). With respect to Loan No. 21, Triple Net Portfolio, the sole tenant of the 2801 North Earl Rudder Freeway property, Custom Truck One Source, subleased the property to Rush Trucking. With respect to Loan No. 26, 800 Cesar Chavez, the property is occupied by single tenant. However, the property does not have near-term rollover for the next 24 months (until February 2025). |
A-1-61 |
With respect to Loan No. 30, PetSmart HQ, the property is occupied by single tenant. However, the property does not have near-term rollover for the next 24 months (until February 2025). | |
(24) | With respect to Loan No. 1, 70 Hudson Street, there is no non-recourse carveout guarantor or separate environmental indemnitor. With respect to Loan No. 5, IPG Portfolio, the three non-recourse carveout guarantors are severally liable, rather than jointly and severally liable, under the guaranty, in proportion to each guarantor's percentage ownership interest in the borrower. With respect to Loan No. 12, Great Lakes Crossing Outlets, for so long as one or more of The Taubman Realty Group LLC (“TRG”), Simon Property Group, L.P. (“SPG LP”) or Simon Property Group, Inc. (“Simon Inc.”) or an affiliate of TRG, SPG LP. or Simon Inc. is the non-recourse carveout guarantor, the non-recourse carveout guarantor’s aggregate liability is limited to 20% of the outstanding principal balance of the related Whole Loan, plus all of the reasonable out-of-pocket costs and expenses (including court costs and reasonable attorneys’ fees) incurred by the lender in the enforcement of the related guaranty or the preservation of the lender’s rights under such guaranty. |
(25) | Each letter identifies a group of related borrowers. |
(26) | The classification of the lockbox types is described in the preliminary prospectus. See “Description of the Mortgage Pool—Certain Calculations and Definitions” in the preliminary prospectus for further details. With respect to Loan No. 9, Green Acres, the borrowers are required to cause rents to be deposited into a lockbox account established at origination under the Green Acres Whole Loan documents, and the borrowers will have access to the funds in the lockbox account and use the lockbox account as an operating account so long as no Trigger Period continues. During the continuance of a Trigger Period, the borrowers will not have any further access to the funds in the lockbox account except as otherwise expressly provided in the Green Acres Whole Loan documents. |
(27) | With respect to Loan No. 9, Green Acres, both Green Acres Mall (excluding the Walmart Parcel) and Green Acres Commons benefit from 10-year tax abatements pursuant to respective payment-in-lieu of taxes agreements dated May 1, 2015 (the “PILOT Agreements”), between the borrowers and the Town of Hempstead Industrial Development Agency (the “Hempstead IDA”), which expire on December 31, 2026, with one five-year extension period. The extension of the PILOT documents requires the consent of the Hempstead IDA. In 2018, the Hempstead IDA attempted to withdraw and terminate the PILOT documents, and such attempt was overruled by the court. In connection with the PILOT Agreements, the borrowers lease the Green Acres Property (excluding the Walmart Parcel) to the Hempstead IDA pursuant to the master leases, and the Hempstead IDA subleases the Green Acres Property (excluding the Walmart Parcel) back to the borrowers. Such leases will be terminated upon the termination of the PILOT Agreements. Pursuant to the terms of the PILOT Agreements and the related leases, the borrowers are obligated to, among other things, (i) comply with certain full-time employment commitments and (ii) in exchange for certain exemptions from property taxes on real and personal property, make annual payment-in-lieu of taxes payments for the 2016 through the 2026 tax years. A failure of the borrowers to comply with the PILOT Agreements may result in an early termination of the PILOT Agreements or a return of certain tax benefits received by the borrowers to the Hempstead IDA. Total annual payment-in-lieu of taxes payments payable by the borrowers commenced at $14,140,000 and increased to $15,400,000 during the fourth and fifth tax abatement years, and are equal to $16,300,000 during the second five tax abatement years. Real estate taxes were underwritten based on the actual tax bills for all of the property tax parcels at the Green Acres Property (including the Walmart Parcel), inclusive of any tax reimbursements or expenses payable by the tenants and payment-in-lieu of taxes (“PILOT”) payable by the borrowers for 2022 under the related PILOT documents. According to the appraisal, the tax benefits for 2023 under the PILOT documents are expected to be $15,365,892, and if the PILOT documents are not renewed, the total amount of real estate taxes payable by the borrowers is expected to increase by approximately $17.1 million in 2027. With respect to Loan No. 44, Diamond Hill Lofts, the borrower received a property tax abatement from the City of Lynchburg’s Assessor’s Office through June 30, 2029. The annual average of the Mortgaged Property’s estimated abated tax obligation through 2029 is equal to approximately $23,141. |
A-1-62 |
(28) | With respect to Loan No. 4, Weston at Copperfield, CF Weston Multifamily DST entered into a master lease with CF Weston Master Tenant, LLC on March 25, 2022, with an expiration date on June 28, 2032. With respect to Loan No. 5, IPG Portfolio, the borrower (property owner and master landlord) entered into a master lease and master leased all the IPG Portfolio mortgaged properties to Intertape Polymer Corp. The master lessee is structured as an SPE entity with one independent manager. The master lease is fully subordinate to the IPG Portfolio Whole Loan and is terminable by the lender upon a foreclosure or deed-in-lieu, or upon a material default under the master lease. The master lessee’s interest in the leases and rents is collaterally assigned to the borrower. For so long as the master lease is in effect, the borrower is entitled to receive only rents from the master lease, and not the underlying rents and other receipts from the IPG Portfolio Properties. With respect to Loan No. 7, Orizon Aerostructures, OZN Chanute (Multi) LLC entered into a master lease with Orizon Aerostructures, LLC on October 13, 2022, with an expiration date on December 31, 2047. With respect to Loan No. 11, Cadence, NM CADE, L.L.C. entered into a master lease with Pugh Lubricants, LLC, Davison Fuels & Oil, LLC, Mid South Sales, LLC, Frost Oil Co., LLC and Brewer-Hendley Oil Co., LLC on August 17, 2022, with an expiration date on August 31, 2042. With respect to Loan No. 16, Societal CDMO, Tenet Equity Funding SPE Gainesville, LLC entered into a master lease with Societal CDMO Gainesville, LLC on December 14, 2022, with an expiration date on December 31, 2042. With respect to Loan No. 24, Walgreens Orlando Operations Center, Keystone 1031 Orlando Office, DST entered into a master lease with Keystone 1031 Orlando Office Master Tenant, LLC, a borrower affiliate, on November 15, 2022. The master lease is fully subordinate to the Walgreens Orlando Operations Center mortgage loan and is terminable by the lender upon a material default under the master lease. The master lease expires on November 15, 2032. With respect to Loan No. 38, DPM - St Charles, MO, the borrower for the mortgaged property is DPM Self Storage St. Charles DST, a Delaware Statutory Trust. In connection with the DST structure, a Master Lease Agreement was entered into on the closing date of the DPM - St Charles, MO Mortgage Loan, between the borrower as landlord and an affiliated entity, DPM Self Storage St. Charles MT LLC, as tenant, and the lender also is the beneficiary of a Master Lease assignment and subordination agreement. With respect to Loan No. 42, DPM - Columbus, OH, the borrower for the mortgaged property is DPM Self Storage Columbus DST, a Delaware Statutory Trust. In connection with the DST structure, a Master Lease Agreement was entered into on the closing date of the DPM - Columbus, OH Mortgage Loan, between the borrower, as landlord, and an affiliated entity, DPM Self Storage Columbus MT LLC, as tenant, and the lender also is the beneficiary of a Master Lease assignment and subordination agreement. With respect to Loan No. 43, DPM - Saginaw, MI, the borrower for the mortgaged property is DPM Self Storage Saginaw DST, a Delaware Statutory Trust. In connection with the DST structure, a Master Lease Agreement was entered into between the borrower, as landlord, and a borrower related entity, DPM Self Storage Saginaw MT LLC, as tenant, and the lender also is the beneficiary of a Master Lease assignment and subordination agreement. With respect to Loan No. 45, Southern Star NC Portfolio, the borrower Southern Star Storage III-Carolina, DST, master leases the entire Southern Star NC Portfolio to an affiliate, Southern Star Storage Leasing Management Company III, LLC. The Southern Star NC Portfolio loan documents require that the borrower require the master lessee be structured as an SPE entity with one independent director. The master lease is fully subordinate to the mortgage loan and is terminable by the lender upon a foreclosure or deed-in-lieu, or upon a material default under the master lease. The master lessee’s interest in the leases and rents is collaterally assigned to the borrower. For so long as the master lease is in effect, the borrower is entitled to receive only rents from the master lease, and not the underlying rents and other receipts from the Southern Star NC Portfolio Properties. |
A-1-63 |
(29) | Property Located Within a Qualified Opportunity Zone (Y/N) reflects mortgaged properties that are located in qualified opportunity zones ("QOZs") under Internal Revenue Code § 1400Z-2 - Notice 2018-48 and Notice 2019-42. According to the Internal Revenue Service, (1) a QOZ is an economically distressed community where new investments, under certain conditions, may be eligible for preferential tax treatment, and (2) localities qualify as QOZs if they have been nominated for that designation by a state, the District of Columbia, or a U.S. territory and that nomination has been certified by the Secretary of the Treasury via his delegation of authority to the Internal Revenue Service. No representation is made as to whether any Mortgaged Properties located in QOZs or the related borrowers are eligible for such preferential tax treatment or whether any qualifying investment has been made in a QOZ. With respect to Loan No. 2, Rialto Industrial, the mortgaged property is located in a Qualified Opportunity Zone. With respect to Loan No. 5, IPG Portfolio, the Danville mortgaged property is located in a Qualified Opportunity Zone. With respect to Loan No. 14, Patuxent & Coliseum, the Coliseum Marketplace mortgaged property is located in a Qualified Opportunity Zone. With respect to Loan No. 27, the 180-186 Cedar Street mortgaged property is located in a Qualified Opportunity Zone. |
(30) | With respect to Loan No.11, Cadence, no Transfers of any of the Properties and assumption of the Loan may occur during the period that is forty-five (45) days prior to and forty-five (45) days after a Securitization. Otherwise, Lender's consent to Transfers of all of the Properties and assumption of the Loan may not be unreasonably withheld or delayed provided that Lender receives sixty (60) days prior written notice of such Transfer and no Event of Default has occurred and is continuing, and further provided that the following additional requirements are satisfied: (i) Borrower pays Lender a transfer fee equal to the lesser of (x) one half of one percent (0.5%) of the outstanding principal balance of the Loan and (y) $250,000.00 at the time of such Transfer; provided, however, (A) if such Transfer is to a Cadence entity, Borrower pays a transfer fee equal to one-quarter of one percent (0.25%) of the outstanding principal balance of the Loan at the time of such Transfer and (B) if such Transfer is to a New Mountain party, Borrower will not be required to pay such transfer fee but will be required to pay a customary processing fee charged by servicers for similar Affiliate transactions with respect to similarly situated Borrowers. |
(31) | With respect to Loan No. 8, Park West Village, the UW NOI is greater than Most Recent NOI due in part to (i) the borrower sponsors recently renovating 29 units, which has increased rents at the Park West Village Mortgaged Property and (ii) disbursements from the Supplemental Income Reserve of $4,920,000. With respect to Loan No. 20, The Chatham Retail Condo, the increase from the Most Recent NOI ($) to the Underwritten Net Operating Income ($) is primarily attributable to a recent lease with the Largest Tenant, WORKSHOPPE, which commenced in November 2022. With respect to Loan No. 37, 151 NW 24th Street, the loan sponsor acquired the mortgaged property in August 2021 and entered into amended and restated leases with each of the tenants in December 2022, which included, among other things, 100% pass-through of expenses to the tenants. The UW NOI is greater than the Most Recent NOI because the lender underwrote full recovery of the related expenses per the amended leases. |
(32) | Intentionally blank |
(33) | With respect to Loan No. 8, Park West Village, the borrowers own the mortgaged property as tenants-in-common. With respect to Loan No. 17, Embassy Suites El Paso, four of the five borrowers own the mortgaged property as tenants-in-common. With respect to Loan No. 20, The Chatham Retail Condo, the borrowers own the mortgaged property as tenants-in-common. With respect to Loan No. 26, 800 Cesar Chavez, the borrowers own the mortgaged properties as tenants-in-common. |
A-1-64 |