BMO 2024-C8 Mortgage Trust FWP Free writing prospectus

		FREE WRITING PROSPECTUS
		FILED PURSUANT TO RULE 433
		REGISTRATION FILE NO.: 333-255934-11

BMO 2024-C8 Disclaimer

STATEMENT REGARDING THIS FREE WRITING PROSPECTUS

The depositor has filed a registration statement (including a prospectus) with the Securities and Exchange Commission (‘‘SEC’’) for the offering to which this communication relates. Before you invest, you should read the prospectus in the registration statement and other documents the depositor has filed with the SEC for more complete information about the depositor, the issuing entity and this offering. You may get these documents for free by visiting EDGAR on the SEC website at www.sec.gov. Alternatively, the depositor or BMO Capital Markets Corp., any other underwriter, or any dealer participating in the offering will arrange to send you the prospectus after filing if you request it by calling toll free 1-866-864-7760 (8 a.m. – 5 p.m. EST).

Nothing in this document constitutes an offer of securities for sale in any jurisdiction where the offer or sale is not permitted. The information contained herein is preliminary as of the date hereof, supersedes any such information previously delivered to you and will be superseded by any such information subsequently delivered and ultimately by the final prospectus relating to the securities. These materials are subject to change, completion, supplement or amendment from time to time.

STATEMENT REGARDING ASSUMPTIONS AS TO SECURITIES, PRICING ESTIMATES AND OTHER INFORMATION

The attached information contains certain tables and other statistical analyses (the “Computational Materials”) which have been prepared in reliance upon information furnished by the Mortgage Loan Sellers. Numerous assumptions were used in preparing the Computational Materials, which may or may not be reflected herein. As such, no assurance can be given as to the Computational Materials’ accuracy, appropriateness or completeness in any particular context; or as to whether the Computational Materials and/or the assumptions upon which they are based reflect present market conditions or future market performance. The Computational Materials should not be construed as either projections or predictions or as legal, tax, financial or accounting advice. You should consult your own counsel, accountant and other advisors as to the legal, tax, business, financial and related aspects of a purchase of these securities. Any weighted average lives, yields and principal payment periods shown in the Computational Materials are based on prepayment and/or loss assumptions, and changes in such prepayment and/or loss assumptions may dramatically affect such weighted average lives, yields and principal payment periods. In addition, it is possible that prepayments or losses on the underlying assets will occur at rates higher or lower than the rates shown in the attached Computational Materials. The specific characteristics of the securities may differ from those shown in the Computational Materials due to differences between the final underlying assets and the preliminary underlying assets used in preparing the Computational Materials. The principal amount and designation of any security described in the Computational Materials are subject to change prior to issuance. None of BMO Capital Markets Corp., Citigroup Global Markets Inc., Deutsche Bank Securities Inc., Goldman Sachs & Co. LLC, Morgan Stanley & Co. LLC, UBS Securities, LLC, Academy Securities, Inc., Bancroft Capital, LLC, Drexel Hamilton, LLC or any of their respective affiliates, make any representation or warranty as to the actual rate or timing of payments or losses on any of the underlying assets or the payments or yield on the securities. The information in this presentation is based upon management forecasts and reflects prevailing conditions and management’s views as of this date, all of which are subject to change. In preparing this presentation, we have relied upon and assumed, without independent verification, the accuracy and completeness of all information available from public sources or which was provided to us by or on behalf of the Mortgage Loan Sellers or which was otherwise reviewed by us.

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

IMPORTANT NOTICE REGARDING THE OFFERED CERTIFICATES

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

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

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

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

IMPORTANT NOTICE RELATING TO AUTOMATICALLY-GENERATED EMAIL DISCLAIMERS

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

BMO 2024-C8

Annex A

Loan ID Number

Loan / Property Flag

Footnotes (for Loan and Property Information)

# of Properties

Property Name

% of Initial Pool Balance

% of Loan Balance

Mortgage Loan Originator

Mortgage Loan Seller

Related Group

Crossed Group

Address

City

County

State

Zip Code

General Property Type

Loan

1, 4, 7, 10, 12, 16, 18, 20

Danbury Fair Mall

9.9%

100.0%

GSBI, MSBNA, BMO

GSMC, BMO

NAP

7 Backus Avenue

Danbury

Fairfield

06810

Retail

Loan

1, 7, 12, 19, 21, 24

60 Hudson

9.5%

100.0%

MSBNA

MSMCH, BMO

NAP

60 Hudson Street

New York

10013

Other

Loan

3, 7, 12, 19, 24, 32

Fayette Pavilion

9.5%

100.0%

SMC

NAP

72 Pavilion Parkway

Fayetteville

Fayette

30214

Retail

Loan

3, 4, 5, 6, 15, 16, 24, 30

Tekni-Plex Industrial Portfolio

8.5%

DBRI

GACC

NAP

Various

Industrial

4.01

Property

8662 Main Street

2.0%

23.1%

8662 Main Street

Honeoye

Ontario

14471

Industrial

4.02

Property

910 Vision Drive

2.0%

23.0%

910 Vision Drive

Van Wert

45891

Industrial

4.03

Property

4700 South Westmoreland Road

1.3%

15.2%

4700 South Westmoreland Road

Dallas

75237

Industrial

4.04

Property

2110 Patterson Street

1.0%

11.7%

2110 Patterson Street

Decatur

Adams

46733

Industrial

4.05

Property

26 Maple Avenue

1.0%

11.2%

26 Maple Avenue

Bloomfield

Ontario

14469

Industrial

4.06

Property

8720 US 70 Business Highway West

0.7%

7.8%

8720 US 70 Business Highway West

Clayton

Johnston

27520

Industrial

4.07

Property

1445 Timber Wolf Drive

0.4%

4.6%

1445 Timber Wolf Drive

Holland

Lucas

43528

Industrial

4.08

Property

1060 State Highway 10

0.3%

3.3%

1060 State Highway 10

Clinton

De Witt

61727

Industrial

Loan

2, 4, 5, 7, 19, 21, 23, 31

Axis Apartments

8.5%

100.0%

CREFI

NAP

441 East Erie Street

Chicago

Cook

60611

Multifamily

Loan

6, 13, 16

AHF Crossville Portfolio

5.5%

CREFI

NAP

Various

Crossville

Cumberland

38555

Industrial

6.01

Property

Porcelain Tile Drive

3.4%

63.0%

301 Porcelain Tile Drive

Crossville

Cumberland

38555

Industrial

6.02

Property

Sweeney Drive

2.0%

37.0%

297-349 Sweeney Drive

Crossville

Cumberland

38555

Industrial

Loan

1, 3, 7, 12, 13, 23, 24

Arundel Mills and Marketplace

5.1%

100.0%

WFBNA, CREFI, DBRI, SGFC

GACC

Group A

NAP

7000 and 7600 Arundel Mills Circle

Hanover

Anne Arundel

21076

Retail

Loan

5, 19, 23, 30

Monroe Street Retail

5.0%

100.0%

ZBNA

NAP

5115, 5157, 5203, 5221, 5225, 5235 and 5329 Monroe Street

Toledo

Lucas

43623

Retail

Loan

Residence Inn Del Mar

3.7%

100.0%

DBRI

GACC

NAP

3525 Valley Centre Drive

San Diego

92130

Hospitality

Loan

10, 19, 21

Lincoln City Outlet Center

3.4%

100.0%

CREFI

NAP

1500 and 1710 Southeast East Devils Lake Road, 1041 and 1121 East Oar Avenue

Lincoln City

Lincoln

97367

Retail

Loan

1, 7, 12, 13, 19, 24

Woodfield Mall

2.9%

100.0%

BMO, Barclays, BANA

BMO

Group A

NAP

5 Woodfield Mall

Schaumburg

Cook

60173

Retail

Loan

7, 10, 12, 18, 23, 24

Medlock Crossing

2.9%

100.0%

LMF

NAP

9700 Medlock Bridge Road

Duluth

Fulton

30097

Retail

Loan

11, 13, 19, 30

BJ's Saratoga Springs

2.3%

100.0%

LCF

Group B

NAP

3067 Route 50

Saratoga Springs

Saratoga

12866

Retail

Loan

11, 13, 19, 30

BJ's Mooresville

2.0%

100.0%

LCF

Group B

NAP

141 Gallery Center Drive

Mooresville

Iredell

28117

Retail

Loan

5, 14, 16, 26, 27

Contour Windows Industrial

1.8%

100.0%

BMO

NAP

365 Mauldin Road

Central

Pickens

29630

Industrial

Loan

UOVO Livermore

1.4%

100.0%

BMO

NAP

5593 La Ribera Street

Livermore

Alameda

94550

Self Storage

Loan

Texas Parkway Shopping Center

1.1%

100.0%

LMF

NAP

2192 Texas Parkway

Missouri City

Fort Bend

77489

Retail

Loan

2, 4, 6, 10, 12, 16

CPC Medical Office Portfolio

1.1%

BMO

NAP

Various

Office

18.01

Property

Centers for Pain Control and Vein Care - Hobart

0.3%

30.7%

201 Main Street

Hobart

Lake

46342

Office

18.02

Property

Centers for Pain Control and Vein Care - Valparaiso

0.3%

26.7%

2500 Calumet Avenue

Valparaiso

Porter

46383

Office

18.03

Property

Centers for Pain Control and Vein Care - LaPorte

0.3%

23.3%

204 Legacy Plaza West

La Porte

46350

Office

18.04

Property

Centers for Pain Control and Vein Care - Merrillville

0.2%

19.3%

8687 Connecticut Street

Merrillville

Lake

46410

Office

Loan

5, 19, 24

Nameoki Commons

1.1%

100.0%

UBS AG

NAP

3401-3551 Nameoki Road

Granite City

Madison

62040

Retail

Loan

3, 16, 19, 28

Good Hotels Denver

1.0%

100.0%

UBS AG

NAP

1612 Wazee Street

Denver

80202

Hospitality

Loan

6, 7, 19, 30

OPI Portfolio

0.9%

UBS AG

NAP

Various

Office

21.01

Property

1 Primerica Parkway

0.7%

71.4%

1 Primerica Parkway

Duluth

Gwinnett

30099

Office

21.02

Property

701 Clay Avenue

0.3%

28.6%

701 Clay Avenue

Waco

McLennan

76706

Office

Loan

Sunrise Shopping Center

0.9%

100.0%

BSPRT

NAP

5486 Saint Barnabas Road

Oxon Hill

Prince George's

20745

Retail

Loan

5, 13, 16, 30

NB Owners Corp.

0.8%

100.0%

NCCB

NCB

NAP

141-05 Northern Boulevard and 139-50 35th Avenue

Flushing

Queens

11354

Multifamily

Loan

5, 16, 30

3095 Owners Corp.

0.8%

100.0%

NCCB

NCB

NAP

30 East 95th Street

New York

10128

Multifamily

Loan

4, 19

Polly's Country Market

0.7%

100.0%

BSPRT

NAP

1255 South Main Street

Chelsea

Washtenaw

48118

Retail

Loan

11, 13, 19

Walgreens Millbrook

0.6%

100.0%

LCF

Group B

NAP

3720 Highway 14

Millbrook

Elmore

36054

Retail

Loan

11, 13, 19

Walgreens Palmview TX

0.6%

100.0%

LCF

Group B

NAP

2008 West Palma Vista Drive

Palmview

Hidalgo

78572

Retail

Loan

19, 30

Best Western Plus Executive Inn

0.6%

100.0%

ZBNA

NAP

1002 Earth Road

Saint Mary's

Elk

15857

Hospitality

Loan

6, 14, 16, 32

Tennessee RV Park

0.6%

BMO

NAP

Various

Brownsville

Haywood

38012

Manufactured Housing

29.01

Property

Will Evans Road Hidden Acres RV Park

0.4%

77.6%

71 Will Evans Road

Brownsville

Haywood

38012

Manufactured Housing

29.02

Property

Tibbs Road Hidden Acres RV Park

0.1%

22.4%

10481 Tibbs Road

Brownsville

Haywood

38012

Manufactured Housing

Loan

5, 13, 16, 30

Van Buren Owners, Inc.

0.6%

100.0%

NCCB

NCB

NAP

102-21 63rd Road

Forest Hills

Queens

11375

Multifamily

Loan

5, 13, 16, 30

Bel-Air Equities, Inc.

0.5%

100.0%

NCCB

NCB

NAP

147-02/147-20 84th Road a/k/a 147-10/147-14 84th Road

Briarwood

Queens

11435

Multifamily

Loan

11, 13, 19

Walgreens Greenwood

0.5%

100.0%

LCF

Group B

NAP

705 West Center Street

Greenwood

Sebastian

72936

Retail

Loan

5, 16, 30

839 West End Avenue, Inc.

0.4%

100.0%

NCB

NAP

831/839 West End Avenue a/k/a 300/308 West 101st Street

New York

10025

Multifamily

Loan

5, 13, 16, 30

Rumsey Garden Owners, Inc.

0.4%

100.0%

NCCB

NCB

NAP

241 Rumsey Road

Yonkers

Westchester

10705

Multifamily

Loan

5, 16, 30

325 East 72nd Street, Inc.

0.4%

100.0%

NCCB

NCB

NAP

325 East 72nd Street

New York

10021

Multifamily

Loan

5, 13, 16, 30

The Franklin Owners Corp.

0.4%

100.0%

NCCB

NCB

NAP

142-15 Franklin Avenue

Flushing

Queens

11355

Multifamily

Loan

5, 13, 16, 30

Imperial Sanford Owners, Inc.

0.4%

100.0%

NCCB

NCB

NAP

144-30 Sanford Avenue

Flushing

Queens

11355

Multifamily

Loan

5, 13, 16, 30

Centrentset Corp.

0.4%

100.0%

NCCB

NCB

NAP

137-149 West 12th Street

New York

10011

Multifamily

Loan

5, 16, 30

Gunther Building 1873, Corp. a/k/a Gunther Building 1873 Corp.

0.4%

100.0%

NCCB

NCB

NAP

469-475 Broome Street a/k/a 55 Greene Street

New York

10013

Multifamily

Loan

5, 16, 30

Hudson Gate II Apartment Corp.

0.3%

100.0%

NCB

NAP

6209-15 JFK Boulevard East

West New York

Hudson

07093

Multifamily

Loan

5, 13, 16, 30

536 Owners Ltd.

0.3%

100.0%

NCB

NAP

536 West 111th Street

New York

10025

Multifamily

Loan

5, 13, 16, 30

70 N. Grove Owners Corp. a/k/a 70 North Grove St. Corp.

0.3%

100.0%

NCCB

NCB

NAP

70 North Grove Street

Freeport

Nassau

11520

Multifamily

Loan

5, 13, 16, 30

306-100th Street Owners Corp.

0.3%

100.0%

NCCB

NCB

NAP

306 West 100th Street a/k/a 306/310 West 100th Street

New York

10025

Multifamily

Loan

5, 13, 16, 30

Valley View Gardens of Monsey, New York, Section II, Inc.

0.2%

100.0%

NCB

NAP

5-11 Secora Road

Monsey

Rockland

10952

Multifamily

Loan

5, 16, 30

43 North Forest Avenue Owners Corp.

0.2%

100.0%

NCB

NAP

43 North Forest Avenue

Rockville Centre

Nassau

11570

Multifamily

Loan

5, 13, 16, 30

2669 Owners Ltd.

0.2%

100.0%

NCCB

NCB

NAP

2669/2675 Broadway a/k/a 240 West 102nd Street

New York

10025

Multifamily

Loan

5, 13, 16, 30

29 West 10th St. Corp.

0.2%

100.0%

NCCB

NCB

NAP

29 West 10th Street

New York

10011

Multifamily

Loan

5, 16, 30

1160 Richmond Owners, Inc.

0.2%

100.0%

NCB

NAP

1160 Richmond Road

Staten Island

Richmond

10304

Multifamily

Loan

5, 13, 16, 30

325 East 80th Apts. Corp.

0.2%

100.0%

NCCB

NCB

NAP

325 East 80th Street a/k/a 323 -329 East 80th Street

New York

10075

Multifamily

Loan

5, 13, 16, 30

222 Smith Street Owners, Inc.

0.2%

100.0%

NCCB

NCB

NAP

222 Smith Street

Freeport

Nassau

11520

Multifamily

Loan

5, 13, 16, 30

Wappingers Falls Owners Corp.

0.2%

100.0%

NCB

NAP

1548 Route 9

Wappingers Falls

Dutchess

12590

Multifamily

Loan

5, 13, 16, 30

134-136 West 82nd Street Owners, Inc.

0.2%

100.0%

NCCB

NCB

NAP

134/136 West 82nd Street

New York

10024

Multifamily

A-1

BMO 2024-C8

Annex A

Loan ID Number	Loan / Property Flag	Footnotes (for Loan and Property Information)	# of Properties	Property Name	Detailed Property Type	Year Built	Year Renovated	Number of Units	Unit of Measure	Loan Per Unit ($)	Original Balance ($)	Cut-off Date Balance ($)	Maturity/ARD Balance ($)	Interest Rate %	Administrative Fee Rate %	Net Mortgage Rate %
					2			3			6, 7	6, 7	6, 7	11	8
1	Loan	1, 4, 7, 10, 12, 16, 18, 20	1	Danbury Fair Mall	Super Regional Mall	1986	2007, 2017	923,598	SF	167.82	68,000,000	68,000,000	66,533,652	6.38600%	0.01608%	6.36992%
2	Loan	1, 7, 12, 19, 21, 24	1	60 Hudson	Data Center	1930	2013	1,149,619	SF	243.56	65,000,000	65,000,000	65,000,000	5.88500%	0.01733%	5.86767%
3	Loan	3, 7, 12, 19, 24, 32	1	Fayette Pavilion	Anchored	1995, 2023	NAP	1,063,840	SF	88.48	65,000,000	65,000,000	65,000,000	6.95600%	0.03608%	6.91992%
4	Loan	3, 4, 5, 6, 15, 16, 24, 30	8	Tekni-Plex Industrial Portfolio	Various	Various	Various	1,138,969	SF	51.28	58,410,000	58,410,000	58,410,000	6.75000%	0.01608%	6.73392%
4.01	Property		1	8662 Main Street	Warehouse/Manufacturing	1980	2016	262,324	SF		13,516,000	13,516,000	13,516,000
4.02	Property		1	910 Vision Drive	Manufacturing	2024	NAP	205,000	SF		13,463,000	13,463,000	13,463,000
4.03	Property		1	4700 South Westmoreland Road	Warehouse/Distribution	1986	NAP	136,209	SF		8,904,000	8,904,000	8,904,000
4.04	Property		1	2110 Patterson Street	Manufacturing	1971	2003	182,407	SF		6,812,000	6,812,000	6,812,000
4.05	Property		1	26 Maple Avenue	Manufacturing	1991	2010	126,126	SF		6,544,000	6,544,000	6,544,000
4.06	Property		1	8720 US 70 Business Highway West	Manufacturing	1976	NAP	100,486	SF		4,559,000	4,559,000	4,559,000
4.07	Property		1	1445 Timber Wolf Drive	Manufacturing	1994	2015	63,588	SF		2,682,000	2,682,000	2,682,000
4.08	Property		1	1060 State Highway 10	Warehouse/Manufacturing	1969	1993	62,829	SF		1,930,000	1,930,000	1,930,000
5	Loan	2, 4, 5, 7, 19, 21, 23, 31	1	Axis Apartments	High Rise	1986	2015	716	Units	189,944.13	58,000,000	58,000,000	58,000,000	6.88000%	0.02483%	6.85517%
6	Loan	6, 13, 16	2	AHF Crossville Portfolio	Manufacturing/Warehouse	Various	Various	949,281	SF	39.29	37,300,000	37,300,000	37,300,000	7.01000%	0.01608%	6.99392%
6.01	Property		1	Porcelain Tile Drive	Manufacturing/Warehouse	2000	2019	586,477	SF		23,499,000	23,499,000	23,499,000
6.02	Property		1	Sweeney Drive	Manufacturing/Warehouse	1980, 1985, 1995, 2005	NAP	362,804	SF		13,801,000	13,801,000	13,801,000
7	Loan	1, 3, 7, 12, 13, 23, 24	1	Arundel Mills and Marketplace	Super Regional Mall	2000, 2002, 2012	NAP	1,938,983	SF	185.66	35,000,000	35,000,000	35,000,000	7.70100%	0.01733%	7.68367%
8	Loan	5, 19, 23, 30	1	Monroe Street Retail	Anchored	1970-1972, 1974, 1990-1991, 2005, 2014-2015, 2017	2016, 2023	543,378	SF	63.49	34,500,000	34,500,000	34,500,000	6.87000%	0.01608%	6.85392%
9	Loan	19	1	Residence Inn Del Mar	Extended Stay	2013	2020	118	Rooms	211,864.41	25,000,000	25,000,000	25,000,000	7.00300%	0.01608%	6.98692%
10	Loan	10, 19, 21	1	Lincoln City Outlet Center	Outlet Center	1989	1996	255,608	SF	90.62	23,162,500	23,162,500	23,162,500	7.15000%	0.01608%	7.13392%
11	Loan	1, 7, 12, 13, 19, 24	1	Woodfield Mall	Super Regional Mall	1971, 1995	2015, 2016, 2018	1,064,590	SF	247.98	20,000,000	20,000,000	20,000,000	6.335403409%	0.01608%	6.319323409%
12	Loan	7, 10, 12, 18, 23, 24	1	Medlock Crossing	Anchored	1998	NAP	159,577	SF	168.26	19,850,000	19,850,000	19,850,000	7.29000%	0.01608%	7.27392%
13	Loan	11, 13, 19, 30	1	BJ's Saratoga Springs	Single Tenant	1992	NAP	116,620	SF	132.91	15,500,000	15,500,000	15,500,000	7.03000%	0.01608%	7.01392%
14	Loan	11, 13, 19, 30	1	BJ's Mooresville	Single Tenant	2000	NAP	108,528	SF	124.39	13,500,000	13,500,000	13,500,000	7.03000%	0.01608%	7.01392%
15	Loan	5, 14, 16, 26, 27	1	Contour Windows Industrial	Manufacturing	1950	2024	360,000	SF	33.33	12,000,000	12,000,000	11,066,002	7.10000%	0.01608%	7.08392%
16	Loan		1	UOVO Livermore	Self Storage	1999	NAP	21,568	SF	440.47	9,500,000	9,500,000	9,500,000	6.48000%	0.01608%	6.46392%
17	Loan		1	Texas Parkway Shopping Center	Anchored	1981	NAP	84,331	SF	89.82	7,575,000	7,575,000	7,575,000	7.68000%	0.01608%	7.66392%
18	Loan	2, 4, 6, 10, 12, 16	4	CPC Medical Office Portfolio	Medical	Various	Various	40,577	SF	184.83	7,500,000	7,500,000	7,500,000	6.84100%	0.01608%	6.82492%
18.01	Property		1	Centers for Pain Control and Vein Care - Hobart	Medical	1972	2000, 2013	15,003	SF		2,300,000	2,300,000	2,300,000
18.02	Property		1	Centers for Pain Control and Vein Care - Valparaiso	Medical	1988	1995, 2019	10,200	SF		2,000,000	2,000,000	2,000,000
18.03	Property		1	Centers for Pain Control and Vein Care - LaPorte	Medical	1997	2012, 2015	7,519	SF		1,750,000	1,750,000	1,750,000
18.04	Property		1	Centers for Pain Control and Vein Care - Merrillville	Medical	1978	1981, 2016	7,855	SF		1,450,000	1,450,000	1,450,000
19	Loan	5, 19, 24	1	Nameoki Commons	Anchored	1969, 1986, 2004, 2005	2004, 2006	155,255	SF	46.65	7,250,000	7,243,150	6,910,707	7.54700%	0.01608%	7.53092%
20	Loan	3, 16, 19, 28	1	Good Hotels Denver	Limited Service	1892	2022	20	Rooms	325,000.00	6,500,000	6,500,000	6,239,878	8.23200%	0.01608%	8.21592%
21	Loan	6, 7, 19, 30	2	OPI Portfolio	Various	Various	Various	483,084	SF	112.40	6,300,000	6,300,000	6,300,000	7.67100%	0.01608%	7.65492%
21.01	Property		1	1 Primerica Parkway	Suburban	2013	NAP	344,476	SF		4,499,569	4,499,569	4,499,569
21.02	Property		1	701 Clay Avenue	CBD	1997	2021	138,608	SF		1,800,431	1,800,431	1,800,431
22	Loan	19	1	Sunrise Shopping Center	Anchored	1989	2002	73,531	SF	81.60	6,000,000	6,000,000	6,000,000	7.08000%	0.01608%	7.06392%
23	Loan	5, 13, 16, 30	1	NB Owners Corp.	Cooperative	1956	2003	127	Units	41,706.55	5,300,000	5,296,732	4,979,664	6.52000%	0.09358%	6.42642%
24	Loan	5, 16, 30	1	3095 Owners Corp.	Cooperative	1896	2003	37	Units	138,892.78	5,150,000	5,139,033	4,526,410	7.29000%	0.09358%	7.19642%
25	Loan	4, 19	1	Polly's Country Market	Single Tenant	1999	NAP	49,836	SF	98.32	4,900,000	4,900,000	4,900,000	7.42500%	0.01608%	7.40892%
26	Loan	11, 13, 19	1	Walgreens Millbrook	Single Tenant	2008	NAP	14,820	SF	283.40	4,200,000	4,200,000	4,200,000	7.03000%	0.01608%	7.01392%
27	Loan	11, 13, 19	1	Walgreens Palmview TX	Single Tenant	2012	NAP	14,820	SF	276.65	4,100,000	4,100,000	4,100,000	7.03000%	0.01608%	7.01392%
28	Loan	19, 30	1	Best Western Plus Executive Inn	Limited Service	1997	NAP	57	Rooms	70,110.17	4,000,000	3,996,280	3,548,478	7.67200%	0.01608%	7.65592%
29	Loan	6, 14, 16, 32	2	Tennessee RV Park	RV Park	2023	NAP	78	Spaces	49,358.97	3,850,000	3,850,000	3,850,000	8.61500%	0.01608%	8.59892%
29.01	Property		1	Will Evans Road Hidden Acres RV Park	RV Park	2023	NAP	60	Spaces		2,989,030	2,989,030	2,989,030
29.02	Property		1	Tibbs Road Hidden Acres RV Park	RV Park	2023	NAP	18	Spaces		860,970	860,970	860,970
30	Loan	5, 13, 16, 30	1	Van Buren Owners, Inc.	Cooperative	1955	2013	84	Units	45,778.62	3,850,000	3,845,404	3,674,093	7.33000%	0.09358%	7.23642%
31	Loan	5, 13, 16, 30	1	Bel-Air Equities, Inc.	Cooperative	1952	2013	77	Units	46,103.90	3,550,000	3,550,000	3,550,000	6.52000%	0.09358%	6.42642%
32	Loan	11, 13, 19	1	Walgreens Greenwood	Single Tenant	2009	NAP	13,650	SF	227.11	3,100,000	3,100,000	3,100,000	7.03000%	0.01608%	7.01392%
33	Loan	5, 16, 30	1	839 West End Avenue, Inc.	Cooperative	1902	2003	42	Units	71,428.57	3,000,000	3,000,000	3,000,000	6.58000%	0.09358%	6.48642%
34	Loan	5, 13, 16, 30	1	Rumsey Garden Owners, Inc.	Cooperative	1951	2008	83	Units	36,144.58	3,000,000	3,000,000	3,000,000	6.54000%	0.09358%	6.44642%
35	Loan	5, 16, 30	1	325 East 72nd Street, Inc.	Cooperative	1926	2008	58	Units	49,050.11	2,850,000	2,844,906	2,456,821	6.57000%	0.09358%	6.47642%
36	Loan	5, 13, 16, 30	1	The Franklin Owners Corp.	Cooperative	1969	2003	72	Units	38,152.62	2,750,000	2,746,989	2,361,070	6.43000%	0.09358%	6.33642%
37	Loan	5, 13, 16, 30	1	Imperial Sanford Owners, Inc.	Cooperative	1960	2012	118	Units	22,859.50	2,700,000	2,697,421	2,560,852	6.99000%	0.09358%	6.89642%
38	Loan	5, 13, 16, 30	1	Centrentset Corp.	Cooperative	1910	1994	102	Units	25,980.39	2,650,000	2,650,000	2,244,181	5.95000%	0.09358%	5.85642%
39	Loan	5, 16, 30	1	Gunther Building 1873, Corp. a/k/a Gunther Building 1873 Corp.	Cooperative	1873	2002	10	Units	247,930.73	2,500,000	2,479,307	2,126,881	6.10000%	0.09358%	6.00642%
40	Loan	5, 16, 30	1	Hudson Gate II Apartment Corp.	Cooperative	1930	1998	55	Units	41,198.38	2,270,000	2,265,911	1,954,662	6.53000%	0.09358%	6.43642%
41	Loan	5, 13, 16, 30	1	536 Owners Ltd.	Cooperative	1910	2014	40	Units	56,188.07	2,250,000	2,247,523	2,048,233	6.39000%	0.09358%	6.29642%
42	Loan	5, 13, 16, 30	1	70 N. Grove Owners Corp. a/k/a 70 North Grove St. Corp.	Cooperative	1964	2019	75	Units	26,666.67	2,000,000	2,000,000	1,715,924	6.40000%	0.09358%	6.30642%
43	Loan	5, 13, 16, 30	1	306-100th Street Owners Corp.	Cooperative	1910	2003	32	Units	62,431.66	2,000,000	1,997,813	1,717,624	6.44000%	0.09358%	6.34642%
44	Loan	5, 13, 16, 30	1	Valley View Gardens of Monsey, New York, Section II, Inc.	Cooperative	1972	2002	99	Units	16,551.00	1,650,000	1,638,549	1,412,009	6.30000%	0.09358%	6.20642%
45	Loan	5, 16, 30	1	43 North Forest Avenue Owners Corp.	Cooperative	1939	2003	34	Units	44,042.26	1,500,000	1,497,437	1,301,238	6.80000%	0.09358%	6.70642%
46	Loan	5, 13, 16, 30	1	2669 Owners Ltd.	Cooperative	1900	2016	27	Units	55,394.53	1,500,000	1,495,652	1,319,225	7.32000%	0.09358%	7.22642%
47	Loan	5, 13, 16, 30	1	29 West 10th St. Corp.	Cooperative	1900	2016	5	Units	298,923.87	1,500,000	1,494,619	1,315,007	7.19000%	0.09358%	7.09642%
48	Loan	5, 16, 30	1	1160 Richmond Owners, Inc.	Cooperative	1964	2018	71	Units	20,422.54	1,450,000	1,450,000	1,245,448	6.44000%	0.09358%	6.34642%
49	Loan	5, 13, 16, 30	1	325 East 80th Apts. Corp.	Cooperative	1927	2018	46	Units	28,694.70	1,350,000	1,319,956	14,257	7.68000%	0.09358%	7.58642%
50	Loan	5, 13, 16, 30	1	222 Smith Street Owners, Inc.	Cooperative	1959	2002	40	Units	32,479.44	1,300,000	1,299,177	1,217,163	6.35000%	0.09358%	6.25642%
51	Loan	5, 13, 16, 30	1	Wappingers Falls Owners Corp.	Cooperative	1970	2009	70	Units	18,505.28	1,300,000	1,295,370	1,140,562	7.22000%	0.09358%	7.12642%
52	Loan	5, 13, 16, 30	1	134-136 West 82nd Street Owners, Inc.	Cooperative	1885	2003	19	Units	63,063.38	1,200,000	1,198,204	1,059,376	7.47000%	0.09358%	7.37642%

A-2

BMO 2024-C8

Annex A

Loan ID Number	Loan / Property Flag	Footnotes (for Loan and Property Information)	# of Properties	Property Name	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.)	Remaining Term To Maturity / ARD (Mos.)	Original Amortization Term (Mos.)	Remaining Amortization Term (Mos.)
					9	9	9	9
1	Loan	1, 4, 7, 10, 12, 16, 18, 20	1	Danbury Fair Mall	424,720.88	366,899.35	5,096,650.56	4,402,792.20	Interest Only, Amortizing Balloon	No	Actual/360	96	95	120	119	360	360
2	Loan	1, 7, 12, 19, 21, 24	1	60 Hudson	NAP	323,198.21	NAP	3,878,378.52	Interest Only	No	Actual/360	120	115	120	115	0	0
3	Loan	3, 7, 12, 19, 24, 32	1	Fayette Pavilion	NAP	382,016.44	NAP	4,584,197.22	Interest Only	No	Actual/360	120	120	120	120	0	0
4	Loan	3, 4, 5, 6, 15, 16, 24, 30	8	Tekni-Plex Industrial Portfolio	NAP	333,119.53	NAP	3,997,434.36	Interest Only	No	Actual/360	120	119	120	119	0	0
4.01	Property		1	8662 Main Street
4.02	Property		1	910 Vision Drive
4.03	Property		1	4700 South Westmoreland Road
4.04	Property		1	2110 Patterson Street
4.05	Property		1	26 Maple Avenue
4.06	Property		1	8720 US 70 Business Highway West
4.07	Property		1	1445 Timber Wolf Drive
4.08	Property		1	1060 State Highway 10
5	Loan	2, 4, 5, 7, 19, 21, 23, 31	1	Axis Apartments	NAP	337,151.85	NAP	4,045,822.20	Interest Only	No	Actual/360	120	117	120	117	0	0
6	Loan	6, 13, 16	2	AHF Crossville Portfolio	NAP	220,920.47	NAP	2,651,045.64	Interest Only	No	Actual/360	120	120	120	120	0	0
6.01	Property		1	Porcelain Tile Drive
6.02	Property		1	Sweeney Drive
7	Loan	1, 3, 7, 12, 13, 23, 24	1	Arundel Mills and Marketplace	NAP	227,732.12	NAP	2,732,785.44	Interest Only	No	Actual/360	120	116	120	116	0	0
8	Loan	5, 19, 23, 30	1	Monroe Street Retail	NAP	200,255.73	NAP	2,403,068.76	Interest Only	No	Actual/360	120	118	120	118	0	0
9	Loan	19	1	Residence Inn Del Mar	NAP	147,922.16	NAP	1,775,065.92	Interest Only	No	Actual/360	120	120	120	120	0	0
10	Loan	10, 19, 21	1	Lincoln City Outlet Center	NAP	139,926.70	NAP	1,679,120.40	Interest Only	No	Actual/360	120	120	120	120	0	0
11	Loan	1, 7, 12, 13, 19, 24	1	Woodfield Mall	NAP	107,056.59	NAP	1,284,679.08	Interest Only	No	Actual/360	120	117	120	117	0	0
12	Loan	7, 10, 12, 18, 23, 24	1	Medlock Crossing	NAP	122,263.59	NAP	1,467,163.08	Interest Only	No	Actual/360	120	119	120	119	0	0
13	Loan	11, 13, 19, 30	1	BJ's Saratoga Springs	NAP	92,065.34	NAP	1,104,784.03	Interest Only - ARD	Yes	Actual/360	120	120	120	120	0	0
14	Loan	11, 13, 19, 30	1	BJ's Mooresville	NAP	80,185.94	NAP	962,231.25	Interest Only - ARD	Yes	Actual/360	120	120	120	120	0	0
15	Loan	5, 14, 16, 26, 27	1	Contour Windows Industrial	80,643.84	71,986.11	967,726.08	863,833.32	Interest Only, Amortizing Balloon	No	Actual/360	36	36	120	120	360	360
16	Loan		1	UOVO Livermore	NAP	52,012.50	NAP	624,150.00	Interest Only	No	Actual/360	120	120	120	120	0	0
17	Loan		1	Texas Parkway Shopping Center	NAP	49,153.33	NAP	589,839.96	Interest Only	No	Actual/360	120	120	120	120	0	0
18	Loan	2, 4, 6, 10, 12, 16	4	CPC Medical Office Portfolio	NAP	43,350.09	NAP	520,201.08	Interest Only	No	Actual/360	120	120	120	120	0	0
18.01	Property		1	Centers for Pain Control and Vein Care - Hobart
18.02	Property		1	Centers for Pain Control and Vein Care - Valparaiso
18.03	Property		1	Centers for Pain Control and Vein Care - LaPorte
18.04	Property		1	Centers for Pain Control and Vein Care - Merrillville
19	Loan	5, 19, 24	1	Nameoki Commons	50,926.59	NAP	611,119.08	NAP	Amortizing Balloon	No	Actual/360	0	0	60	59	360	359
20	Loan	3, 16, 19, 28	1	Good Hotels Denver	48,750.10	NAP	585,001.20	NAP	Amortizing Balloon	No	Actual/360	0	0	60	60	360	360
21	Loan	6, 7, 19, 30	2	OPI Portfolio	NAP	40,832.09	NAP	489,985.08	Interest Only	No	Actual/360	60	55	60	55	0	0
21.01	Property		1	1 Primerica Parkway
21.02	Property		1	701 Clay Avenue
22	Loan	19	1	Sunrise Shopping Center	NAP	35,891.67	NAP	430,700.04	Interest Only	No	Actual/360	120	119	120	119	0	0
23	Loan	5, 13, 16, 30	1	NB Owners Corp.	31,104.76	NAP	373,257.12	NAP	Amortizing Balloon	No	Actual/360	0	0	120	119	480	479
24	Loan	5, 16, 30	1	3095 Owners Corp.	35,271.91	NAP	423,262.92	NAP	Amortizing Balloon	No	Actual/360	0	0	120	117	360	357
25	Loan	4, 19	1	Polly's Country Market	NAP	30,739.84	NAP	368,878.08	Interest Only	No	Actual/360	120	120	120	120	0	0
26	Loan	11, 13, 19	1	Walgreens Millbrook	NAP	24,946.74	NAP	299,360.83	Interest Only - ARD	Yes	Actual/360	120	120	120	120	0	0
27	Loan	11, 13, 19	1	Walgreens Palmview TX	NAP	24,352.77	NAP	292,233.19	Interest Only - ARD	Yes	Actual/360	120	120	120	120	0	0
28	Loan	19, 30	1	Best Western Plus Executive Inn	28,441.19	NAP	341,294.28	NAP	Amortizing Balloon	No	Actual/360	0	0	120	119	360	359
29	Loan	6, 14, 16, 32	2	Tennessee RV Park	NAP	28,023.68	NAP	336,284.16	Interest Only	No	Actual/360	60	60	60	60	0	0
29.01	Property		1	Will Evans Road Hidden Acres RV Park
29.02	Property		1	Tibbs Road Hidden Acres RV Park
30	Loan	5, 13, 16, 30	1	Van Buren Owners, Inc.	24,853.39	NAP	298,240.68	NAP	Amortizing Balloon	No	Actual/360	0	0	120	116	480	476
31	Loan	5, 13, 16, 30	1	Bel-Air Equities, Inc.	NAP	19,556.23	NAP	234,674.76	Interest Only	No	Actual/360	120	115	120	115	0	0
32	Loan	11, 13, 19	1	Walgreens Greenwood	NAP	18,413.07	NAP	220,956.81	Interest Only - ARD	Yes	Actual/360	120	120	120	120	0	0
33	Loan	5, 16, 30	1	839 West End Avenue, Inc.	NAP	16,678.47	NAP	200,141.64	Interest Only	No	Actual/360	120	115	120	115	0	0
34	Loan	5, 13, 16, 30	1	Rumsey Garden Owners, Inc.	NAP	16,577.08	NAP	198,924.96	Interest Only	No	Actual/360	120	118	120	118	0	0
35	Loan	5, 16, 30	1	325 East 72nd Street, Inc.	18,145.34	NAP	217,744.08	NAP	Amortizing Balloon	No	Actual/360	0	0	120	118	360	358
36	Loan	5, 13, 16, 30	1	The Franklin Owners Corp.	17,255.47	NAP	207,065.64	NAP	Amortizing Balloon	No	Actual/360	0	0	120	119	360	359
37	Loan	5, 13, 16, 30	1	Imperial Sanford Owners, Inc.	16,759.04	NAP	201,108.48	NAP	Amortizing Balloon	No	Actual/360	0	0	120	117	480	477
38	Loan	5, 13, 16, 30	1	Centrentset Corp.	15,803.00	NAP	189,636.00	NAP	Amortizing Balloon	No	Actual/360	0	0	120	120	360	360
39	Loan	5, 16, 30	1	Gunther Building 1873, Corp. a/k/a Gunther Building 1873 Corp.	15,149.87	NAP	181,798.44	NAP	Amortizing Balloon	No	Actual/360	0	0	120	111	360	351
40	Loan	5, 16, 30	1	Hudson Gate II Apartment Corp.	14,392.76	NAP	172,713.12	NAP	Amortizing Balloon	No	Actual/360	0	0	120	118	360	358
41	Loan	5, 13, 16, 30	1	536 Owners Ltd.	14,059.15	NAP	168,709.80	NAP	Amortizing Balloon	No	Actual/360	0	0	84	83	360	359
42	Loan	5, 13, 16, 30	1	70 N. Grove Owners Corp. a/k/a 70 North Grove St. Corp.	12,510.12	NAP	150,121.44	NAP	Amortizing Balloon	No	Actual/360	0	0	120	120	360	360
43	Loan	5, 13, 16, 30	1	306-100th Street Owners Corp.	12,562.55	NAP	150,750.60	NAP	Amortizing Balloon	No	Actual/360	0	0	120	119	360	359
44	Loan	5, 13, 16, 30	1	Valley View Gardens of Monsey, New York, Section II, Inc.	10,213.05	NAP	122,556.60	NAP	Amortizing Balloon	No	Actual/360	0	0	120	112	360	352
45	Loan	5, 16, 30	1	43 North Forest Avenue Owners Corp.	9,778.88	NAP	117,346.56	NAP	Amortizing Balloon	No	Actual/360	0	0	120	118	360	358
46	Loan	5, 13, 16, 30	1	2669 Owners Ltd.	10,303.96	NAP	123,647.52	NAP	Amortizing Balloon	No	Actual/360	0	0	120	116	360	356
47	Loan	5, 13, 16, 30	1	29 West 10th St. Corp.	10,171.67	NAP	122,060.04	NAP	Amortizing Balloon	No	Actual/360	0	0	120	115	360	355
48	Loan	5, 16, 30	1	1160 Richmond Owners, Inc.	9,107.85	NAP	109,294.20	NAP	Amortizing Balloon	No	Actual/360	0	0	120	120	360	360
49	Loan	5, 13, 16, 30	1	325 East 80th Apts. Corp.	16,151.85	NAP	193,822.20	NAP	Fully Amortizing	No	Actual/360	0	0	120	116	120	116
50	Loan	5, 13, 16, 30	1	222 Smith Street Owners, Inc.	7,472.45	NAP	89,669.40	NAP	Amortizing Balloon	No	Actual/360	0	0	120	119	480	479
51	Loan	5, 13, 16, 30	1	Wappingers Falls Owners Corp.	8,841.85	NAP	106,102.20	NAP	Amortizing Balloon	No	Actual/360	0	0	120	115	360	355
52	Loan	5, 13, 16, 30	1	134-136 West 82nd Street Owners, Inc.	8,365.94	NAP	100,391.28	NAP	Amortizing Balloon	No	Actual/360	0	0	120	118	360	358

A-3

BMO 2024-C8

Annex A

Loan ID Number

Loan / Property Flag

Footnotes (for Loan and Property Information)

# of Properties

Property Name

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 ($)

Most Recent Expenses ($)

Most Recent NOI ($)

Most Recent NOI Date

Most Recent Description

Second Most Recent EGI ($)

Loan

1, 4, 7, 10, 12, 16, 18, 20

Danbury Fair Mall

1/25/2024

3/6/2024

3/6/2032

2/6/2034

L(25),YM1(88),O(7)

41,365,921

10,954,495

30,411,426

9/30/2023

T-12

38,671,562

Loan

1, 7, 12, 19, 21, 24

60 Hudson

9/6/2023

11/1/2023

NAP

10/1/2033

L(29),D(86),O(5)

124,308,174

50,782,190

73,525,984

6/30/2023

T-12

112,940,517

Loan

3, 7, 12, 19, 24, 32

Fayette Pavilion

2/8/2024

4/6/2024

NAP

3/6/2034

L(24),D(90),O(6)

13,486,408

3,370,495

10,115,913

1/31/2024

T-12

13,435,114

Loan

3, 4, 5, 6, 15, 16, 24, 30

Tekni-Plex Industrial Portfolio

1/24/2024

3/6/2024

NAP

2/6/2034

L(11),YM1(14),DorYM1(88),O(7)

NAV

4.01

Property

8662 Main Street

NAV

4.02

Property

910 Vision Drive

NAV

4.03

Property

4700 South Westmoreland Road

NAV

4.04

Property

2110 Patterson Street

NAV

4.05

Property

26 Maple Avenue

NAV

4.06

Property

8720 US 70 Business Highway West

NAV

4.07

Property

1445 Timber Wolf Drive

NAV

4.08

Property

1060 State Highway 10

NAV

Loan

2, 4, 5, 7, 19, 21, 23, 31

Axis Apartments

11/27/2023

1/6/2024

NAP

12/6/2033

L(27),YM1(86),O(7)

18,536,311

8,365,611

10,170,700

7/31/2023

T-12

18,010,837

Loan

6, 13, 16

AHF Crossville Portfolio

2/16/2024

4/6/2024

NAP

3/6/2034

YM1(24),DorYM1(89),O(7)

NAV

6.01

Property

Porcelain Tile Drive

NAV

6.02

Property

Sweeney Drive

NAV

Loan

1, 3, 7, 12, 13, 23, 24

Arundel Mills and Marketplace

10/5/2023

12/1/2023

NAP

11/1/2033

L(28),D(86),O(6)

69,724,516

18,198,782

51,525,734

8/31/2023

T-12

69,984,212

Loan

5, 19, 23, 30

Monroe Street Retail

12/21/2023

2/6/2024

NAP

1/6/2034

L(26),D(89),O(5)

6,383,258

2,079,640

4,303,618

10/31/2023

T-12

6,830,168

Loan

Residence Inn Del Mar

2/26/2024

4/6/2024

NAP

3/6/2034

L(24),D(89),O(7)

7,785,816

4,209,911

3,575,905

12/31/2023

T-12

7,505,887

Loan

10, 19, 21

Lincoln City Outlet Center

2/13/2024

4/6/2024

NAP

3/6/2034

L(24),D(89),O(7)

5,922,823

2,513,034

3,409,789

11/30/2023

T-12

5,756,182

Loan

1, 7, 12, 13, 19, 24

Woodfield Mall

11/22/2023

1/1/2024

NAP

12/1/2033

L(27),D(87),O(6)

72,418,187

35,940,556

36,477,631

10/31/2023

T-12

74,865,600

Loan

7, 10, 12, 18, 23, 24

Medlock Crossing

2/8/2024

3/6/2024

NAP

2/6/2034

L(25),YM1(88),O(7)

3,966,057

1,056,580

2,909,477

12/31/2023

T-12

3,878,598

Loan

11, 13, 19, 30

BJ's Saratoga Springs

3/6/2024

4/6/2024

NAP

3/6/2034

9/6/2037

YM(24),DorYM(89),O(7)

NAV

Loan

11, 13, 19, 30

BJ's Mooresville

3/6/2024

4/6/2024

NAP

3/6/2034

9/6/2037

YM(24),DorYM(89),O(7)

NAV

Loan

5, 14, 16, 26, 27

Contour Windows Industrial

3/5/2024

4/6/2024

4/6/2027

3/6/2034

L(24),D(91),O(5)

NAV

Loan

UOVO Livermore

2/23/2024

4/6/2024

NAP

3/6/2034

L(24),DorYM1(91),O(5)

1,210,511

416,854

793,657

11/30/2023

T-12

768,074

Loan

Texas Parkway Shopping Center

2/23/2024

4/6/2024

NAP

3/6/2034

L(24),D(89),O(7)

843,814

346,781

497,033

1/31/2024

T-12

524,878

Loan

2, 4, 6, 10, 12, 16

CPC Medical Office Portfolio

2/22/2024

4/6/2024

NAP

3/6/2034

L(13),YM1(11),DorYM1(91),O(5)

NAV

18.01

Property

Centers for Pain Control and Vein Care - Hobart

NAV

18.02

Property

Centers for Pain Control and Vein Care - Valparaiso

NAV

18.03

Property

Centers for Pain Control and Vein Care - LaPorte

NAV

18.04

Property

Centers for Pain Control and Vein Care - Merrillville

NAV

Loan

5, 19, 24

Nameoki Commons

1/23/2024

3/6/2024

2/6/2029

L(25),D(31),O(4)

1,259,627

121,646

1,137,981

6/30/2023

T-6 Ann.

1,211,761

Loan

3, 16, 19, 28

Good Hotels Denver

2/23/2024

4/6/2024

3/6/2029

L(24),D(32),O(4)

2,074,503

648,617

1,425,885

12/31/2023

T-12

NAV

Loan

6, 7, 19, 30

OPI Portfolio

9/13/2023

11/6/2023

NAP

10/6/2028

L(12),YM1(41),O(7)

8,679,945

1,418,696

7,261,249

7/31/2023

T-12

8,612,280

21.01

Property

1 Primerica Parkway

5,386,829

286,119

5,100,710

7/31/2023

T-12

5,348,016

21.02

Property

701 Clay Avenue

3,293,116

1,132,577

2,160,539

7/31/2023

T-12

3,264,264

Loan

Sunrise Shopping Center

2/5/2024

3/6/2024

NAP

2/6/2034

L(25),D(91),O(4)

1,559,316

552,756

1,006,560

12/31/2023

T-12

1,613,581

Loan

5, 13, 16, 30

NB Owners Corp.

1/30/2024

3/1/2024

2/1/2034

YM1(113),1%(3),O(4)

NAP

Loan

5, 16, 30

3095 Owners Corp.

11/16/2023

1/1/2024

12/1/2033

YM1(113),1%(3),O(4)

NAP

Loan

4, 19

Polly's Country Market

2/22/2024

4/6/2024

NAP

3/6/2034

L(24),D(91),O(5)

733,099

202,075

531,024

12/31/2023

T-12

721,820

Loan

11, 13, 19

Walgreens Millbrook

3/6/2024

4/6/2024

NAP

3/6/2034

5/6/2038

YM(24),DorYM(89),O(7)

NAV

Loan

11, 13, 19

Walgreens Palmview TX

3/6/2024

4/6/2024

NAP

3/6/2034

8/6/2042

YM(24),DorYM(89),O(7)

NAV

Loan

19, 30

Best Western Plus Executive Inn

2/6/2024

3/6/2024

2/6/2034

L(25),D(91),O(4)

1,617,958

782,830

835,129

12/31/2023

T-12

1,672,944

Loan

6, 14, 16, 32

Tennessee RV Park

2/16/2024

4/6/2024

NAP

3/6/2029

L(24),D(32),O(4)

655,495

189,847

465,649

12/31/2023

T-11 Ann.

NAV

29.01

Property

Will Evans Road Hidden Acres RV Park

NAV

29.02

Property

Tibbs Road Hidden Acres RV Park

NAV

Loan

5, 13, 16, 30

Van Buren Owners, Inc.

10/30/2023

12/1/2023

11/1/2033

YM1(113),1%(3),O(4)

NAP

Loan

5, 13, 16, 30

Bel-Air Equities, Inc.

9/27/2023

11/1/2023

NAP

10/1/2033

YM1(113),1%(3),O(4)

NAP

Loan

11, 13, 19

Walgreens Greenwood

3/6/2024

4/6/2024

NAP

3/6/2034

6/6/2039

YM(24),DorYM(89),O(7)

NAV

Loan

5, 16, 30

839 West End Avenue, Inc.

9/11/2023

11/1/2023

NAP

10/1/2033

YM1(113),1%(3),O(4)

NAP

Loan

5, 13, 16, 30

Rumsey Garden Owners, Inc.

12/29/2023

2/1/2024

NAP

1/1/2034

YM1(113),1%(3),O(4)

NAP

Loan

5, 16, 30

325 East 72nd Street, Inc.

12/29/2023

2/1/2024

1/1/2034

YM1(113),1%(3),O(4)

NAP

Loan

5, 13, 16, 30

The Franklin Owners Corp.

1/31/2024

3/1/2024

2/1/2034

YM1(113),1%(3),O(4)

NAP

Loan

5, 13, 16, 30

Imperial Sanford Owners, Inc.

11/30/2023

1/1/2024

12/1/2033

YM1(113),1%(3),O(4)

NAP

Loan

5, 13, 16, 30

Centrentset Corp.

2/16/2024

4/1/2024

3/1/2034

YM1(113),1%(3),O(4)

NAP

Loan

5, 16, 30

Gunther Building 1873, Corp. a/k/a Gunther Building 1873 Corp.

5/31/2023

7/1/2023

6/1/2033

YM1(113),1%(3),O(4)

NAP

Loan

5, 16, 30

Hudson Gate II Apartment Corp.

12/22/2023

2/1/2024

1/1/2034

YM1(113),1%(3),O(4)

NAP

Loan

5, 13, 16, 30

536 Owners Ltd.

1/23/2024

3/1/2024

2/1/2031

YM1(77),1%(3),O(4)

NAP

Loan

5, 13, 16, 30

70 N. Grove Owners Corp. a/k/a 70 North Grove St. Corp.

2/28/2024

4/1/2024

3/1/2034

YM1(113),1%(3),O(4)

NAP

Loan

5, 13, 16, 30

306-100th Street Owners Corp.

1/31/2024

3/1/2024

2/1/2034

YM1(113),1%(3),O(4)

NAP

Loan

5, 13, 16, 30

Valley View Gardens of Monsey, New York, Section II, Inc.

6/29/2023

8/1/2023

7/1/2033

YM1(113),1%(3),O(4)

NAP

Loan

5, 16, 30

43 North Forest Avenue Owners Corp.

12/28/2023

2/1/2024

1/1/2034

YM1(113),1%(3),O(4)

NAP

Loan

5, 13, 16, 30

2669 Owners Ltd.

10/31/2023

12/1/2023

11/1/2033

YM1(113),1%(3),O(4)

NAP

Loan

5, 13, 16, 30

29 West 10th St. Corp.

9/25/2023

11/1/2023

10/1/2033

YM1(113),1%(3),O(4)

NAP

Loan

5, 16, 30

1160 Richmond Owners, Inc.

2/15/2024

4/1/2024

3/1/2034

YM1(113),1%(3),O(4)

NAP

Loan

5, 13, 16, 30

325 East 80th Apts. Corp.

10/27/2023

12/1/2023

11/1/2033

YM1(113),1%(3),O(4)

NAP

Loan

5, 13, 16, 30

222 Smith Street Owners, Inc.

1/30/2024

3/1/2024

2/1/2034

YM1(113),1%(3),O(4)

NAP

Loan

5, 13, 16, 30

Wappingers Falls Owners Corp.

9/28/2023

11/1/2023

10/1/2033

YM1(113),1%(3),O(4)

NAP

Loan

5, 13, 16, 30

134-136 West 82nd Street Owners, Inc.

12/13/2023

2/1/2024

1/1/2034

YM1(113),1%(3),O(4)

NAP

A-4

BMO 2024-C8

Annex A

Loan ID Number	Loan / Property Flag	Footnotes (for Loan and Property Information)	# of Properties	Property Name	Second Most Recent Expenses ($)	Second Most Recent NOI ($)	Second Most Recent NOI Date	Second Most Recent Description	Third Most Recent EGI ($)	Third Most Recent Expenses ($)	Third Most Recent NOI ($)	Third Most Recent NOI Date	Third Most Recent Description	Underwritten Economic Occupancy (%)	Underwritten EGI ($)	Underwritten Expenses ($)	Underwritten Net Operating Income ($)	Underwritten Replacement / FF&E Reserve ($)	Underwritten TI / LC ($)
							16					16					31		15
1	Loan	1, 4, 7, 10, 12, 16, 18, 20	1	Danbury Fair Mall	12,281,082	26,390,480	12/31/2022	T-12	38,161,185	15,920,467	22,240,718	12/31/2021	T-12	94.5%	43,953,322	13,946,497	30,006,825	166,941	568,561
2	Loan	1, 7, 12, 19, 21, 24	1	60 Hudson	47,378,697	65,561,820	12/31/2022	T-12	118,744,930	41,284,530	77,460,400	12/31/2021	T-12	65.2%	120,518,204	52,684,531	67,833,673	229,924	2,110,256
3	Loan	3, 7, 12, 19, 24, 32	1	Fayette Pavilion	3,428,645	10,006,469	12/31/2023	T-12	12,727,697	3,343,899	9,383,798	12/31/2022	T-12	95.8%	14,064,058	3,471,570	10,592,488	0	0
4	Loan	3, 4, 5, 6, 15, 16, 24, 30	8	Tekni-Plex Industrial Portfolio	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	95.0%	8,692,458	260,774	8,431,684	170,845	0
4.01	Property		1	8662 Main Street	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV
4.02	Property		1	910 Vision Drive	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV
4.03	Property		1	4700 South Westmoreland Road	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV
4.04	Property		1	2110 Patterson Street	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV
4.05	Property		1	26 Maple Avenue	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV
4.06	Property		1	8720 US 70 Business Highway West	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV
4.07	Property		1	1445 Timber Wolf Drive	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV
4.08	Property		1	1060 State Highway 10	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV
5	Loan	2, 4, 5, 7, 19, 21, 23, 31	1	Axis Apartments	8,726,272	9,284,565	12/31/2022	T-12	16,868,370	8,052,400	8,815,970	12/31/2021	T-12	91.7%	21,736,552	8,473,297	13,263,255	209,647	17,195
6	Loan	6, 13, 16	2	AHF Crossville Portfolio	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	95.0%	5,629,091	879,548	4,749,543	142,392	170,007
6.01	Property		1	Porcelain Tile Drive	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	95.0%	3,496,403	563,063	2,933,340	87,972	105,032
6.02	Property		1	Sweeney Drive	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	95.0%	2,132,688	316,485	1,816,203	54,421	64,975
7	Loan	1, 3, 7, 12, 13, 23, 24	1	Arundel Mills and Marketplace	17,233,956	52,750,256	12/31/2022	T-12	69,401,934	17,383,847	52,018,087	12/31/2021	T-12	98.1%	74,354,670	16,415,944	57,938,726	278,330	2,102,842
8	Loan	5, 19, 23, 30	1	Monroe Street Retail	2,163,456	4,666,712	12/31/2022	T-12	6,912,708	2,234,909	4,677,799	12/31/2021	T-12	92.0%	7,345,436	2,835,920	4,509,516	81,507	285,937
9	Loan	19	1	Residence Inn Del Mar	4,209,298	3,296,589	12/31/2022	T-12	5,243,062	2,978,964	2,264,098	12/31/2021	T-12	84.7%	7,785,816	4,235,764	3,550,052	389,291	0
10	Loan	10, 19, 21	1	Lincoln City Outlet Center	2,447,141	3,309,041	12/31/2022	T-12	5,236,728	2,351,294	2,885,434	12/31/2021	T-12	95.2%	6,236,074	2,484,097	3,751,977	53,678	318,993
11	Loan	1, 7, 12, 13, 19, 24	1	Woodfield Mall	38,359,447	36,506,153	12/31/2022	T-12	73,703,131	36,473,501	37,229,630	12/31/2021	T-12	95.5%	74,931,706	32,816,238	42,115,468	195,077	864,590
12	Loan	7, 10, 12, 18, 23, 24	1	Medlock Crossing	935,503	2,943,095	12/31/2022	T-12	3,896,401	1,090,454	2,805,947	12/31/2021	T-12	95.0%	3,866,451	1,024,836	2,841,614	25,532	79,789
13	Loan	11, 13, 19, 30	1	BJ's Saratoga Springs	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	100.0%	1,872,431	56,173	1,816,258	11,662	0
14	Loan	11, 13, 19, 30	1	BJ's Mooresville	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	100.0%	1,633,601	49,008	1,584,593	10,853	0
15	Loan	5, 14, 16, 26, 27	1	Contour Windows Industrial	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	95.0%	2,106,414	543,278	1,563,136	36,000	108,000
16	Loan		1	UOVO Livermore	335,469	432,605	12/31/2022	T-12	NAV	NAV	NAV	NAV	NAV	73.9%	1,422,408	336,262	1,086,146	6,039	0
17	Loan		1	Texas Parkway Shopping Center	309,661	215,217	12/31/2022	T-12	493,562	327,835	165,727	12/31/2021	T-12	89.9%	1,452,013	377,511	1,074,502	8,433	33,732
18	Loan	2, 4, 6, 10, 12, 16	4	CPC Medical Office Portfolio	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	100.0%	981,978	0	981,978	0	0
18.01	Property		1	Centers for Pain Control and Vein Care - Hobart	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV
18.02	Property		1	Centers for Pain Control and Vein Care - Valparaiso	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV
18.03	Property		1	Centers for Pain Control and Vein Care - LaPorte	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV
18.04	Property		1	Centers for Pain Control and Vein Care - Merrillville	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV
19	Loan	5, 19, 24	1	Nameoki Commons	442,638	769,124	12/31/2022	T-12	1,161,109	503,303	657,806	12/31/2021	T-12	70.1%	1,698,903	514,675	1,184,228	38,814	212,706
20	Loan	3, 16, 19, 28	1	Good Hotels Denver	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	88.3%	2,079,473	713,068	1,366,405	123,563	0
21	Loan	6, 7, 19, 30	2	OPI Portfolio	1,364,269	7,248,011	12/31/2022	T-12	7,893,499	1,216,548	6,676,951	12/31/2021	T-12	99.0%	8,946,010	1,449,578	7,496,432	120,771	0
21.01	Property		1	1 Primerica Parkway	295,057	5,052,958	12/31/2022	T-12	5,255,373	293,225	4,962,148	12/31/2021	T-12	99.0%	5,648,558	307,289	5,341,269	86,119	0
21.02	Property		1	701 Clay Avenue	1,069,212	2,195,052	12/31/2022	T-12	2,638,126	923,323	1,714,803	12/31/2021	T-12	99.0%	3,297,452	1,142,289	2,155,163	34,652	0
22	Loan	19	1	Sunrise Shopping Center	466,610	1,146,972	12/31/2022	T-12	1,612,774	473,573	1,139,201	12/31/2021	T-12	93.1%	1,682,799	577,919	1,104,880	11,030	73,531
23	Loan	5, 13, 16, 30	1	NB Owners Corp.	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP	95.0%	2,942,220	1,631,134	1,311,086	37,800	0
24	Loan	5, 16, 30	1	3095 Owners Corp.	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP	95.0%	1,484,813	782,037	702,776	7,300	0
25	Loan	4, 19	1	Polly's Country Market	194,187	527,632	12/31/2022	T-12	716,756	191,466	525,290	12/31/2021	T-12	95.0%	735,071	198,523	536,548	7,475	0
26	Loan	11, 13, 19	1	Walgreens Millbrook	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	100.0%	461,544	13,846	447,698	1,482	0
27	Loan	11, 13, 19	1	Walgreens Palmview TX	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	100.0%	450,515	13,515	437,000	1,482	0
28	Loan	19, 30	1	Best Western Plus Executive Inn	779,868	893,076	12/31/2022	T-12	1,581,900	727,729	854,171	12/31/2021	T-12	70.4%	1,617,958	793,175	824,783	80,898	0
29	Loan	6, 14, 16, 32	2	Tennessee RV Park	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	93.1%	752,280	194,483	557,797	4,530	0
29.01	Property		1	Will Evans Road Hidden Acres RV Park	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV
29.02	Property		1	Tibbs Road Hidden Acres RV Park	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV
30	Loan	5, 13, 16, 30	1	Van Buren Owners, Inc.	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP	95.0%	2,176,022	1,133,706	1,042,316	30,450	0
31	Loan	5, 13, 16, 30	1	Bel-Air Equities, Inc.	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP	95.0%	1,786,562	676,632	1,109,930	23,400	0
32	Loan	11, 13, 19	1	Walgreens Greenwood	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	100.0%	342,268	10,268	332,000	1,365	0
33	Loan	5, 16, 30	1	839 West End Avenue, Inc.	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP	96.5%	2,128,916	627,814	1,501,102	12,900	0
34	Loan	5, 13, 16, 30	1	Rumsey Garden Owners, Inc.	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP	94.0%	1,868,667	827,801	1,040,866	33,200	0
35	Loan	5, 16, 30	1	325 East 72nd Street, Inc.	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP	97.0%	5,631,399	2,403,907	3,227,492	11,800	0
36	Loan	5, 13, 16, 30	1	The Franklin Owners Corp.	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP	95.0%	1,955,066	833,393	1,121,673	22,500	0
37	Loan	5, 13, 16, 30	1	Imperial Sanford Owners, Inc.	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP	95.0%	3,222,016	1,481,194	1,740,822	29,700	0
38	Loan	5, 13, 16, 30	1	Centrentset Corp.	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP	96.0%	4,432,642	1,387,190	3,045,452	30,000	0
39	Loan	5, 16, 30	1	Gunther Building 1873, Corp. a/k/a Gunther Building 1873 Corp.	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP	96.5%	3,115,398	797,688	2,317,710	4,200	0
40	Loan	5, 16, 30	1	Hudson Gate II Apartment Corp.	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP	96.0%	1,231,930	332,504	899,426	13,750	0
41	Loan	5, 13, 16, 30	1	536 Owners Ltd.	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP	95.0%	1,662,458	691,997	970,461	18,000	0
42	Loan	5, 13, 16, 30	1	70 N. Grove Owners Corp. a/k/a 70 North Grove St. Corp.	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP	96.0%	2,242,742	633,069	1,609,673	15,400	0
43	Loan	5, 13, 16, 30	1	306-100th Street Owners Corp.	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP	96.0%	1,984,831	615,235	1,369,596	8,250	0
44	Loan	5, 13, 16, 30	1	Valley View Gardens of Monsey, New York, Section II, Inc.	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP	95.0%	2,055,876	780,148	1,275,728	25,600	0
45	Loan	5, 16, 30	1	43 North Forest Avenue Owners Corp.	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP	95.0%	874,350	324,126	550,224	10,500	0
46	Loan	5, 13, 16, 30	1	2669 Owners Ltd.	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP	95.0%	1,860,982	831,861	1,029,121	21,000	0
47	Loan	5, 13, 16, 30	1	29 West 10th St. Corp.	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP	95.0%	512,430	179,935	332,495	7,500	0
48	Loan	5, 16, 30	1	1160 Richmond Owners, Inc.	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP	95.9%	1,563,697	696,766	866,931	18,000	0
49	Loan	5, 13, 16, 30	1	325 East 80th Apts. Corp.	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP	95.0%	2,047,904	866,510	1,181,394	22,500	0
50	Loan	5, 13, 16, 30	1	222 Smith Street Owners, Inc.	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP	95.0%	925,794	392,043	533,751	16,000	0
51	Loan	5, 13, 16, 30	1	Wappingers Falls Owners Corp.	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP	97.0%	1,433,680	581,149	852,531	17,750	0
52	Loan	5, 13, 16, 30	1	134-136 West 82nd Street Owners, Inc.	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP	95.0%	782,838	261,855	520,983	3,100	0

A-5

BMO 2024-C8

Annex A

Loan ID Number	Loan / Property Flag	Footnotes (for Loan and Property Information)	# of Properties	Property Name	Underwritten Net Cash Flow ($)	Underwritten NOI DSCR (x)	Underwritten NCF DSCR (x)	Underwritten NOI Debt Yield (%)	Underwritten NCF Debt Yield (%)	Appraised Value ($)	Appraised Value Type	Appraisal Date	Cut-off Date LTV Ratio (%)	LTV Ratio at Maturity / ARD (%)	Leased Occupancy (%)	Occupancy Date	Single Tenant (Y/N)	Largest Tenant
						7, 14	7, 14	7	7	5			5, 7	5, 7	3,4			4, 21, 22, 23, 28
1	Loan	1, 4, 7, 10, 12, 16, 18, 20	1	Danbury Fair Mall	29,271,323	2.58	2.52	19.4%	18.9%	371,000,000	As Is	12/18/2023	41.8%	40.9%	97.1%	1/4/2024	No	Target
2	Loan	1, 7, 12, 19, 21, 24	1	60 Hudson	65,493,494	4.06	3.92	24.2%	23.4%	1,596,000,000	As Is	5/8/2023	17.5%	17.5%	62.2%	6/5/2023	No	Verizon
3	Loan	3, 7, 12, 19, 24, 32	1	Fayette Pavilion	10,592,488	1.60	1.60	11.3%	11.3%	146,050,000	As Is	12/12/2023	64.4%	64.4%	96.0%	2/6/2024	No	Kohl's
4	Loan	3, 4, 5, 6, 15, 16, 24, 30	8	Tekni-Plex Industrial Portfolio	8,260,839	2.11	2.07	14.4%	14.1%	105,000,000	As Portfolio	12/22/2023	55.6%	55.6%	100.0%	1/24/2024
4.01	Property		1	8662 Main Street	NAV					25,200,000	As Is	12/22/2023			100.0%	1/24/2024	Yes	Tekni-Plex, Inc.
4.02	Property		1	910 Vision Drive	NAV					19,900,000	As Is	12/18/2023			100.0%	1/24/2024	Yes	Tekni-Plex, Inc.
4.03	Property		1	4700 South Westmoreland Road	NAV					16,600,000	As Is	12/19/2023			100.0%	1/24/2024	Yes	Tekni-Plex, Inc.
4.04	Property		1	2110 Patterson Street	NAV					12,700,000	As Is	12/19/2023			100.0%	1/24/2024	Yes	Tekni-Plex, Inc.
4.05	Property		1	26 Maple Avenue	NAV					12,200,000	As Is	12/22/2023			100.0%	1/24/2024	Yes	Tekni-Plex, Inc.
4.06	Property		1	8720 US 70 Business Highway West	NAV					8,500,000	As Is	12/21/2023			100.0%	1/24/2024	Yes	Tekni-Plex, Inc.
4.07	Property		1	1445 Timber Wolf Drive	NAV					5,000,000	As Is	12/20/2023			100.0%	1/24/2024	Yes	Tekni-Plex, Inc.
4.08	Property		1	1060 State Highway 10	NAV					3,600,000	As Is	12/18/2023			100.0%	1/24/2024	Yes	Tekni-Plex, Inc.
5	Loan	2, 4, 5, 7, 19, 21, 23, 31	1	Axis Apartments	13,036,413	1.40	1.37	9.8%	9.6%	256,800,000	Prospective As Complete - Proposed	5/31/2024	53.0%	53.0%	92.5%	10/20/2023	NAP	NAP
6	Loan	6, 13, 16	2	AHF Crossville Portfolio	4,437,144	1.79	1.67	12.7%	11.9%	62,000,000	As Is	1/5/2024	60.2%	60.2%	100.0%	2/16/2024
6.01	Property		1	Porcelain Tile Drive	2,740,336					38,300,000	As Is	1/5/2024			100.0%	2/16/2024	Yes	AHF, LLC
6.02	Property		1	Sweeney Drive	1,696,808					23,700,000	As Is	1/5/2024			100.0%	2/16/2024	Yes	AHF, LLC
7	Loan	1, 3, 7, 12, 13, 23, 24	1	Arundel Mills and Marketplace	55,557,554	2.06	1.98	16.1%	15.4%	870,600,000	As Is	9/1/2023	41.4%	41.4%	98.3%	6/15/2023	No	Live Casino Hotel Maryland
8	Loan	5, 19, 23, 30	1	Monroe Street Retail	4,142,072	1.88	1.72	13.1%	12.0%	54,800,000	As Is	12/1/2024	63.0%	63.0%	94.4%	12/20/2023	No	Target
9	Loan	19	1	Residence Inn Del Mar	3,160,761	2.00	1.78	14.2%	12.6%	50,000,000	As Is	1/9/2024	50.0%	50.0%	84.7%	12/31/2023	NAP	NAP
10	Loan	10, 19, 21	1	Lincoln City Outlet Center	3,379,306	2.23	2.01	16.2%	14.6%	36,200,000	As Is	12/31/2023	64.0%	64.0%	95.1%	2/1/2024	No	Old Navy Outlet
11	Loan	1, 7, 12, 13, 19, 24	1	Woodfield Mall	41,055,801	2.48	2.42	16.0%	15.6%	694,000,000	As Is	10/27/2023	38.0%	38.0%	96.1%	11/14/2023	No	Nordstrom
12	Loan	7, 10, 12, 18, 23, 24	1	Medlock Crossing	2,736,294	1.43	1.38	10.6%	10.2%	42,000,000	As Is	1/5/2024	63.9%	63.9%	98.6%	1/30/2024	No	Regal Cinemas, Inc.
13	Loan	11, 13, 19, 30	1	BJ's Saratoga Springs	1,804,596	1.64	1.63	11.7%	11.6%	25,200,000	As Is	3/25/2023	61.5%	61.5%	100.0%	3/6/2024	Yes	BJ's Wholesale Club
14	Loan	11, 13, 19, 30	1	BJ's Mooresville	1,573,740	1.65	1.64	11.7%	11.7%	22,000,000	As Is	3/30/2023	61.4%	61.4%	100.0%	3/6/2024	Yes	BJ's Wholesale Club
15	Loan	5, 14, 16, 26, 27	1	Contour Windows Industrial	1,419,136	1.62	1.47	13.0%	11.8%	18,350,000	As Complete	5/15/2024	65.4%	60.3%	100.0%	3/5/2024	Yes	Contour Windows
16	Loan		1	UOVO Livermore	1,080,107	1.74	1.73	11.4%	11.4%	14,200,000	As Is	1/2/2024	66.9%	66.9%	73.6%	12/31/2023	NAP	NAP
17	Loan		1	Texas Parkway Shopping Center	1,032,337	1.82	1.75	14.2%	13.6%	15,070,000	As Is	11/26/2023	50.3%	50.3%	88.0%	1/30/2024	No	Blink Fitness
18	Loan	2, 4, 6, 10, 12, 16	4	CPC Medical Office Portfolio	981,978	1.89	1.89	13.1%	13.1%	13,610,000	As Is	1/24/2024	55.1%	55.1%	100.0%	2/22/2024
18.01	Property		1	Centers for Pain Control and Vein Care - Hobart	NAV					4,060,000	As Is	1/24/2024			100.0%	2/22/2024	Yes	Centers for Pain Control & Vein Care
18.02	Property		1	Centers for Pain Control and Vein Care - Valparaiso	NAV					4,080,000	As Is	1/24/2024			100.0%	2/22/2024	Yes	Centers for Pain Control & Vein Care
18.03	Property		1	Centers for Pain Control and Vein Care - LaPorte	NAV					3,000,000	As Is	1/24/2024			100.0%	2/22/2024	Yes	Centers for Pain Control & Vein Care
18.04	Property		1	Centers for Pain Control and Vein Care - Merrillville	NAV					2,470,000	As Is	1/24/2024			100.0%	2/22/2024	Yes	Centers for Pain Control & Vein Care
19	Loan	5, 19, 24	1	Nameoki Commons	932,708	1.94	1.53	16.3%	12.9%	11,810,000	As Is	12/11/2023	61.3%	58.5%	70.1%	1/1/2024	No	Ollie's
20	Loan	3, 16, 19, 28	1	Good Hotels Denver	1,242,842	2.34	2.12	21.0%	19.1%	12,000,000	As Is	1/16/2024	54.2%	52.0%	92.9%	12/31/2023	NAP	NAP
21	Loan	6, 7, 19, 30	2	OPI Portfolio	7,375,661	1.78	1.75	13.8%	13.6%	112,100,000	As Is	Various	48.4%	48.4%	100.0%	9/13/2023
21.01	Property		1	1 Primerica Parkway	5,255,150					77,100,000	As Is	7/11/2023			100.0%	9/13/2023	Yes	Primerica Life Insurance Company
21.02	Property		1	701 Clay Avenue	2,120,511					35,000,000	As Is	7/12/2023			100.0%	9/13/2023	Yes	GSA - Veterans Benefits Administration
22	Loan	19	1	Sunrise Shopping Center	1,020,320	2.57	2.37	18.4%	17.0%	15,200,000	As Is	1/8/2024	39.5%	39.5%	94.7%	12/1/2023	No	Global Food of Oxen Hill, LLC
23	Loan	5, 13, 16, 30	1	NB Owners Corp.	1,273,286	3.51	3.41	24.8%	24.0%	38,000,000	As Is	10/27/2023	13.9%	13.1%			NAP	NAP
24	Loan	5, 16, 30	1	3095 Owners Corp.	695,476	1.66	1.64	13.7%	13.5%	22,800,000	As Is	8/18/2023	22.5%	19.9%			NAP	NAP
25	Loan	4, 19	1	Polly's Country Market	529,072	1.45	1.43	10.9%	10.8%	9,050,000	As Is	1/22/2024	54.1%	54.1%	100.0%	2/22/2024	Yes	Polly's Food Service, Inc.
26	Loan	11, 13, 19	1	Walgreens Millbrook	446,216	1.50	1.49	10.7%	10.6%	6,900,000	As Is	3/31/2023	60.9%	60.9%	100.0%	3/6/2024	Yes	Walgreens
27	Loan	11, 13, 19	1	Walgreens Palmview TX	435,518	1.50	1.49	10.7%	10.6%	7,600,000	As Is	3/30/2023	53.9%	53.9%	100.0%	3/6/2024	Yes	Walgreens
28	Loan	19, 30	1	Best Western Plus Executive Inn	743,885	2.42	2.18	20.6%	18.6%	6,900,000	As Is	12/28/2023	57.9%	51.4%	70.4%	12/31/2023	NAP	NAP
29	Loan	6, 14, 16, 32	2	Tennessee RV Park	553,267	1.66	1.65	14.5%	14.4%	5,925,000	As Is	12/18/2023	65.0%	65.0%	100.0%	1/8/2024
29.01	Property		1	Will Evans Road Hidden Acres RV Park	NAV					4,600,000	As Is	12/18/2023			100.0%	1/8/2024	NAP	NAP
29.02	Property		1	Tibbs Road Hidden Acres RV Park	NAV					1,325,000	As Is	12/18/2023			100.0%	1/8/2024	NAP	NAP
30	Loan	5, 13, 16, 30	1	Van Buren Owners, Inc.	1,011,866	3.49	3.39	27.1%	26.3%	28,560,000	As Is	8/30/2023	13.5%	12.9%			NAP	NAP
31	Loan	5, 13, 16, 30	1	Bel-Air Equities, Inc.	1,086,530	4.73	4.63	31.3%	30.6%	17,600,000	As Is	6/27/2023	20.2%	20.2%			NAP	NAP
32	Loan	11, 13, 19	1	Walgreens Greenwood	330,635	1.50	1.50	10.7%	10.7%	5,300,000	As Is	3/28/2023	58.5%	58.5%	100.0%	3/6/2024	Yes	Walgreens
33	Loan	5, 16, 30	1	839 West End Avenue, Inc.	1,488,202	7.50	7.44	50.0%	49.6%	47,500,000	As Is	4/17/2023	6.3%	6.3%			NAP	NAP
34	Loan	5, 13, 16, 30	1	Rumsey Garden Owners, Inc.	1,007,666	5.23	5.07	34.7%	33.6%	14,130,000	As Is	11/7/2023	21.2%	21.2%			NAP	NAP
35	Loan	5, 16, 30	1	325 East 72nd Street, Inc.	3,215,692	14.82	14.77	113.4%	113.0%	82,800,000	As Is	11/20/2023	3.4%	3.0%			NAP	NAP
36	Loan	5, 13, 16, 30	1	The Franklin Owners Corp.	1,099,173	5.42	5.31	40.8%	40.0%	26,900,000	As Is	12/14/2023	10.2%	8.8%			NAP	NAP
37	Loan	5, 13, 16, 30	1	Imperial Sanford Owners, Inc.	1,711,122	8.66	8.51	64.5%	63.4%	43,700,000	As Is	11/8/2023	6.2%	5.9%			NAP	NAP
38	Loan	5, 13, 16, 30	1	Centrentset Corp.	3,015,452	16.06	15.90	114.9%	113.8%	58,000,000	As Is	12/27/2023	4.6%	3.9%			NAP	NAP
39	Loan	5, 16, 30	1	Gunther Building 1873, Corp. a/k/a Gunther Building 1873 Corp.	2,313,510	12.75	12.73	93.5%	93.3%	58,000,000	As Is	4/12/2023	4.3%	3.7%			NAP	NAP
40	Loan	5, 16, 30	1	Hudson Gate II Apartment Corp.	885,676	5.21	5.13	39.7%	39.1%	14,900,000	As Is	11/28/2023	15.2%	13.1%			NAP	NAP
41	Loan	5, 13, 16, 30	1	536 Owners Ltd.	952,461	5.75	5.65	43.2%	42.4%	34,130,000	As Is	11/20/2023	6.6%	6.0%			NAP	NAP
42	Loan	5, 13, 16, 30	1	70 N. Grove Owners Corp. a/k/a 70 North Grove St. Corp.	1,594,273	10.72	10.62	80.5%	79.7%	16,750,000	As Is	12/27/2023	11.9%	10.2%			NAP	NAP
43	Loan	5, 13, 16, 30	1	306-100th Street Owners Corp.	1,361,346	9.09	9.03	68.6%	68.1%	40,600,000	As Is	1/3/2024	4.9%	4.2%			NAP	NAP
44	Loan	5, 13, 16, 30	1	Valley View Gardens of Monsey, New York, Section II, Inc.	1,250,128	10.41	10.20	77.9%	76.3%	12,700,000	As Is	4/27/2023	12.9%	11.1%			NAP	NAP
45	Loan	5, 16, 30	1	43 North Forest Avenue Owners Corp.	539,724	4.69	4.60	36.7%	36.0%	9,950,000	As Is	10/31/2023	15.0%	13.1%			NAP	NAP
46	Loan	5, 13, 16, 30	1	2669 Owners Ltd.	1,008,121	8.32	8.15	68.8%	67.4%	45,650,000	As Is	8/18/2023	3.3%	2.9%			NAP	NAP
47	Loan	5, 13, 16, 30	1	29 West 10th St. Corp.	324,995	2.72	2.66	22.2%	21.7%	10,100,000	As Is	6/7/2023	14.8%	13.0%			NAP	NAP
48	Loan	5, 16, 30	1	1160 Richmond Owners, Inc.	848,931	7.93	7.77	59.8%	58.5%	21,400,000	As Is	12/19/2023	6.8%	5.8%			NAP	NAP
49	Loan	5, 13, 16, 30	1	325 East 80th Apts. Corp.	1,158,894	6.10	5.98	89.5%	87.8%	35,600,000	As Is	8/10/2023	3.7%	0.0%			NAP	NAP
50	Loan	5, 13, 16, 30	1	222 Smith Street Owners, Inc.	517,751	5.95	5.77	41.1%	39.9%	9,100,000	As Is	12/13/2023	14.3%	13.4%			NAP	NAP
51	Loan	5, 13, 16, 30	1	Wappingers Falls Owners Corp.	834,781	8.03	7.87	65.8%	64.4%	6,380,000	As Is	10/13/2022	20.3%	17.9%			NAP	NAP
52	Loan	5, 13, 16, 30	1	134-136 West 82nd Street Owners, Inc.	517,883	5.19	5.16	43.5%	43.2%	12,100,000	As Is	11/2/2023	9.9%	8.8%			NAP	NAP

A-6

BMO 2024-C8

Annex A

Loan ID Number

Loan / Property Flag

Footnotes (for Loan and Property Information)

# of Properties

Property Name

Largest Tenant SF

Largest Tenant % of NRA

Largest Tenant Lease Expiration Date

Second Largest Tenant

Second Largest Tenant SF

Second Largest Tenant % of NRA

Second Largest Tenant Lease Expiration Date

Third Largest Tenant

Third Largest Tenant SF

Third Largest Tenant % of NRA

Third Largest Tenant Lease Expiration Date

Fourth Largest Tenant

4, 21, 22, 23, 28

Loan

1, 4, 7, 10, 12, 16, 18, 20

Danbury Fair Mall

126,615

13.7%

1/31/2034

Lord & Taylor

79,872

8.6%

4/30/2045

DICK'S Sporting Goods

73,080

7.9%

1/31/2031

Round 1 Entertainment

Loan

1, 7, 12, 19, 21, 24

60 Hudson

184,420

16.0%

5/31/2033

CDIL Data Centre USA LLC (Hudson Interxchange)

172,775

15.0%

9/30/2032

Telx - New York LLC (Digital Realty)

95,494

8.3%

10/31/2027

zColo, LLC (DataBank)

Loan

3, 7, 12, 19, 24, 32

Fayette Pavilion

86,584

8.1%

1/31/2027

At Home

78,284

7.4%

2/28/2033

Belk

65,927

6.2%

2/15/2025

Cinemark Theaters

Loan

3, 4, 5, 6, 15, 16, 24, 30

Tekni-Plex Industrial Portfolio

4.01

Property

8662 Main Street

262,324

100.0%

1/31/2044

NAP

4.02

Property

910 Vision Drive

205,000

100.0%

1/31/2044

NAP

4.03

Property

4700 South Westmoreland Road

136,209

100.0%

1/31/2044

NAP

4.04

Property

2110 Patterson Street

182,407

100.0%

1/31/2044

NAP

4.05

Property

26 Maple Avenue

126,126

100.0%

1/31/2044

NAP

4.06

Property

8720 US 70 Business Highway West

100,486

100.0%

1/31/2044

NAP

4.07

Property

1445 Timber Wolf Drive

63,588

100.0%

1/31/2044

NAP

4.08

Property

1060 State Highway 10

62,829

100.0%

1/31/2044

NAP

Loan

2, 4, 5, 7, 19, 21, 23, 31

Axis Apartments

NAP

Loan

6, 13, 16

AHF Crossville Portfolio

6.01

Property

Porcelain Tile Drive

586,477

100.0%

3/31/2049

NAP

6.02

Property

Sweeney Drive

362,804

100.0%

3/31/2049

NAP

Loan

1, 3, 7, 12, 13, 23, 24

Arundel Mills and Marketplace

547,331

28.2%

7/13/2115

Bass Pro Shops Outdoor

127,672

6.6%

10/3/2026

Cinemark Theatres

107,190

5.5%

12/31/2025

Burlington

Loan

5, 19, 23, 30

Monroe Street Retail

101,909

18.8%

1/31/2026

Hobby Lobby

55,000

10.1%

5/31/2029

Gabe's

50,514

9.3%

2/28/2029

Marshalls-HomeGoods

Loan

Residence Inn Del Mar

NAP

Loan

10, 19, 21

Lincoln City Outlet Center

16,464

6.4%

12/31/2024

Columbia Sportswear

13,806

5.4%

9/30/2027

Nike Factory Store

13,462

5.3%

3/31/2028

Scout Northwest Trading Co.

Loan

1, 7, 12, 13, 19, 24

Woodfield Mall

200,000

18.8%

3/2/2025

H&M

27,320

2.6%

1/31/2029

Peppa Pig World of Play

22,963

2.2%

12/31/2036

Zara

Loan

7, 10, 12, 18, 23, 24

Medlock Crossing

70,770

44.3%

2/28/2030

Nara Cuisine & Lounge

8,010

5.0%

5/31/2031

Ari Korean BBQ

7,638

4.8%

6/30/2027

Los Abuelos

Loan

11, 13, 19, 30

BJ's Saratoga Springs

116,620

100.0%

9/30/2032

NAP

Loan

11, 13, 19, 30

BJ's Mooresville

108,528

100.0%

9/30/2032

NAP

Loan

5, 14, 16, 26, 27

Contour Windows Industrial

360,000

100.0%

12/31/2038

NAP

Loan

UOVO Livermore

NAP

Loan

Texas Parkway Shopping Center

28,354

33.6%

9/30/2043

King Dollar

14,547

17.2%

11/30/2031

Family Dollar

10,069

11.9%

12/31/2028

C&R Fashion Beauty

Loan

2, 4, 6, 10, 12, 16

CPC Medical Office Portfolio

18.01

Property

Centers for Pain Control and Vein Care - Hobart

15,003

100.0%

7/31/2038

NAP

18.02

Property

Centers for Pain Control and Vein Care - Valparaiso

10,200

100.0%

7/31/2038

NAP

18.03

Property

Centers for Pain Control and Vein Care - LaPorte

7,519

100.0%

7/31/2038

NAP

18.04

Property

Centers for Pain Control and Vein Care - Merrillville

7,855

100.0%

7/31/2038

NAP

Loan

5, 19, 24

Nameoki Commons

31,874

20.5%

5/31/2033

Dollar Tree

21,412

13.8%

4/30/2034

Club Fitness (Pennmark)

6,000

3.9%

11/30/2033

Hibbett Sports

Loan

3, 16, 19, 28

Good Hotels Denver

NAP

Loan

6, 7, 19, 30

OPI Portfolio

21.01

Property

1 Primerica Parkway

344,476

100.0%

12/31/2035

NAP

21.02

Property

701 Clay Avenue

138,608

100.0%

12/29/2035

NAP

Loan

Sunrise Shopping Center

27,590

37.5%

8/31/2030

DaVita, Inc.

8,103

11.0%

10/23/2027

Family Dollar

8,000

10.9%

6/30/2026

Sherwin Williams

Loan

5, 13, 16, 30

NB Owners Corp.

NAP

Loan

5, 16, 30

3095 Owners Corp.

NAP

Loan

4, 19

Polly's Country Market

49,836

100.0%

12/31/2044

NAP

Loan

11, 13, 19

Walgreens Millbrook

14,820

100.0%

5/31/2083

NAP

Loan

11, 13, 19

Walgreens Palmview TX

14,820

100.0%

9/30/2087

NAP

Loan

19, 30

Best Western Plus Executive Inn

NAP

Loan

6, 14, 16, 32

Tennessee RV Park

29.01

Property

Will Evans Road Hidden Acres RV Park

NAP

29.02

Property

Tibbs Road Hidden Acres RV Park

NAP

Loan

5, 13, 16, 30

Van Buren Owners, Inc.

NAP

Loan

5, 13, 16, 30

Bel-Air Equities, Inc.

NAP

Loan

11, 13, 19

Walgreens Greenwood

13,650

100.0%

7/31/2084

NAP

Loan

5, 16, 30

839 West End Avenue, Inc.

NAP

Loan

5, 13, 16, 30

Rumsey Garden Owners, Inc.

NAP

Loan

5, 16, 30

325 East 72nd Street, Inc.

NAP

Loan

5, 13, 16, 30

The Franklin Owners Corp.

NAP

Loan

5, 13, 16, 30

Imperial Sanford Owners, Inc.

NAP

Loan

5, 13, 16, 30

Centrentset Corp.

NAP

Loan

5, 16, 30

Gunther Building 1873, Corp. a/k/a Gunther Building 1873 Corp.

NAP

Loan

5, 16, 30

Hudson Gate II Apartment Corp.

NAP

Loan

5, 13, 16, 30

536 Owners Ltd.

NAP

Loan

5, 13, 16, 30

70 N. Grove Owners Corp. a/k/a 70 North Grove St. Corp.

NAP

Loan

5, 13, 16, 30

306-100th Street Owners Corp.

NAP

Loan

5, 13, 16, 30

Valley View Gardens of Monsey, New York, Section II, Inc.

NAP

Loan

5, 16, 30

43 North Forest Avenue Owners Corp.

NAP

Loan

5, 13, 16, 30

2669 Owners Ltd.

NAP

Loan

5, 13, 16, 30

29 West 10th St. Corp.

NAP

Loan

5, 16, 30

1160 Richmond Owners, Inc.

NAP

Loan

5, 13, 16, 30

325 East 80th Apts. Corp.

NAP

Loan

5, 13, 16, 30

222 Smith Street Owners, Inc.

NAP

Loan

5, 13, 16, 30

Wappingers Falls Owners Corp.

NAP

Loan

5, 13, 16, 30

134-136 West 82nd Street Owners, Inc.

NAP

A-7

BMO 2024-C8

Annex A

Loan ID Number

Loan / Property Flag

Footnotes (for Loan and Property Information)

# of Properties

Property Name

Fourth Largest Tenant SF

Fourth Largest Tenant % of NRA

Fourth Largest Tenant Lease Expiration Date

Fifth Largest Tenant

Fifth Largest Tenant SF

Fifth Largest Tenant % of NRA

Fifth Largest Tenant Lease Expiration Date

Environmental Phase I Report Date

Environmental Phase II Report Date

Engineering Report Date

Seismic Report Date

PML or SEL (%)

Flood Zone

Ownership Interest

Ground Lease Expiration Date

Ground Lease Extension Terms

4, 21, 22, 23, 28

Loan

1, 4, 7, 10, 12, 16, 18, 20

Danbury Fair Mall

60,848

6.6%

2/28/2034

Primark

51,489

5.6%

8/31/2026

12/21/2023

NAP

12/20/2023

NAP

Yes - A

Fee

NAP

Loan

1, 7, 12, 19, 21, 24

60 Hudson

57,840

5.0%

7/31/2032

Centurylink Communications

37,472

3.3%

9/30/2033

5/11/2023

NAP

5/11/2023

NAP

Fee

NAP

Loan

3, 7, 12, 19, 24, 32

Fayette Pavilion

60,560

5.7%

12/31/2025

Hobby Lobby

57,000

5.4%

2/28/2026

12/22/2023

NAP

12/22/2023

NAP

Fee

NAP

Loan

3, 4, 5, 6, 15, 16, 24, 30

Tekni-Plex Industrial Portfolio

4.01

Property

8662 Main Street

NAP

10/23/2023

NAP

10/20/2023

NAP

Fee

NAP

4.02

Property

910 Vision Drive

NAP

10/17/2023

NAP

NAV

NAP

Fee

NAP

4.03

Property

4700 South Westmoreland Road

NAP

10/23/2023

NAP

10/19/2023

NAP

Fee

NAP

4.04

Property

2110 Patterson Street

NAP

10/26/2023

NAP

10/26/2023

NAP

Fee

NAP

4.05

Property

26 Maple Avenue

NAP

10/16/2023

NAP

10/16/2023

NAP

Fee

NAP

4.06

Property

8720 US 70 Business Highway West

NAP

10/16/2023

NAP

10/16/2023

NAP

Fee

NAP

4.07

Property

1445 Timber Wolf Drive

NAP

10/17/2023

NAP

10/16/2023

NAP

Fee

NAP

4.08

Property

1060 State Highway 10

NAP

10/23/2023

NAP

10/23/2023

NAP

Fee

NAP

Loan

2, 4, 5, 7, 19, 21, 23, 31

Axis Apartments

NAP

10/6/2023

NAP

10/6/2023

NAP

Fee

NAP

Loan

6, 13, 16

AHF Crossville Portfolio

6.01

Property

Porcelain Tile Drive

NAP

1/19/2024

NAP

12/22/2023

NAP

Fee

NAP

6.02

Property

Sweeney Drive

NAP

1/19/2024

NAP

12/22/2023

NAP

Fee

NAP

Loan

1, 3, 7, 12, 13, 23, 24

Arundel Mills and Marketplace

81,282

4.2%

1/31/2026

Medieval Times

66,244

3.4%

8/31/2033

9/25/2023, 9/29/2023

NAP

9/8/2023

NAP

Fee

NAP

Loan

5, 19, 23, 30

Monroe Street Retail

45,518

8.4%

10/31/2029

O'Reilly Auto Parts

32,154

5.9%

12/31/2039

12/20/2023

NAP

12/4/2023

NAP

Fee

NAP

Loan

Residence Inn Del Mar

NAP

1/18/2024

NAP

1/22/2024

1/17/2024

Fee

NAP

Loan

10, 19, 21

Lincoln City Outlet Center

12,430

4.9%

2/28/2025

Eddie Bauer

10,785

4.2%

MTM

1/10/2024

NAP

1/10/2024

Fee

NAP

Loan

1, 7, 12, 13, 19, 24

Woodfield Mall

21,759

2.0%

10/31/2028

Forever 21

21,628

2.0%

1/31/2026

11/7/2023

NAP

11/7/2023

NAP

Fee

NAP

Loan

7, 10, 12, 18, 23, 24

Medlock Crossing

6,048

3.8%

9/30/2037

Masti - Indian Street Eats

4,518

2.8%

11/30/2028

1/16/2024

NAP

1/16/2024

NAP

Fee

NAP

Loan

11, 13, 19, 30

BJ's Saratoga Springs

NAP

3/30/2023

NAP

6/6/2012

NAP

Fee

NAP

Loan

11, 13, 19, 30

BJ's Mooresville

NAP

2/26/2024

NAP

6/6/2012

NAP

Fee

NAP

Loan

5, 14, 16, 26, 27

Contour Windows Industrial

NAP

12/4/2023

NAP

2/21/2024

NAP

Fee

NAP

Loan

UOVO Livermore

NAP

1/11/2024

NAP

1/8/2024

1/10/2024

13%

Fee

NAP

Loan

Texas Parkway Shopping Center

4,788

5.7%

12/31/2033

God's Gift Inc.

2,393

2.8%

1/31/2029

11/30/2023

NAP

11/30/2023

NAP

Fee

NAP

Loan

2, 4, 6, 10, 12, 16

CPC Medical Office Portfolio

18.01

Property

Centers for Pain Control and Vein Care - Hobart

NAP

10/24/2023

NAP

10/23/2023

NAP

Fee

NAP

18.02

Property

Centers for Pain Control and Vein Care - Valparaiso

NAP

10/24/2023

NAP

10/23/2023

NAP

Fee

NAP

18.03

Property

Centers for Pain Control and Vein Care - LaPorte

NAP

10/24/2023

NAP

10/23/2023

NAP

Fee

NAP

18.04

Property

Centers for Pain Control and Vein Care - Merrillville

NAP

10/24/2023

NAP

10/23/2023

NAP

Fee

NAP

Loan

5, 19, 24

Nameoki Commons

5,335

3.4%

1/31/2028

Don Chencho

4,800

3.1%

11/9/2030

8/18/2023

NAP

12/13/2023

NAP

Fee

NAP

Loan

3, 16, 19, 28

Good Hotels Denver

NAP

1/23/2024

NAP

1/23/2024

NAP

Fee

NAP

Loan

6, 7, 19, 30

OPI Portfolio

21.01

Property

1 Primerica Parkway

NAP

7/14/2023

NAP

5/16/2023

NAP

Fee

NAP

21.02

Property

701 Clay Avenue

NAP

7/14/2023

NAP

5/16/2023

NAP

Yes - AE

Fee

NAP

Loan

Sunrise Shopping Center

4,760

6.5%

12/31/2027

McDonald's

4,367

5.9%

12/14/2034

2/7/2024

NAP

1/15/2024

NAP

Fee

NAP

Loan

5, 13, 16, 30

NB Owners Corp.

NAP

11/3/2023

NAP

11/6/2023

NAP

Fee

NAP

Loan

5, 16, 30

3095 Owners Corp.

NAP

8/31/2023

NAP

9/13/2023

NAP

Fee

NAP

Loan

4, 19

Polly's Country Market

NAP

1/25/2024

NAP

1/25/2024

NAP

Fee

NAP

Loan

11, 13, 19

Walgreens Millbrook

NAP

3/29/2023

NAP

2/16/2012

NAP

Fee

NAP

Loan

11, 13, 19

Walgreens Palmview TX

NAP

3/29/2023

NAP

11/9/2012

NAP

Fee

NAP

Loan

19, 30

Best Western Plus Executive Inn

NAP

12/28/2023

NAP

12/28/2023

NAP

Fee

NAP

Loan

6, 14, 16, 32

Tennessee RV Park

29.01

Property

Will Evans Road Hidden Acres RV Park

NAP

12/18/2023

NAP

12/15/2023

12/18/2023

16%

Fee

NAP

29.02

Property

Tibbs Road Hidden Acres RV Park

NAP

12/18/2023

NAP

12/15/2023

12/18/2023

16%

Fee

NAP

Loan

5, 13, 16, 30

Van Buren Owners, Inc.

NAP

9/14/2023

NAP

9/15/2023

NAP

Fee

NAP

Loan

5, 13, 16, 30

Bel-Air Equities, Inc.

NAP

7/12/2023

NAP

7/14/2023

NAP

Fee

NAP

Loan

11, 13, 19

Walgreens Greenwood

NAP

3/31/2023

NAP

2/16/2012

NAP

Yes - AE

Fee

NAP

Loan

5, 16, 30

839 West End Avenue, Inc.

NAP

4/24/2023

NAP

4/28/2023

NAP

Fee

NAP

Loan

5, 13, 16, 30

Rumsey Garden Owners, Inc.

NAP

11/27/2023

NAP

11/27/2023

NAP

Fee

NAP

Loan

5, 16, 30

325 East 72nd Street, Inc.

NAP

11/29/2023

NAP

11/30/2023

NAP

Fee

NAP

Loan

5, 13, 16, 30

The Franklin Owners Corp.

NAP

12/20/2023

NAP

12/22/2023

NAP

Fee

NAP

Loan

5, 13, 16, 30

Imperial Sanford Owners, Inc.

NAP

11/13/2023

NAP

11/22/2023

NAP

Fee

NAP

Loan

5, 13, 16, 30

Centrentset Corp.

NAP

1/8/2024

NAP

1/9/2024

NAP

Fee

NAP

Loan

5, 16, 30

Gunther Building 1873, Corp. a/k/a Gunther Building 1873 Corp.

NAP

4/21/2023

NAP

4/25/2023

NAP

Fee

NAP

Loan

5, 16, 30

Hudson Gate II Apartment Corp.

NAP

12/4/2023

NAP

12/4/2023

NAP

Fee

NAP

Loan

5, 13, 16, 30

536 Owners Ltd.

NAP

12/5/2023

NAP

12/4/2023

NAP

Fee

NAP

Loan

5, 13, 16, 30

70 N. Grove Owners Corp. a/k/a 70 North Grove St. Corp.

NAP

12/28/2023

NAP

12/27/2023

NAP

Fee

NAP

Loan

5, 13, 16, 30

306-100th Street Owners Corp.

NAP

1/8/2024

NAP

1/10/2024

NAP

Fee

NAP

Loan

5, 13, 16, 30

Valley View Gardens of Monsey, New York, Section II, Inc.

NAP

5/9/2023

NAP

5/9/2023

NAP

Fee

NAP

Loan

5, 16, 30

43 North Forest Avenue Owners Corp.

NAP

11/10/2023

NAP

11/13/2023

NAP

Fee

NAP

Loan

5, 13, 16, 30

2669 Owners Ltd.

NAP

8/31/2023

NAP

8/31/2023

NAP

Fee

NAP

Loan

5, 13, 16, 30

29 West 10th St. Corp.

NAP

6/23/2023

NAP

6/23/2023

NAP

Fee

NAP

Loan

5, 16, 30

1160 Richmond Owners, Inc.

NAP

12/29/2023

NAP

12/29/2023

NAP

Fee

NAP

Loan

5, 13, 16, 30

325 East 80th Apts. Corp.

NAP

8/25/2023

NAP

8/25/2023

NAP

Fee

NAP

Loan

5, 13, 16, 30

222 Smith Street Owners, Inc.

NAP

12/15/2023

NAP

12/18/2023

NAP

Fee

NAP

Loan

5, 13, 16, 30

Wappingers Falls Owners Corp.

NAP

10/14/2022

NAP

10/14/2022

NAP

Fee

NAP

Loan

5, 13, 16, 30

134-136 West 82nd Street Owners, Inc.

NAP

11/17/2023

NAP

11/20/2023

NAP

Fee

NAP

A-8

BMO 2024-C8

Annex A

Loan ID Number	Loan / Property Flag	Footnotes (for Loan and Property Information)	# of Properties	Property Name	Annual Ground Lease Payment as of the Cut-off Date ($)	Annual Ground Rent Increases (Y/N)	Upfront RE Tax Reserve ($)	Monthly RE Tax Reserve ($)	Upfront Insurance Reserve ($)	Monthly Insurance Reserve ($)	Upfront Replacement / PIP Reserve ($)	Monthly Replacement / FF&E Reserve ($)	Replacement Reserve Caps ($)	Upfront TI/LC Reserve ($)	Monthly TI/LC Reserve ($)	TI/LC Caps ($)	Upfront Debt Service Reserve ($)	Monthly Debt Service Reserve ($)	Debt Service Reserve Cap ($)
							18	19	18	19	18	19	20	18	19	20	18	19	20
1	Loan	1, 4, 7, 10, 12, 16, 18, 20	1	Danbury Fair Mall	NAP	NAP	0	Springing	0	Springing	0	Springing	0	0	Springing	0	0	0	0
2	Loan	1, 7, 12, 19, 21, 24	1	60 Hudson	NAP	NAP	7,089,987	1,772,497	0	Springing	0	Springing	0	0	Springing	0	0	0	0
3	Loan	3, 7, 12, 19, 24, 32	1	Fayette Pavilion	NAP	NAP	371,270	74,254	90,435	30,145	6,770,048	Springing	250,000	5,000,000	Springing	2,000,000	0	0	0
4	Loan	3, 4, 5, 6, 15, 16, 24, 30	8	Tekni-Plex Industrial Portfolio			0	Springing	0	Springing	0	Springing	512,536	0	Springing	3,416,907	0	0	0
4.01	Property		1	8662 Main Street	NAP	NAP
4.02	Property		1	910 Vision Drive	NAP	NAP
4.03	Property		1	4700 South Westmoreland Road	NAP	NAP
4.04	Property		1	2110 Patterson Street	NAP	NAP
4.05	Property		1	26 Maple Avenue	NAP	NAP
4.06	Property		1	8720 US 70 Business Highway West	NAP	NAP
4.07	Property		1	1445 Timber Wolf Drive	NAP	NAP
4.08	Property		1	1060 State Highway 10	NAP	NAP
5	Loan	2, 4, 5, 7, 19, 21, 23, 31	1	Axis Apartments	NAP	NAP	1,318,059	329,515	216,815	30,974	0	15,203	0	0	Springing	0	0	0	0
6	Loan	6, 13, 16	2	AHF Crossville Portfolio			0	Springing	0	Springing	0	Springing	0	0	0	0	0	0	0
6.01	Property		1	Porcelain Tile Drive	NAP	NAP
6.02	Property		1	Sweeney Drive	NAP	NAP
7	Loan	1, 3, 7, 12, 13, 23, 24	1	Arundel Mills and Marketplace	NAP	NAP	0	Springing	0	Springing	0	Springing	0	0	231,942	5,566,608	0	0	0
8	Loan	5, 19, 23, 30	1	Monroe Street Retail	NAP	NAP	177,479	118,319	0	Springing	500,000	6,792	0	1,000,000	Springing	1,000,000	0	0	0
9	Loan	19	1	Residence Inn Del Mar	NAP	NAP	0	Springing	0	Springing	0	Springing	0	0	0	0	0	0	0
10	Loan	10, 19, 21	1	Lincoln City Outlet Center	NAP	NAP	0	58,172	24,585	Springing	0	4,473	0	250,000	42,601	1,500,000	0	0	0
11	Loan	1, 7, 12, 13, 19, 24	1	Woodfield Mall	NAP	NAP	0	Springing	0	Springing	0	Springing	0	0	Springing	0	0	0	0
12	Loan	7, 10, 12, 18, 23, 24	1	Medlock Crossing	NAP	NAP	111,465	27,866	86,238	8,624	0	2,128	0	7,500	6,649	500,000	0	0	0
13	Loan	11, 13, 19, 30	1	BJ's Saratoga Springs	NAP	NAP	0	Springing	0	Springing	0	0	0	0	0	0	0	0	0
14	Loan	11, 13, 19, 30	1	BJ's Mooresville	NAP	NAP	0	Springing	0	Springing	0	0	0	0	0	0	0	0	0
15	Loan	5, 14, 16, 26, 27	1	Contour Windows Industrial	NAP	NAP	4,789	1,596	38,801	Springing	0	3,000	0	0	Springing	0	0	0	0
16	Loan		1	UOVO Livermore	NAP	NAP	0	6,051	0	Springing	0	Springing	0	0	0	0	0	0	0
17	Loan		1	Texas Parkway Shopping Center	NAP	NAP	32,239	10,234	38,610	9,193	0	703	0	0	2,811	0	0	0	0
18	Loan	2, 4, 6, 10, 12, 16	4	CPC Medical Office Portfolio			0	Springing	0	Springing	0	Springing	0	0	Springing	0	0	0	0
18.01	Property		1	Centers for Pain Control and Vein Care - Hobart	NAP	NAP
18.02	Property		1	Centers for Pain Control and Vein Care - Valparaiso	NAP	NAP
18.03	Property		1	Centers for Pain Control and Vein Care - LaPorte	NAP	NAP
18.04	Property		1	Centers for Pain Control and Vein Care - Merrillville	NAP	NAP
19	Loan	5, 19, 24	1	Nameoki Commons	NAP	NAP	102,736	23,563	26,936	Springing	0	3,234	0	246,438	19,407	0	0	0	0
20	Loan	3, 16, 19, 28	1	Good Hotels Denver	NAP	NAP	52,080	11,322	25,338	2,946	0	6,931	0	0	3,363	0	0	0	0
21	Loan	6, 7, 19, 30	2	OPI Portfolio			0	Springing	791	Springing	0	Springing	0	0	Springing	2,173,883	0	0	0
21.01	Property		1	1 Primerica Parkway	NAP	NAP
21.02	Property		1	701 Clay Avenue	NAP	NAP
22	Loan	19	1	Sunrise Shopping Center	NAP	NAP	106,125	17,687	24,587	2,049	0	919	0	0	6,128	250,000	0	0	0
23	Loan	5, 13, 16, 30	1	NB Owners Corp.	NAP	NAP	114,353	38,118	0	Springing	1,500,000	0	0	0	0	0	0	0	0
24	Loan	5, 16, 30	1	3095 Owners Corp.	NAP	NAP	35,992	35,992	0	Springing	1,600,000	0	0	0	0	0	0	0	0
25	Loan	4, 19	1	Polly's Country Market	NAP	NAP	16,323	13,714	1,433	1,433	0	623	0	0	2,077	0	0	0	0
26	Loan	11, 13, 19	1	Walgreens Millbrook	NAP	NAP	0	Springing	0	Springing	0	0	0	0	0	0	0	0	0
27	Loan	11, 13, 19	1	Walgreens Palmview TX	NAP	NAP	0	Springing	0	Springing	0	0	0	0	0	0	0	0	0
28	Loan	19, 30	1	Best Western Plus Executive Inn	NAP	NAP	29,050	3,093	0	2,251	0	6,741	0	0	0	0	0	0	0
29	Loan	6, 14, 16, 32	2	Tennessee RV Park			2,434	406	3,324	Springing	0	378	0	0	0	0	0	0	0
29.01	Property		1	Will Evans Road Hidden Acres RV Park	NAP	NAP
29.02	Property		1	Tibbs Road Hidden Acres RV Park	NAP	NAP
30	Loan	5, 13, 16, 30	1	Van Buren Owners, Inc.	NAP	NAP	77,250	25,750	0	Springing	0	0	0	0	0	0	0	0	0
31	Loan	5, 13, 16, 30	1	Bel-Air Equities, Inc.	NAP	NAP	34,500	17,250	0	Springing	496,038	0	0	0	0	0	0	0	0
32	Loan	11, 13, 19	1	Walgreens Greenwood	NAP	NAP	0	Springing	0	Springing	0	0	0	0	0	0	0	0	0
33	Loan	5, 16, 30	1	839 West End Avenue, Inc.	NAP	NAP	51,488	25,744	0	Springing	500,000	0	0	0	0	0	0	0	0
34	Loan	5, 13, 16, 30	1	Rumsey Garden Owners, Inc.	NAP	NAP	29,000	9,000	0	Springing	750,000	0	0	0	0	0	0	0	0
35	Loan	5, 16, 30	1	325 East 72nd Street, Inc.	NAP	NAP	0	Springing	0	Springing	0	0	0	0	0	0	0	0	0
36	Loan	5, 13, 16, 30	1	The Franklin Owners Corp.	NAP	NAP	58,500	19,500	0	Springing	0	0	0	0	0	0	0	0	0
37	Loan	5, 13, 16, 30	1	Imperial Sanford Owners, Inc.	NAP	NAP	31,658	31,658	0	Springing	350,000	0	0	0	0	0	0	0	0
38	Loan	5, 13, 16, 30	1	Centrentset Corp.	NAP	NAP	232,833	58,208	0	Springing	476,841	0	0	0	0	0	0	0	0
39	Loan	5, 16, 30	1	Gunther Building 1873, Corp. a/k/a Gunther Building 1873 Corp.	NAP	NAP	0	Springing	0	Springing	0	0	0	0	0	0	0	0	0
40	Loan	5, 16, 30	1	Hudson Gate II Apartment Corp.	NAP	NAP	0	Springing	0	Springing	156,250	0	0	0	0	0	0	0	0
41	Loan	5, 13, 16, 30	1	536 Owners Ltd.	NAP	NAP	82,896	27,632	0	Springing	0	0	0	0	0	0	0	0	0
42	Loan	5, 13, 16, 30	1	70 N. Grove Owners Corp. a/k/a 70 North Grove St. Corp.	NAP	NAP	0	Springing	0	Springing	0	0	0	0	0	0	0	0	0
43	Loan	5, 13, 16, 30	1	306-100th Street Owners Corp.	NAP	NAP	0	Springing	0	Springing	0	0	0	0	0	0	0	0	0
44	Loan	5, 13, 16, 30	1	Valley View Gardens of Monsey, New York, Section II, Inc.	NAP	NAP	126,500	20,000	0	Springing	0	0	0	0	0	0	0	0	0
45	Loan	5, 16, 30	1	43 North Forest Avenue Owners Corp.	NAP	NAP	46,854	10,278	0	Springing	200,000	0	0	0	0	0	0	0	0
46	Loan	5, 13, 16, 30	1	2669 Owners Ltd.	NAP	NAP	64,500	21,500	0	Springing	0	0	0	0	0	0	0	0	0
47	Loan	5, 13, 16, 30	1	29 West 10th St. Corp.	NAP	NAP	14,464	7,232	0	Springing	1,025,000	0	0	0	0	0	0	0	0
48	Loan	5, 16, 30	1	1160 Richmond Owners, Inc.	NAP	NAP	25,750	25,750	0	Springing	0	0	0	0	0	0	0	0	0
49	Loan	5, 13, 16, 30	1	325 East 80th Apts. Corp.	NAP	NAP	129,000	43,000	0	Springing	0	0	0	0	0	0	0	0	0
50	Loan	5, 13, 16, 30	1	222 Smith Street Owners, Inc.	NAP	NAP	36,675	8,725	0	Springing	0	0	0	0	0	0	0	0	0
51	Loan	5, 13, 16, 30	1	Wappingers Falls Owners Corp.	NAP	NAP	52,750	12,375	0	Springing	0	0	0	0	0	0	0	0	0
52	Loan	5, 13, 16, 30	1	134-136 West 82nd Street Owners, Inc.	NAP	NAP	0	Springing	0	Springing	179,363	0	0	0	0	0	0	0	0

A-9

BMO 2024-C8

Annex A

Loan ID Number	Loan / Property Flag	Footnotes (for Loan and Property Information)	# of Properties	Property Name	Upfront Deferred Maintenance Reserve ($)	Upfront Other Reserve ($)	Monthly Other Reserve ($)	Other Reserve Description
					18	18	19
1	Loan	1, 4, 7, 10, 12, 16, 18, 20	1	Danbury Fair Mall	0	4,103,258	0	Outstanding TI/LC Obligations ($3,460,293); Gap Rent Reserve ($642,965.09)
2	Loan	1, 7, 12, 19, 21, 24	1	60 Hudson	0	0	0
3	Loan	3, 7, 12, 19, 24, 32	1	Fayette Pavilion	0	40,000	0	Outstanding TI/LC Reserve
4	Loan	3, 4, 5, 6, 15, 16, 24, 30	8	Tekni-Plex Industrial Portfolio	0	3,750,784	0	Van Wert Property Reserve
4.01	Property		1	8662 Main Street
4.02	Property		1	910 Vision Drive
4.03	Property		1	4700 South Westmoreland Road
4.04	Property		1	2110 Patterson Street
4.05	Property		1	26 Maple Avenue
4.06	Property		1	8720 US 70 Business Highway West
4.07	Property		1	1445 Timber Wolf Drive
4.08	Property		1	1060 State Highway 10
5	Loan	2, 4, 5, 7, 19, 21, 23, 31	1	Axis Apartments	106,250	6,644,232	0	Sonder Base Rent Reserve ($3,624,131), Sonder Gap Rent Reserve ($1,812,061), Sonder Free Rent Reserve ($1,208,040)
6	Loan	6, 13, 16	2	AHF Crossville Portfolio	0	0	0
6.01	Property		1	Porcelain Tile Drive
6.02	Property		1	Sweeney Drive
7	Loan	1, 3, 7, 12, 13, 23, 24	1	Arundel Mills and Marketplace	0	4,384,369	0	Outstanding TI/LC Reserve ($3,796,478), Gap Rent Reserve ($587,891)
8	Loan	5, 19, 23, 30	1	Monroe Street Retail	0	1,246,952	0	Rent Concession Reserve ($533,332.82), Existing TI/LC Reserve ($713,619.16)
9	Loan	19	1	Residence Inn Del Mar	0	0	Springing	PIP Reserve Funds, Custodial Funds and Hotel Tax Funds, Refundable Advance Payments Funds
10	Loan	10, 19, 21	1	Lincoln City Outlet Center	0	544,562	0	Unfunded Obligations Reserve
11	Loan	1, 7, 12, 13, 19, 24	1	Woodfield Mall	0	7,299,496	0	Outstanding TI/LC Reserve ($6,460,707), Gap Rent Reserve ($838,789.17)
12	Loan	7, 10, 12, 18, 23, 24	1	Medlock Crossing	324,503	173,939	0	Free Rent Reserve
13	Loan	11, 13, 19, 30	1	BJ's Saratoga Springs	0	0	0
14	Loan	11, 13, 19, 30	1	BJ's Mooresville	0	0	0
15	Loan	5, 14, 16, 26, 27	1	Contour Windows Industrial	0	0	0
16	Loan		1	UOVO Livermore	14,552	0	0
17	Loan		1	Texas Parkway Shopping Center	183,125	0	0
18	Loan	2, 4, 6, 10, 12, 16	4	CPC Medical Office Portfolio	82,316	2,700	Springing	Condominium Assessments Reserve
18.01	Property		1	Centers for Pain Control and Vein Care - Hobart
18.02	Property		1	Centers for Pain Control and Vein Care - Valparaiso
18.03	Property		1	Centers for Pain Control and Vein Care - LaPorte
18.04	Property		1	Centers for Pain Control and Vein Care - Merrillville
19	Loan	5, 19, 24	1	Nameoki Commons	318,328	109,129	Springing	Rent Concession Reserve (Upfront: $109,128.65), Material Tenant Funds Reserve (Monthly: Springing)
20	Loan	3, 16, 19, 28	1	Good Hotels Denver	0	0	Springing; Various	PIP Reserve (Monthly: Springing); Parcel Agreement Excess Cash Funds (Monthly: Springing); Surplus Cash Flow Funds (Monthly: Various)
21	Loan	6, 7, 19, 30	2	OPI Portfolio	11,550	11,674,256	Springing	Primerica TATILC Reserve (Upfront: $10,678,756), Rent Concession Reserve (Upfront: $872,849.70), Primerica Work Reserve (Upfront: $122,650), Material Tenant Funds Reserve (Monthly: Springing)
21.01	Property		1	1 Primerica Parkway
21.02	Property		1	701 Clay Avenue
22	Loan	19	1	Sunrise Shopping Center	9,375	955,000	Springing	Global Food of Oxenhill Inc. Reserve (Upfront: $500,000), Roof Reserve (Upfront: $455,000); Anchor Tenant TI/LC Reserve (Monthly: Springing)
23	Loan	5, 13, 16, 30	1	NB Owners Corp.	0	0	0
24	Loan	5, 16, 30	1	3095 Owners Corp.	0	50,000	0	Collateral Security Agreement For Litigation
25	Loan	4, 19	1	Polly's Country Market	175,000	0	0
26	Loan	11, 13, 19	1	Walgreens Millbrook	0	0	0
27	Loan	11, 13, 19	1	Walgreens Palmview TX	0	0	0
28	Loan	19, 30	1	Best Western Plus Executive Inn	0	0	Springing	PIP Reserve
29	Loan	6, 14, 16, 32	2	Tennessee RV Park	0	0	0
29.01	Property		1	Will Evans Road Hidden Acres RV Park
29.02	Property		1	Tibbs Road Hidden Acres RV Park
30	Loan	5, 13, 16, 30	1	Van Buren Owners, Inc.	0	0	0
31	Loan	5, 13, 16, 30	1	Bel-Air Equities, Inc.	93,608	90,000	0	Collateral Security Agreement Re: Maintenance Arrears
32	Loan	11, 13, 19	1	Walgreens Greenwood	0	0	0
33	Loan	5, 16, 30	1	839 West End Avenue, Inc.	80,019	60,000	0	Collateral Security Agreement Re: Maintenance Arrears
34	Loan	5, 13, 16, 30	1	Rumsey Garden Owners, Inc.	0	100,000	0	Collateral Security Agreement Re: Maintenance Arrears
35	Loan	5, 16, 30	1	325 East 72nd Street, Inc.	0	0	0
36	Loan	5, 13, 16, 30	1	The Franklin Owners Corp.	0	0	0
37	Loan	5, 13, 16, 30	1	Imperial Sanford Owners, Inc.	0	0	0
38	Loan	5, 13, 16, 30	1	Centrentset Corp.	0	0	0
39	Loan	5, 16, 30	1	Gunther Building 1873, Corp. a/k/a Gunther Building 1873 Corp.	0	35,000	0	Collateral Security Agreement For Litigation
40	Loan	5, 16, 30	1	Hudson Gate II Apartment Corp.	0	0	0
41	Loan	5, 13, 16, 30	1	536 Owners Ltd.	0	0	0
42	Loan	5, 13, 16, 30	1	70 N. Grove Owners Corp. a/k/a 70 North Grove St. Corp.	0	0	0
43	Loan	5, 13, 16, 30	1	306-100th Street Owners Corp.	0	0	0
44	Loan	5, 13, 16, 30	1	Valley View Gardens of Monsey, New York, Section II, Inc.	0	60,000	0	Collateral Security Agreement Re: Maintenance Arrears
45	Loan	5, 16, 30	1	43 North Forest Avenue Owners Corp.	0	0	0
46	Loan	5, 13, 16, 30	1	2669 Owners Ltd.	0	0	0
47	Loan	5, 13, 16, 30	1	29 West 10th St. Corp.	0	250,000	0	Collateral Security Agreement Re: Maintenance Arrears
48	Loan	5, 16, 30	1	1160 Richmond Owners, Inc.	0	0	0
49	Loan	5, 13, 16, 30	1	325 East 80th Apts. Corp.	0	0	0
50	Loan	5, 13, 16, 30	1	222 Smith Street Owners, Inc.	0	0	0
51	Loan	5, 13, 16, 30	1	Wappingers Falls Owners Corp.	0	50,000	0	Collateral Security Agreement Re: Maintenance Arrears
52	Loan	5, 13, 16, 30	1	134-136 West 82nd Street Owners, Inc.	0	0	0

A-10

BMO 2024-C8

Annex A

Loan ID Number

Loan / Property Flag

Footnotes (for Loan and Property Information)

# of Properties

Property Name

Other Reserve Cap ($)

Holdback/ Earnout Amount ($)

Holdback/ Earnout Description

Lockbox Type

Cash Management

Excess Cash Trap Triggered by DSCR and/or Debt Yield Test (Y/N)

Tenant Specific Excess Cash Trap Trigger (Y/N)

Pari Passu (Y/N)

Pari Passu in Trust Controlling (Y/N)

Trust Pari Passu Cut-off Date Balance ($)

Loan

1, 4, 7, 10, 12, 16, 18, 20

Danbury Fair Mall

NAP

Soft

Springing

Yes

68,000,000

Loan

1, 7, 12, 19, 21, 24

60 Hudson

NAP

Hard

In Place

Yes

65,000,000

Loan

3, 7, 12, 19, 24, 32

Fayette Pavilion

NAP

Hard

Springing

Yes

65,000,000

Loan

3, 4, 5, 6, 15, 16, 24, 30

Tekni-Plex Industrial Portfolio

NAP

Hard

Springing

Yes

NAP

4.01

Property

8662 Main Street

4.02

Property

910 Vision Drive

4.03

Property

4700 South Westmoreland Road

4.04

Property

2110 Patterson Street

4.05

Property

26 Maple Avenue

4.06

Property

8720 US 70 Business Highway West

4.07

Property

1445 Timber Wolf Drive

4.08

Property

1060 State Highway 10

Loan

2, 4, 5, 7, 19, 21, 23, 31

Axis Apartments

NAP

Springing

Yes

58,000,000

Loan

6, 13, 16

AHF Crossville Portfolio

NAP

Hard

Springing

Yes

NAP

6.01

Property

Porcelain Tile Drive

6.02

Property

Sweeney Drive

Loan

1, 3, 7, 12, 13, 23, 24

Arundel Mills and Marketplace

NAP

Hard

Springing

Yes

35,000,000

Loan

5, 19, 23, 30

Monroe Street Retail

NAP

Springing

Yes

NAP

Loan

Residence Inn Del Mar

NAP

Springing

Yes

NAP

Loan

10, 19, 21

Lincoln City Outlet Center

NAP

Hard

Springing

Yes

NAP

Loan

1, 7, 12, 13, 19, 24

Woodfield Mall

NAP

Hard

Springing

Yes

20,000,000

Loan

7, 10, 12, 18, 23, 24

Medlock Crossing

NAP

Springing

Yes

19,850,000

Loan

11, 13, 19, 30

BJ's Saratoga Springs

NAP

Hard

In Place

Yes

NAP

Loan

11, 13, 19, 30

BJ's Mooresville

NAP

Hard

In Place

Yes

NAP

Loan

5, 14, 16, 26, 27

Contour Windows Industrial

NAP

Hard

Springing

Yes

NAP

Loan

UOVO Livermore

NAP

Soft

Springing

Yes

NAP

Loan

Texas Parkway Shopping Center

NAP

Springing

Yes

NAP

Loan

2, 4, 6, 10, 12, 16

CPC Medical Office Portfolio

NAP

Hard

Springing

Yes

NAP

18.01

Property

Centers for Pain Control and Vein Care - Hobart

18.02

Property

Centers for Pain Control and Vein Care - Valparaiso

18.03

Property

Centers for Pain Control and Vein Care - LaPorte

18.04

Property

Centers for Pain Control and Vein Care - Merrillville

Loan

5, 19, 24

Nameoki Commons

NAP

Hard

Springing

Yes

NAP

Loan

3, 16, 19, 28

Good Hotels Denver

NAP

Hard

In Place

Yes

NAP

Loan

6, 7, 19, 30

OPI Portfolio

Material Tenant Funds Reserve (12 months of Monthly Material Tenant Deposits)

NAP

Hard

Springing

Yes

6,300,000

21.01

Property

1 Primerica Parkway

21.02

Property

701 Clay Avenue

Loan

Sunrise Shopping Center

500,000

NAP

Springing

Yes

NAP

Loan

5, 13, 16, 30

NB Owners Corp.

NAP

None

NAP

Loan

5, 16, 30

3095 Owners Corp.

NAP

None

NAP

Loan

4, 19

Polly's Country Market

NAP

Springing

Yes

NAP

Loan

11, 13, 19

Walgreens Millbrook

NAP

Hard

In Place

Yes

NAP

Loan

11, 13, 19

Walgreens Palmview TX

NAP

Hard

In Place

Yes

NAP

Loan

19, 30

Best Western Plus Executive Inn

NAP

Springing

Yes

NAP

Loan

6, 14, 16, 32

Tennessee RV Park

NAP

Hard

Springing

Yes

NAP

29.01

Property

Will Evans Road Hidden Acres RV Park

29.02

Property

Tibbs Road Hidden Acres RV Park

Loan

5, 13, 16, 30

Van Buren Owners, Inc.

NAP

None

NAP

Loan

5, 13, 16, 30

Bel-Air Equities, Inc.

NAP

None

NAP

Loan

11, 13, 19

Walgreens Greenwood

NAP

Hard

In Place

Yes

NAP

Loan

5, 16, 30

839 West End Avenue, Inc.

NAP

None

NAP

Loan

5, 13, 16, 30

Rumsey Garden Owners, Inc.

NAP

None

NAP

Loan

5, 16, 30

325 East 72nd Street, Inc.

NAP

None

NAP

Loan

5, 13, 16, 30

The Franklin Owners Corp.

NAP

None

NAP

Loan

5, 13, 16, 30

Imperial Sanford Owners, Inc.

NAP

None

NAP

Loan

5, 13, 16, 30

Centrentset Corp.

NAP

None

NAP

Loan

5, 16, 30

Gunther Building 1873, Corp. a/k/a Gunther Building 1873 Corp.

NAP

None

NAP

Loan

5, 16, 30

Hudson Gate II Apartment Corp.

NAP

None

NAP

Loan

5, 13, 16, 30

536 Owners Ltd.

NAP

None

NAP

Loan

5, 13, 16, 30

70 N. Grove Owners Corp. a/k/a 70 North Grove St. Corp.

NAP

None

NAP

Loan

5, 13, 16, 30

306-100th Street Owners Corp.

NAP

None

NAP

Loan

5, 13, 16, 30

Valley View Gardens of Monsey, New York, Section II, Inc.

NAP

None

NAP

Loan

5, 16, 30

43 North Forest Avenue Owners Corp.

NAP

None

NAP

Loan

5, 13, 16, 30

2669 Owners Ltd.

NAP

None

NAP

Loan

5, 13, 16, 30

29 West 10th St. Corp.

NAP

None

NAP

Loan

5, 16, 30

1160 Richmond Owners, Inc.

NAP

None

NAP

Loan

5, 13, 16, 30

325 East 80th Apts. Corp.

NAP

None

NAP

Loan

5, 13, 16, 30

222 Smith Street Owners, Inc.

NAP

None

NAP

Loan

5, 13, 16, 30

Wappingers Falls Owners Corp.

NAP

None

NAP

Loan

5, 13, 16, 30

134-136 West 82nd Street Owners, Inc.

NAP

None

NAP

A-11

BMO 2024-C8

Annex A

Loan ID Number	Loan / Property Flag	Footnotes (for Loan and Property Information)	# of Properties	Property Name	Non-Trust Pari Passu Companion Loan Cut-off Date Balance ($)	Non-Trust Pari Passu Companion Loan Monthly Debt Service ($)	Total Trust and Non-Trust Pari Passu Companion Loan Monthly Debt Service ($)	Subordinate Companion Loan Cut-off Date Balance ($)	Subordinate Companion Loan Interest Rate	Whole Loan Cut-off Date Balance ($)	Whole Loan Monthly Debt Service ($)	Whole Loan Cut-off Date LTV Ratio (%)	Whole Loan Underwritten NCF DSCR (x)	Whole Loan Underwritten NOI Debt Yield (%)
						9	9	13	13		9
1	Loan	1, 4, 7, 10, 12, 16, 18, 20	1	Danbury Fair Mall	87,000,000	543,392.88	968,113.76	NAP	NAP	155,000,000	968,113.76	41.8%	2.52	19.4%
2	Loan	1, 7, 12, 19, 21, 24	1	60 Hudson	215,000,000	1,069,040.22	1,392,238.43	NAP	NAP	280,000,000	1,392,238.43	17.5%	3.92	24.2%
3	Loan	3, 7, 12, 19, 24, 32	1	Fayette Pavilion	29,125,000	171,172.75	553,189.18	NAP	NAP	94,125,000	553,189.18	64.4%	1.60	11.3%
4	Loan	3, 4, 5, 6, 15, 16, 24, 30	8	Tekni-Plex Industrial Portfolio	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP
4.01	Property		1	8662 Main Street
4.02	Property		1	910 Vision Drive
4.03	Property		1	4700 South Westmoreland Road
4.04	Property		1	2110 Patterson Street
4.05	Property		1	26 Maple Avenue
4.06	Property		1	8720 US 70 Business Highway West
4.07	Property		1	1445 Timber Wolf Drive
4.08	Property		1	1060 State Highway 10
5	Loan	2, 4, 5, 7, 19, 21, 23, 31	1	Axis Apartments	78,000,000	453,411.11	790,562.96	NAP	NAP	136,000,000	790,562.96	53.0%	1.37	9.8%
6	Loan	6, 13, 16	2	AHF Crossville Portfolio	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP
6.01	Property		1	Porcelain Tile Drive
6.02	Property		1	Sweeney Drive
7	Loan	1, 3, 7, 12, 13, 23, 24	1	Arundel Mills and Marketplace	325,000,000	2,114,655.38	2,342,387.50	NAP	NAP	360,000,000	2,342,387.50	41.4%	1.98	16.1%
8	Loan	5, 19, 23, 30	1	Monroe Street Retail	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP
9	Loan	19	1	Residence Inn Del Mar	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP
10	Loan	10, 19, 21	1	Lincoln City Outlet Center	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP
11	Loan	1, 7, 12, 13, 19, 24	1	Woodfield Mall	244,000,000	1,306,090.34	1,413,146.93	30,000,000	10.01625%	294,000,000	1,667,031.04	42.4%	2.05	14.3%
12	Loan	7, 10, 12, 18, 23, 24	1	Medlock Crossing	7,000,000	43,115.63	165,379.22	NAP	NAP	26,850,000	165,379.22	63.9%	1.38	10.6%
13	Loan	11, 13, 19, 30	1	BJ's Saratoga Springs	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP
14	Loan	11, 13, 19, 30	1	BJ's Mooresville	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP
15	Loan	5, 14, 16, 26, 27	1	Contour Windows Industrial	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP
16	Loan		1	UOVO Livermore	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP
17	Loan		1	Texas Parkway Shopping Center	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP
18	Loan	2, 4, 6, 10, 12, 16	4	CPC Medical Office Portfolio	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP
18.01	Property		1	Centers for Pain Control and Vein Care - Hobart
18.02	Property		1	Centers for Pain Control and Vein Care - Valparaiso
18.03	Property		1	Centers for Pain Control and Vein Care - LaPorte
18.04	Property		1	Centers for Pain Control and Vein Care - Merrillville
19	Loan	5, 19, 24	1	Nameoki Commons	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP
20	Loan	3, 16, 19, 28	1	Good Hotels Denver	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP
21	Loan	6, 7, 19, 30	2	OPI Portfolio	48,000,000	311,101.67	351,933.76	NAP	NAP	54,300,000	351,933.76	48.4%	1.75	13.8%
21.01	Property		1	1 Primerica Parkway
21.02	Property		1	701 Clay Avenue
22	Loan	19	1	Sunrise Shopping Center	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP
23	Loan	5, 13, 16, 30	1	NB Owners Corp.	NAP	NAP	NAP	0	Greater of (A) 5.75% or (B) Prime Rate+0.25%	5,546,732	32,952.99	14.6%	3.22	23.6%
24	Loan	5, 16, 30	1	3095 Owners Corp.	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP
25	Loan	4, 19	1	Polly's Country Market	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP
26	Loan	11, 13, 19	1	Walgreens Millbrook	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP
27	Loan	11, 13, 19	1	Walgreens Palmview TX	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP
28	Loan	19, 30	1	Best Western Plus Executive Inn	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP
29	Loan	6, 14, 16, 32	2	Tennessee RV Park	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP
29.01	Property		1	Will Evans Road Hidden Acres RV Park
29.02	Property		1	Tibbs Road Hidden Acres RV Park
30	Loan	5, 13, 16, 30	1	Van Buren Owners, Inc.	NAP	NAP	NAP	0	Greater of (A) 5.00% or (B) Prime Rate	4,345,404	28,444.25	15.2%	2.96	24.0%
31	Loan	5, 13, 16, 30	1	Bel-Air Equities, Inc.	NAP	NAP	NAP	0	Greater of (A) 4.50% or (B) Prime Rate	4,150,000	23,865.26	23.6%	3.79	26.7%
32	Loan	11, 13, 19	1	Walgreens Greenwood	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP
33	Loan	5, 16, 30	1	839 West End Avenue, Inc.	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP
34	Loan	5, 13, 16, 30	1	Rumsey Garden Owners, Inc.	NAP	NAP	NAP	0	Greater of (A) 5.00% or (B) Prime Rate	3,500,000	20,167.94	24.8%	4.16	29.7%
35	Loan	5, 16, 30	1	325 East 72nd Street, Inc.	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP
36	Loan	5, 13, 16, 30	1	The Franklin Owners Corp.	NAP	NAP	NAP	0	Greater of (A) 5.95% or (B) Prime Rate	2,996,989	19,050.90	11.1%	4.81	37.4%
37	Loan	5, 13, 16, 30	1	Imperial Sanford Owners, Inc.	NAP	NAP	NAP	0	Greater of (A) 6.25% or (B) Prime Rate+0.25%	2,897,421	18,237.63	6.6%	7.82	60.1%
38	Loan	5, 13, 16, 30	1	Centrentset Corp.	NAP	NAP	NAP	0	Greater of (A) 5.50% or (B) Prime Rate+0.25%	3,000,000	18,390.53	5.2%	13.66	101.5%
39	Loan	5, 16, 30	1	Gunther Building 1873, Corp. a/k/a Gunther Building 1873 Corp.	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP
40	Loan	5, 16, 30	1	Hudson Gate II Apartment Corp.	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP
41	Loan	5, 13, 16, 30	1	536 Owners Ltd.	NAP	NAP	NAP	0	Greater of (A) 5.50% or (B) Prime Rate	2,497,523	15,854.58	7.3%	5.01	38.9%
42	Loan	5, 13, 16, 30	1	70 N. Grove Owners Corp. a/k/a 70 North Grove St. Corp.	NAP	NAP	NAP	0	Greater of (A) 5.50% or (B) Prime Rate	2,500,000	16,100.98	14.9%	8.25	64.4%
43	Loan	5, 13, 16, 30	1	306-100th Street Owners Corp.	NAP	NAP	NAP	0	Greater of (A) 5.50% or (B) Prime Rate	2,497,813	16,153.41	6.2%	7.02	54.8%
44	Loan	5, 13, 16, 30	1	Valley View Gardens of Monsey, New York, Section II, Inc.	NAP	NAP	NAP	0	Greater of (A) 4.50% or (B) Prime Rate	2,138,549	13,803.91	16.8%	7.55	59.7%
45	Loan	5, 16, 30	1	43 North Forest Avenue Owners Corp.	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP
46	Loan	5, 13, 16, 30	1	2669 Owners Ltd.	NAP	NAP	NAP	0	Greater of (A) 5.50% or (B) Prime Rate	1,670,652	11,560.76	3.7%	7.27	61.6%
47	Loan	5, 13, 16, 30	1	29 West 10th St. Corp.	NAP	NAP	NAP	0	Greater of (A) 5.50% or (B) Prime Rate	1,694,619	11,608.01	16.8%	2.33	19.6%
48	Loan	5, 16, 30	1	1160 Richmond Owners, Inc.	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP
49	Loan	5, 13, 16, 30	1	325 East 80th Apts. Corp.	NAP	NAP	NAP	0	Greater of (A) 5.75% or (B) Prime Rate+0.25%	1,519,956	17,630.44	4.3%	5.48	77.7%
50	Loan	5, 13, 16, 30	1	222 Smith Street Owners, Inc.	NAP	NAP	NAP	0	Greater of (A) 5.50% or (B) Prime Rate	1,474,177	8,729.25	16.2%	4.94	36.2%
51	Loan	5, 13, 16, 30	1	Wappingers Falls Owners Corp.	NAP	NAP	NAP	0	Greater of (A) 5.75% or (B) Prime Rate+0.25%	1,420,370	9,765.97	22.3%	7.12	60.0%
52	Loan	5, 13, 16, 30	1	134-136 West 82nd Street Owners, Inc.	NAP	NAP	NAP	0	Greater of (A) 5.50% or (B) Prime Rate	1,498,204	10,520.45	12.4%	4.10	34.8%

A-12

BMO 2024-C8

Annex A

Loan ID Number

Loan / Property Flag

Footnotes (for Loan and Property Information)

# of Properties

Property Name

Mezzanine Debt Cut-off Date Balance($)

Mezzanine Debt Interest Rate (%)

Total Debt Cut-off Date Balance ($)

Total Debt Monthly Debt Service ($)

Total Debt Cut-off Date LTV Ratio (%)

Total Debt Underwritten NCF DSCR (x)

Total Debt Underwritten NOI Debt Yield (%)

Future Additional Debt Permitted (Y/N)

Future Debt Permitted Type

Loan

1, 4, 7, 10, 12, 16, 18, 20

Danbury Fair Mall

NAP

Loan

1, 7, 12, 19, 21, 24

60 Hudson

NAP

Loan

3, 7, 12, 19, 24, 32

Fayette Pavilion

NAP

Loan

3, 4, 5, 6, 15, 16, 24, 30

Tekni-Plex Industrial Portfolio

NAP

4.01

Property

8662 Main Street

4.02

Property

910 Vision Drive

4.03

Property

4700 South Westmoreland Road

4.04

Property

2110 Patterson Street

4.05

Property

26 Maple Avenue

4.06

Property

8720 US 70 Business Highway West

4.07

Property

1445 Timber Wolf Drive

4.08

Property

1060 State Highway 10

Loan

2, 4, 5, 7, 19, 21, 23, 31

Axis Apartments

NAP

Loan

6, 13, 16

AHF Crossville Portfolio

NAP

Yes

Future Mezzanine Loan

6.01

Property

Porcelain Tile Drive

6.02

Property

Sweeney Drive

Loan

1, 3, 7, 12, 13, 23, 24

Arundel Mills and Marketplace

NAP

Loan

5, 19, 23, 30

Monroe Street Retail

NAP

Loan

Residence Inn Del Mar

NAP

Loan

10, 19, 21

Lincoln City Outlet Center

NAP

Loan

1, 7, 12, 13, 19, 24

Woodfield Mall

NAP

Loan

7, 10, 12, 18, 23, 24

Medlock Crossing

NAP

Loan

11, 13, 19, 30

BJ's Saratoga Springs

NAP

Yes

Future Mezzanine Loan

Loan

11, 13, 19, 30

BJ's Mooresville

NAP

Yes

Future Mezzanine Loan

Loan

5, 14, 16, 26, 27

Contour Windows Industrial

NAP

Loan

UOVO Livermore

NAP

Loan

Texas Parkway Shopping Center

NAP

Loan

2, 4, 6, 10, 12, 16

CPC Medical Office Portfolio

NAP

18.01

Property

Centers for Pain Control and Vein Care - Hobart

18.02

Property

Centers for Pain Control and Vein Care - Valparaiso

18.03

Property

Centers for Pain Control and Vein Care - LaPorte

18.04

Property

Centers for Pain Control and Vein Care - Merrillville

Loan

5, 19, 24

Nameoki Commons

NAP

Loan

3, 16, 19, 28

Good Hotels Denver

NAP

Loan

6, 7, 19, 30

OPI Portfolio

NAP

21.01

Property

1 Primerica Parkway

21.02

Property

701 Clay Avenue

Loan

Sunrise Shopping Center

NAP

Loan

5, 13, 16, 30

NB Owners Corp.

NAP

Yes

Unsecured allowed but requires Lender Consent if >$500,000

Loan

5, 16, 30

3095 Owners Corp.

NAP

Yes

Unsecured allowed but requires Lender Consent if >$50,000

Loan

4, 19

Polly's Country Market

NAP

Loan

11, 13, 19

Walgreens Millbrook

NAP

Yes

Future Mezzanine Loan

Loan

11, 13, 19

Walgreens Palmview TX

NAP

Yes

Future Mezzanine Loan

Loan

19, 30

Best Western Plus Executive Inn

NAP

Loan

6, 14, 16, 32

Tennessee RV Park

NAP

29.01

Property

Will Evans Road Hidden Acres RV Park

29.02

Property

Tibbs Road Hidden Acres RV Park

Loan

5, 13, 16, 30

Van Buren Owners, Inc.

NAP

Yes

Unsecured allowed but requires Lender Consent if >$50,000

Loan

5, 13, 16, 30

Bel-Air Equities, Inc.

NAP

Yes

Unsecured allowed but requires Lender Consent if >$400,000

Loan

11, 13, 19

Walgreens Greenwood

NAP

Yes

Future Mezzanine Loan

Loan

5, 16, 30

839 West End Avenue, Inc.

NAP

Yes

Unsecured allowed but requires Lender Consent if >$250,000

Loan

5, 13, 16, 30

Rumsey Garden Owners, Inc.

NAP

Yes

Unsecured allowed but requires Lender Consent if >$50,000

Loan

5, 16, 30

325 East 72nd Street, Inc.

NAP

Yes

Unsecured allowed but requires Lender Consent if >$500,000

Loan

5, 13, 16, 30

The Franklin Owners Corp.

NAP

Yes

Unsecured allowed but requires Lender Consent if >$50,000

Loan

5, 13, 16, 30

Imperial Sanford Owners, Inc.

NAP

Yes

Unsecured allowed but requires Lender Consent if >$50,000

Loan

5, 13, 16, 30

Centrentset Corp.

NAP

Yes

Unsecured allowed but requires Lender Consent if >$50,000

Loan

5, 16, 30

Gunther Building 1873, Corp. a/k/a Gunther Building 1873 Corp.

NAP

Yes

Unsecured allowed but requires Lender Consent if >$250,000

Loan

5, 16, 30

Hudson Gate II Apartment Corp.

NAP

Yes

Unsecured allowed but requires Lender Consent if >$50,000

Loan

5, 13, 16, 30

536 Owners Ltd.

NAP

Yes

Unsecured allowed but requires Lender Consent if >$50,000

Loan

5, 13, 16, 30

70 N. Grove Owners Corp. a/k/a 70 North Grove St. Corp.

NAP

Yes

Unsecured allowed but requires Lender Consent if >$250,000

Loan

5, 13, 16, 30

306-100th Street Owners Corp.

NAP

Yes

Unsecured allowed but requires Lender Consent if >$250,000

Loan

5, 13, 16, 30

Valley View Gardens of Monsey, New York, Section II, Inc.

NAP

Yes

Unsecured allowed but requires Lender Consent if >$50,000

Loan

5, 16, 30

43 North Forest Avenue Owners Corp.

NAP

Yes

Unsecured allowed but requires Lender Consent if >$50,000

Loan

5, 13, 16, 30

2669 Owners Ltd.

NAP

Yes

Unsecured allowed but requires Lender Consent if >$50,000

Loan

5, 13, 16, 30

29 West 10th St. Corp.

NAP

Yes

Unsecured allowed but requires Lender Consent if >$50,000

Loan

5, 16, 30

1160 Richmond Owners, Inc.

NAP

Yes

Unsecured allowed but requires Lender Consent if >$50,000

Loan

5, 13, 16, 30

325 East 80th Apts. Corp.

NAP

Yes

Unsecured allowed but requires Lender Consent if >$250,000

Loan

5, 13, 16, 30

222 Smith Street Owners, Inc.

NAP

Yes

Unsecured allowed but requires Lender Consent if >$50,000

Loan

5, 13, 16, 30

Wappingers Falls Owners Corp.

NAP

Yes

Unsecured allowed but requires Lender Consent if >$50,000

Loan

5, 13, 16, 30

134-136 West 82nd Street Owners, Inc.

NAP

Yes

Unsecured allowed but requires Lender Consent if >$400,000

A-13

BMO 2024-C8

Annex A

Loan ID Number	Loan / Property Flag	Footnotes (for Loan and Property Information)	# of Properties	Property Name	Sponsor	Non-Recourse Carveout Guarantor
						24
1	Loan	1, 4, 7, 10, 12, 16, 18, 20	1	Danbury Fair Mall	The Macerich Partnership, L.P.	The Macerich Partnership, L.P.
2	Loan	1, 7, 12, 19, 21, 24	1	60 Hudson	The Stahl Organization	NAP
3	Loan	3, 7, 12, 19, 24, 32	1	Fayette Pavilion	Dr. Hardam S. Azad	Dr. Hardam S. Azad and Kathleen D. Miles
4	Loan	3, 4, 5, 6, 15, 16, 24, 30	8	Tekni-Plex Industrial Portfolio	U.S. Realty Advisors, LLC	USRA Net Lease IV Capital Corp.
4.01	Property		1	8662 Main Street
4.02	Property		1	910 Vision Drive
4.03	Property		1	4700 South Westmoreland Road
4.04	Property		1	2110 Patterson Street
4.05	Property		1	26 Maple Avenue
4.06	Property		1	8720 US 70 Business Highway West
4.07	Property		1	1445 Timber Wolf Drive
4.08	Property		1	1060 State Highway 10
5	Loan	2, 4, 5, 7, 19, 21, 23, 31	1	Axis Apartments	William O'Kane and Karen O'Kane	William O'Kane and Karen O'Kane
6	Loan	6, 13, 16	2	AHF Crossville Portfolio	Angelo, Gordon & Co., L.P. and TPG, Inc.	AG Net Lease IV Corp., AG Net Lease IV (Q) Corp. and AG Net Lease Realty Fund IV Investments (H-1), L.P.
6.01	Property		1	Porcelain Tile Drive
6.02	Property		1	Sweeney Drive
7	Loan	1, 3, 7, 12, 13, 23, 24	1	Arundel Mills and Marketplace	Simon Property Group, L.P.	Simon Property Group, L.P.
8	Loan	5, 19, 23, 30	1	Monroe Street Retail	Robert V. Gothier, Jr. and Mark X. DiSanto	Robert V. Gothier, Jr. and Mark X. DiSanto
9	Loan	19	1	Residence Inn Del Mar	Joseph F. Oliver III	Joseph F. Oliver III
10	Loan	10, 19, 21	1	Lincoln City Outlet Center	Horizon Group Properties, Inc.	Horizon Group Properties, Inc.
11	Loan	1, 7, 12, 13, 19, 24	1	Woodfield Mall	Simon Property Group, L.P. and Institutional Mall Investors LLC	Simon Property Group, L.P.
12	Loan	7, 10, 12, 18, 23, 24	1	Medlock Crossing	Avram Glazer	Hamilton TFC LLC
13	Loan	11, 13, 19, 30	1	BJ's Saratoga Springs	Ladder Capital CRE Equity LLC	Ladder Capital CRE Equity LLC
14	Loan	11, 13, 19, 30	1	BJ's Mooresville	Ladder Capital CRE Equity LLC	Ladder Capital CRE Equity LLC
15	Loan	5, 14, 16, 26, 27	1	Contour Windows Industrial	David Dedvukaj	David Dedvukaj
16	Loan		1	UOVO Livermore	Steven J. Guttman	Steven J. Guttman
17	Loan		1	Texas Parkway Shopping Center	Jack Terzi and JT Family Future Holdings	Jack Terzi and JT Family Future Holdings
18	Loan	2, 4, 6, 10, 12, 16	4	CPC Medical Office Portfolio	Healthcare Trust Operating Partnership, L.P.	Healthcare Trust Operating Partnership, L.P.
18.01	Property		1	Centers for Pain Control and Vein Care - Hobart
18.02	Property		1	Centers for Pain Control and Vein Care - Valparaiso
18.03	Property		1	Centers for Pain Control and Vein Care - LaPorte
18.04	Property		1	Centers for Pain Control and Vein Care - Merrillville
19	Loan	5, 19, 24	1	Nameoki Commons	Dean Cafiero and Robert A. Sichelstiel	Dean Cafiero and Robert A. Sichelstiel
20	Loan	3, 16, 19, 28	1	Good Hotels Denver	Thierry Rignol	Thierry Rignol
21	Loan	6, 7, 19, 30	2	OPI Portfolio	Office Properties Income Trust	Office Properties Income Trust
21.01	Property		1	1 Primerica Parkway
21.02	Property		1	701 Clay Avenue
22	Loan	19	1	Sunrise Shopping Center	Larry M. Spott	Larry M. Spott
23	Loan	5, 13, 16, 30	1	NB Owners Corp.	NAP	NAP
24	Loan	5, 16, 30	1	3095 Owners Corp.	NAP	NAP
25	Loan	4, 19	1	Polly's Country Market	Colin Khan and Amy Khan	Colin Khan and Amy Khan
26	Loan	11, 13, 19	1	Walgreens Millbrook	Ladder Capital CRE Equity LLC	Ladder Capital CRE Equity LLC
27	Loan	11, 13, 19	1	Walgreens Palmview TX	Ladder Capital CRE Equity LLC	Ladder Capital CRE Equity LLC
28	Loan	19, 30	1	Best Western Plus Executive Inn	Anuj G. Patel	Anuj G. Patel and Nira Patel
29	Loan	6, 14, 16, 32	2	Tennessee RV Park	Gabriel C. Dean, Bethny N. Dean, David P. Dean, Ryan C. Wilson, Mickey J. Miller, Mitchell J. Miller and Bradley Jones	Gabriel C. Dean, Bethny N. Dean, David P. Dean, Ryan C. Wilson, Mickey J. Miller, Mitchell J. Miller and Bradley Jones
29.01	Property		1	Will Evans Road Hidden Acres RV Park
29.02	Property		1	Tibbs Road Hidden Acres RV Park
30	Loan	5, 13, 16, 30	1	Van Buren Owners, Inc.	NAP	NAP
31	Loan	5, 13, 16, 30	1	Bel-Air Equities, Inc.	NAP	NAP
32	Loan	11, 13, 19	1	Walgreens Greenwood	Ladder Capital CRE Equity LLC	Ladder Capital CRE Equity LLC
33	Loan	5, 16, 30	1	839 West End Avenue, Inc.	NAP	NAP
34	Loan	5, 13, 16, 30	1	Rumsey Garden Owners, Inc.	NAP	NAP
35	Loan	5, 16, 30	1	325 East 72nd Street, Inc.	NAP	NAP
36	Loan	5, 13, 16, 30	1	The Franklin Owners Corp.	NAP	NAP
37	Loan	5, 13, 16, 30	1	Imperial Sanford Owners, Inc.	NAP	NAP
38	Loan	5, 13, 16, 30	1	Centrentset Corp.	NAP	NAP
39	Loan	5, 16, 30	1	Gunther Building 1873, Corp. a/k/a Gunther Building 1873 Corp.	NAP	NAP
40	Loan	5, 16, 30	1	Hudson Gate II Apartment Corp.	NAP	NAP
41	Loan	5, 13, 16, 30	1	536 Owners Ltd.	NAP	NAP
42	Loan	5, 13, 16, 30	1	70 N. Grove Owners Corp. a/k/a 70 North Grove St. Corp.	NAP	NAP
43	Loan	5, 13, 16, 30	1	306-100th Street Owners Corp.	NAP	NAP
44	Loan	5, 13, 16, 30	1	Valley View Gardens of Monsey, New York, Section II, Inc.	NAP	NAP
45	Loan	5, 16, 30	1	43 North Forest Avenue Owners Corp.	NAP	NAP
46	Loan	5, 13, 16, 30	1	2669 Owners Ltd.	NAP	NAP
47	Loan	5, 13, 16, 30	1	29 West 10th St. Corp.	NAP	NAP
48	Loan	5, 16, 30	1	1160 Richmond Owners, Inc.	NAP	NAP
49	Loan	5, 13, 16, 30	1	325 East 80th Apts. Corp.	NAP	NAP
50	Loan	5, 13, 16, 30	1	222 Smith Street Owners, Inc.	NAP	NAP
51	Loan	5, 13, 16, 30	1	Wappingers Falls Owners Corp.	NAP	NAP
52	Loan	5, 13, 16, 30	1	134-136 West 82nd Street Owners, Inc.	NAP	NAP

A-14

BMO 2024-C8

Annex A

Loan ID Number	Loan / Property Flag	Footnotes (for Loan and Property Information)	# of Properties	Property Name	Delaware Statutory Trust (Y/N)	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 ($)
						32		29
1	Loan	1, 4, 7, 10, 12, 16, 18, 20	1	Danbury Fair Mall	No	No	Refinance	No	155,000,000	0	0	0	155,000,000	116,946,803	0	3,243,816	4,103,258
2	Loan	1, 7, 12, 19, 21, 24	1	60 Hudson	No	No	Refinance	No	280,000,000	3,678,608	0	0	283,678,608	274,771,150	0	1,817,471	7,089,987
3	Loan	3, 7, 12, 19, 24, 32	1	Fayette Pavilion	No	Yes	Acquisition	No	94,125,000	34,802,040	0	0	128,927,040	0	115,403,062	1,252,225	12,271,753
4	Loan	3, 4, 5, 6, 15, 16, 24, 30	8	Tekni-Plex Industrial Portfolio	No	No	Acquisition		58,410,000	26,395,701	0	0	84,805,701	0	79,486,404	1,568,513	3,750,784
4.01	Property		1	8662 Main Street				No
4.02	Property		1	910 Vision Drive				No
4.03	Property		1	4700 South Westmoreland Road				No
4.04	Property		1	2110 Patterson Street				No
4.05	Property		1	26 Maple Avenue				No
4.06	Property		1	8720 US 70 Business Highway West				No
4.07	Property		1	1445 Timber Wolf Drive				No
4.08	Property		1	1060 State Highway 10				No
5	Loan	2, 4, 5, 7, 19, 21, 23, 31	1	Axis Apartments	No	No	Refinance	No	136,000,000	22,164,897	0	6,644,232	164,809,129	153,800,522	0	2,723,251	8,285,356
6	Loan	6, 13, 16	2	AHF Crossville Portfolio	No	No	Acquisition		37,300,000	24,744,287	0	855,627	62,899,913	0	61,425,000	1,474,913	0
6.01	Property		1	Porcelain Tile Drive				No
6.02	Property		1	Sweeney Drive				No
7	Loan	1, 3, 7, 12, 13, 23, 24	1	Arundel Mills and Marketplace	No	No	Refinance	No	360,000,000	32,236,503	0	0	392,236,503	384,870,923	0	2,981,210	4,384,369
8	Loan	5, 19, 23, 30	1	Monroe Street Retail	No	No	Acquisition	No	34,500,000	19,044,737	0	2,746,952	56,291,689	0	51,500,000	910,260	3,881,430
9	Loan	19	1	Residence Inn Del Mar	No	No	Refinance	No	25,000,000	0	0	0	25,000,000	18,573,424	0	172,693	0
10	Loan	10, 19, 21	1	Lincoln City Outlet Center	No	No	Acquisition	No	23,162,500	13,291,819	0	615,357	37,069,676	0	35,250,000	1,000,529	819,147
11	Loan	1, 7, 12, 13, 19, 24	1	Woodfield Mall	No	No	Refinance	No	264,000,000	88,955,402	30,000,000	0	382,955,402	373,692,064	0	1,963,843	7,299,496
12	Loan	7, 10, 12, 18, 23, 24	1	Medlock Crossing	No	No	Refinance	No	26,850,000	1,007,915	0	0	27,857,915	26,579,322	0	574,949	703,644
13	Loan	11, 13, 19, 30	1	BJ's Saratoga Springs	No	No	Refinance	No	15,500,000	0	0	0	15,500,000	15,288,572	0	211,428	0
14	Loan	11, 13, 19, 30	1	BJ's Mooresville	No	No	Refinance	No	13,500,000	0	0	0	13,500,000	13,469,077	0	30,923	0
15	Loan	5, 14, 16, 26, 27	1	Contour Windows Industrial	No	No	Refinance	No	12,000,000	0	0	0	12,000,000	8,553,949	0	841,014	125,466
16	Loan		1	UOVO Livermore	No	No	Refinance	No
17	Loan		1	Texas Parkway Shopping Center	No	No	Refinance	No
18	Loan	2, 4, 6, 10, 12, 16	4	CPC Medical Office Portfolio	No	No	Acquisition
18.01	Property		1	Centers for Pain Control and Vein Care - Hobart				No
18.02	Property		1	Centers for Pain Control and Vein Care - Valparaiso				No
18.03	Property		1	Centers for Pain Control and Vein Care - LaPorte				No
18.04	Property		1	Centers for Pain Control and Vein Care - Merrillville				No
19	Loan	5, 19, 24	1	Nameoki Commons	No	No	Acquisition	No
20	Loan	3, 16, 19, 28	1	Good Hotels Denver	No	No	Refinance	No
21	Loan	6, 7, 19, 30	2	OPI Portfolio	No	No	Recapitalization
21.01	Property		1	1 Primerica Parkway				No
21.02	Property		1	701 Clay Avenue				No
22	Loan	19	1	Sunrise Shopping Center	No	No	Refinance	No
23	Loan	5, 13, 16, 30	1	NB Owners Corp.	No	No	Refinance	No
24	Loan	5, 16, 30	1	3095 Owners Corp.	No	No	Refinance	No
25	Loan	4, 19	1	Polly's Country Market	No	No	Refinance	No
26	Loan	11, 13, 19	1	Walgreens Millbrook	No	No	Refinance	No
27	Loan	11, 13, 19	1	Walgreens Palmview TX	No	No	Refinance	No
28	Loan	19, 30	1	Best Western Plus Executive Inn	No	No	Refinance	No
29	Loan	6, 14, 16, 32	2	Tennessee RV Park	No	Yes	Refinance
29.01	Property		1	Will Evans Road Hidden Acres RV Park				No
29.02	Property		1	Tibbs Road Hidden Acres RV Park				No
30	Loan	5, 13, 16, 30	1	Van Buren Owners, Inc.	No	No	Refinance	No
31	Loan	5, 13, 16, 30	1	Bel-Air Equities, Inc.	No	No	Refinance	No
32	Loan	11, 13, 19	1	Walgreens Greenwood	No	No	Refinance	No
33	Loan	5, 16, 30	1	839 West End Avenue, Inc.	No	No	Refinance	No
34	Loan	5, 13, 16, 30	1	Rumsey Garden Owners, Inc.	No	No	Refinance	No
35	Loan	5, 16, 30	1	325 East 72nd Street, Inc.	No	No	Refinance	No
36	Loan	5, 13, 16, 30	1	The Franklin Owners Corp.	No	No	Refinance	No
37	Loan	5, 13, 16, 30	1	Imperial Sanford Owners, Inc.	No	No	Refinance	No
38	Loan	5, 13, 16, 30	1	Centrentset Corp.	No	No	Refinance	No
39	Loan	5, 16, 30	1	Gunther Building 1873, Corp. a/k/a Gunther Building 1873 Corp.	No	No	Refinance	No
40	Loan	5, 16, 30	1	Hudson Gate II Apartment Corp.	No	No	Refinance	No
41	Loan	5, 13, 16, 30	1	536 Owners Ltd.	No	No	Refinance	No
42	Loan	5, 13, 16, 30	1	70 N. Grove Owners Corp. a/k/a 70 North Grove St. Corp.	No	No	Refinance	No
43	Loan	5, 13, 16, 30	1	306-100th Street Owners Corp.	No	No	Refinance	No
44	Loan	5, 13, 16, 30	1	Valley View Gardens of Monsey, New York, Section II, Inc.	No	No	Refinance	No
45	Loan	5, 16, 30	1	43 North Forest Avenue Owners Corp.	No	No	Refinance	No
46	Loan	5, 13, 16, 30	1	2669 Owners Ltd.	No	No	Refinance	No
47	Loan	5, 13, 16, 30	1	29 West 10th St. Corp.	No	No	Recapitalization	No
48	Loan	5, 16, 30	1	1160 Richmond Owners, Inc.	No	No	Refinance	No
49	Loan	5, 13, 16, 30	1	325 East 80th Apts. Corp.	No	No	Refinance	No
50	Loan	5, 13, 16, 30	1	222 Smith Street Owners, Inc.	No	No	Refinance	No
51	Loan	5, 13, 16, 30	1	Wappingers Falls Owners Corp.	No	No	Refinance	No
52	Loan	5, 13, 16, 30	1	134-136 West 82nd Street Owners, Inc.	No	No	Refinance	No

A-15

BMO 2024-C8

Annex A

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 ($)

Second Most Recent Hotel Occupancy (%)

Third Most Recent ADR ($)

Loan

1, 4, 7, 10, 12, 16, 18, 20

Danbury Fair Mall

30,706,123

155,000,000

NAP

Loan

1, 7, 12, 19, 21, 24

60 Hudson

283,678,608

NAP

Loan

3, 7, 12, 19, 24, 32

Fayette Pavilion

128,927,040

NAP

Loan

3, 4, 5, 6, 15, 16, 24, 30

Tekni-Plex Industrial Portfolio

84,805,701

NAP

4.01

Property

8662 Main Street

NAP

4.02

Property

910 Vision Drive

NAP

4.03

Property

4700 South Westmoreland Road

NAP

4.04

Property

2110 Patterson Street

NAP

4.05

Property

26 Maple Avenue

NAP

4.06

Property

8720 US 70 Business Highway West

NAP

4.07

Property

1445 Timber Wolf Drive

NAP

4.08

Property

1060 State Highway 10

NAP

Loan

2, 4, 5, 7, 19, 21, 23, 31

Axis Apartments

164,809,129

NAP

Loan

6, 13, 16

AHF Crossville Portfolio

62,899,913

NAP

6.01

Property

Porcelain Tile Drive

NAP

6.02

Property

Sweeney Drive

NAP

Loan

1, 3, 7, 12, 13, 23, 24

Arundel Mills and Marketplace

392,236,503

NAP

Loan

5, 19, 23, 30

Monroe Street Retail

56,291,689

NAP

Loan

Residence Inn Del Mar

6,253,883

25,000,000

6/1/2043

195.04

165.15

84.7%

195.04

165.15

84.7%

190.40

161.53

84.8%

141.27

Loan

10, 19, 21

Lincoln City Outlet Center

37,069,676

NAP

Loan

1, 7, 12, 13, 19, 24

Woodfield Mall

382,955,402

NAP

Loan

7, 10, 12, 18, 23, 24

Medlock Crossing

27,857,915

NAP

Loan

11, 13, 19, 30

BJ's Saratoga Springs

15,500,000

NAP

Loan

11, 13, 19, 30

BJ's Mooresville

13,500,000

NAP

Loan

5, 14, 16, 26, 27

Contour Windows Industrial

2,479,571

12,000,000

NAP

Loan

UOVO Livermore

NAP

Loan

Texas Parkway Shopping Center

NAP

Loan

2, 4, 6, 10, 12, 16

CPC Medical Office Portfolio

NAP

18.01

Property

Centers for Pain Control and Vein Care - Hobart

NAP

18.02

Property

Centers for Pain Control and Vein Care - Valparaiso

NAP

18.03

Property

Centers for Pain Control and Vein Care - LaPorte

NAP

18.04

Property

Centers for Pain Control and Vein Care - Merrillville

NAP

Loan

5, 19, 24

Nameoki Commons

NAP

Loan

3, 16, 19, 28

Good Hotels Denver

NAP

252.36

222.88

88.3%

252.36

234.48

92.9%

NAV

Loan

6, 7, 19, 30

OPI Portfolio

NAP

21.01

Property

1 Primerica Parkway

NAP

21.02

Property

701 Clay Avenue

NAP

Loan

Sunrise Shopping Center

NAP

Loan

5, 13, 16, 30

NB Owners Corp.

NAP

Loan

5, 16, 30

3095 Owners Corp.

NAP

Loan

4, 19

Polly's Country Market

NAP

Loan

11, 13, 19

Walgreens Millbrook

NAP

Loan

11, 13, 19

Walgreens Palmview TX

NAP

Loan

19, 30

Best Western Plus Executive Inn

11/30/2024

110.47

77.77

70.4%

110.47

77.77

70.4%

98.65

81.69

82.8%

95.36

Loan

6, 14, 16, 32

Tennessee RV Park

NAP

29.01

Property

Will Evans Road Hidden Acres RV Park

NAP

29.02

Property

Tibbs Road Hidden Acres RV Park

NAP

Loan

5, 13, 16, 30

Van Buren Owners, Inc.

NAP

Loan

5, 13, 16, 30

Bel-Air Equities, Inc.

NAP

Loan

11, 13, 19

Walgreens Greenwood

NAP

Loan

5, 16, 30

839 West End Avenue, Inc.

NAP

Loan

5, 13, 16, 30

Rumsey Garden Owners, Inc.

NAP

Loan

5, 16, 30

325 East 72nd Street, Inc.

NAP

Loan

5, 13, 16, 30

The Franklin Owners Corp.

NAP

Loan

5, 13, 16, 30

Imperial Sanford Owners, Inc.

NAP

Loan

5, 13, 16, 30

Centrentset Corp.

NAP

Loan

5, 16, 30

Gunther Building 1873, Corp. a/k/a Gunther Building 1873 Corp.

NAP

Loan

5, 16, 30

Hudson Gate II Apartment Corp.

NAP

Loan

5, 13, 16, 30

536 Owners Ltd.

NAP

Loan

5, 13, 16, 30

70 N. Grove Owners Corp. a/k/a 70 North Grove St. Corp.

NAP

Loan

5, 13, 16, 30

306-100th Street Owners Corp.

NAP

Loan

5, 13, 16, 30

Valley View Gardens of Monsey, New York, Section II, Inc.

NAP

Loan

5, 16, 30

43 North Forest Avenue Owners Corp.

NAP

Loan

5, 13, 16, 30

2669 Owners Ltd.

NAP

Loan

5, 13, 16, 30

29 West 10th St. Corp.

NAP

Loan

5, 16, 30

1160 Richmond Owners, Inc.

NAP

Loan

5, 13, 16, 30

325 East 80th Apts. Corp.

NAP

Loan

5, 13, 16, 30

222 Smith Street Owners, Inc.

NAP

Loan

5, 13, 16, 30

Wappingers Falls Owners Corp.

NAP

Loan

5, 13, 16, 30

134-136 West 82nd Street Owners, Inc.

NAP

A-16

BMO 2024-C8

Annex A

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

1	Loan	1, 4, 7, 10, 12, 16, 18, 20	1	Danbury Fair Mall	NAP	NAP
2	Loan	1, 7, 12, 19, 21, 24	1	60 Hudson	NAP	NAP
3	Loan	3, 7, 12, 19, 24, 32	1	Fayette Pavilion	NAP	NAP
4	Loan	3, 4, 5, 6, 15, 16, 24, 30	8	Tekni-Plex Industrial Portfolio	NAP	NAP
4.01	Property		1	8662 Main Street	NAP	NAP
4.02	Property		1	910 Vision Drive	NAP	NAP
4.03	Property		1	4700 South Westmoreland Road	NAP	NAP
4.04	Property		1	2110 Patterson Street	NAP	NAP
4.05	Property		1	26 Maple Avenue	NAP	NAP
4.06	Property		1	8720 US 70 Business Highway West	NAP	NAP
4.07	Property		1	1445 Timber Wolf Drive	NAP	NAP
4.08	Property		1	1060 State Highway 10	NAP	NAP
5	Loan	2, 4, 5, 7, 19, 21, 23, 31	1	Axis Apartments	NAP	NAP
6	Loan	6, 13, 16	2	AHF Crossville Portfolio	NAP	NAP
6.01	Property		1	Porcelain Tile Drive	NAP	NAP
6.02	Property		1	Sweeney Drive	NAP	NAP
7	Loan	1, 3, 7, 12, 13, 23, 24	1	Arundel Mills and Marketplace	NAP	NAP
8	Loan	5, 19, 23, 30	1	Monroe Street Retail	NAP	NAP
9	Loan	19	1	Residence Inn Del Mar	112.35	79.5%
10	Loan	10, 19, 21	1	Lincoln City Outlet Center	NAP	NAP
11	Loan	1, 7, 12, 13, 19, 24	1	Woodfield Mall	NAP	NAP
12	Loan	7, 10, 12, 18, 23, 24	1	Medlock Crossing	NAP	NAP
13	Loan	11, 13, 19, 30	1	BJ's Saratoga Springs	NAP	NAP
14	Loan	11, 13, 19, 30	1	BJ's Mooresville	NAP	NAP
15	Loan	5, 14, 16, 26, 27	1	Contour Windows Industrial	NAP	NAP
16	Loan		1	UOVO Livermore	NAP	NAP
17	Loan		1	Texas Parkway Shopping Center	NAP	NAP
18	Loan	2, 4, 6, 10, 12, 16	4	CPC Medical Office Portfolio	NAP	NAP
18.01	Property		1	Centers for Pain Control and Vein Care - Hobart	NAP	NAP
18.02	Property		1	Centers for Pain Control and Vein Care - Valparaiso	NAP	NAP
18.03	Property		1	Centers for Pain Control and Vein Care - LaPorte	NAP	NAP
18.04	Property		1	Centers for Pain Control and Vein Care - Merrillville	NAP	NAP
19	Loan	5, 19, 24	1	Nameoki Commons	NAP	NAP
20	Loan	3, 16, 19, 28	1	Good Hotels Denver	NAV	NAV
21	Loan	6, 7, 19, 30	2	OPI Portfolio	NAP	NAP
21.01	Property		1	1 Primerica Parkway	NAP	NAP
21.02	Property		1	701 Clay Avenue	NAP	NAP
22	Loan	19	1	Sunrise Shopping Center	NAP	NAP
23	Loan	5, 13, 16, 30	1	NB Owners Corp.	NAP	NAP	250,000	21,200,000	25.0%	6.3%	0	0	8	NAP
24	Loan	5, 16, 30	1	3095 Owners Corp.	NAP	NAP	NAP	11,600,000	44.3%	0.0%	0	0	0	NAP
25	Loan	4, 19	1	Polly's Country Market	NAP	NAP
26	Loan	11, 13, 19	1	Walgreens Millbrook	NAP	NAP
27	Loan	11, 13, 19	1	Walgreens Palmview TX	NAP	NAP
28	Loan	19, 30	1	Best Western Plus Executive Inn	77.72	81.5%
29	Loan	6, 14, 16, 32	2	Tennessee RV Park	NAP	NAP
29.01	Property		1	Will Evans Road Hidden Acres RV Park	NAP	NAP
29.02	Property		1	Tibbs Road Hidden Acres RV Park	NAP	NAP
30	Loan	5, 13, 16, 30	1	Van Buren Owners, Inc.	NAP	NAP	500,000	16,870,000	22.8%	14.3%	12	0	0	-33,770
31	Loan	5, 13, 16, 30	1	Bel-Air Equities, Inc.	NAP	NAP	600,000	17,400,000	20.4%	14.3%	10	0	1	96,980
32	Loan	11, 13, 19	1	Walgreens Greenwood	NAP	NAP
33	Loan	5, 16, 30	1	839 West End Avenue, Inc.	NAP	NAP	NAP	29,800,000	10.1%	40.5%	17	0	0	-25,099
34	Loan	5, 13, 16, 30	1	Rumsey Garden Owners, Inc.	NAP	NAP	500,000	14,400,000	20.8%	8.4%	5	0	2	-7,413
35	Loan	5, 16, 30	1	325 East 72nd Street, Inc.	NAP	NAP	NAP	64,300,000	4.4%	0.0%	0	0	0	NAP
36	Loan	5, 13, 16, 30	1	The Franklin Owners Corp.	NAP	NAP	250,000	18,300,000	15.0%	6.9%	0	5	0	26,326
37	Loan	5, 13, 16, 30	1	Imperial Sanford Owners, Inc.	NAP	NAP	200,000	28,500,000	9.5%	0.8%	1	0	0	2,550
38	Loan	5, 13, 16, 30	1	Centrentset Corp.	NAP	NAP	350,000	54,000,000	4.9%	23.5%	24	0	0	357,185
39	Loan	5, 16, 30	1	Gunther Building 1873, Corp. a/k/a Gunther Building 1873 Corp.	NAP	NAP	NAP	46,300,000	5.4%	0.0%	0	0	0	NAP
40	Loan	5, 16, 30	1	Hudson Gate II Apartment Corp.	NAP	NAP	NAP	14,800,000	15.3%	0.0%	0	0	0	NAP
41	Loan	5, 13, 16, 30	1	536 Owners Ltd.	NAP	NAP	250,000	15,900,000	14.1%	25.0%	10	0	0	-28,500
42	Loan	5, 13, 16, 30	1	70 N. Grove Owners Corp. a/k/a 70 North Grove St. Corp.	NAP	NAP	500,000	29,000,000	6.9%	0.0%	0	0	0	NAP
43	Loan	5, 13, 16, 30	1	306-100th Street Owners Corp.	NAP	NAP	500,000	27,200,000	7.3%	3.1%	1	0	0	-2,084
44	Loan	5, 13, 16, 30	1	Valley View Gardens of Monsey, New York, Section II, Inc.	NAP	NAP	500,000	21,700,000	7.6%	0.0%	0	0	0	NAP
45	Loan	5, 16, 30	1	43 North Forest Avenue Owners Corp.	NAP	NAP	NAP	8,300,000	18.0%	8.8%	3	0	0	21,505
46	Loan	5, 13, 16, 30	1	2669 Owners Ltd.	NAP	NAP	175,000	16,800,000	8.9%	7.4%	2	0	0	-24,336
47	Loan	5, 13, 16, 30	1	29 West 10th St. Corp.	NAP	NAP	200,000	5,420,000	27.6%	0.0%	0	0	0	NAP
48	Loan	5, 16, 30	1	1160 Richmond Owners, Inc.	NAP	NAP	NAP	14,100,000	10.3%	16.9%	12	0	0	32,026
49	Loan	5, 13, 16, 30	1	325 East 80th Apts. Corp.	NAP	NAP	200,000	18,500,000	7.1%	17.4%	8	0	0	30,891
50	Loan	5, 13, 16, 30	1	222 Smith Street Owners, Inc.	NAP	NAP	175,000	8,000,000	16.2%	0.0%	0	0	0	NAP
51	Loan	5, 13, 16, 30	1	Wappingers Falls Owners Corp.	NAP	NAP	125,000	10,400,000	12.5%	0.0%	0	0	0	NAP
52	Loan	5, 13, 16, 30	1	134-136 West 82nd Street Owners, Inc.	NAP	NAP	300,000	8,200,000	14.6%	0.0%	0	0	0	NAP

A-17

Footnotes to Annex A

(1)

“BMO” denotes Bank of Montreal as Mortgage Loan Seller, “SMC” denotes Starwood Mortgage Capital LLC as Mortgage Loan Seller, “UBS AG” denotes UBS AG, by and through its branch office at 1285 Avenue of the Americas, New York, New York as Mortgage Loan Seller, “GACC” denotes German American Capital Corporation as Mortgage Loan Seller, “CREFI” denotes Citi Real Estate Funding Inc. as Mortgage Loan Seller, “LCF” denotes Ladder Capital Finance LLC as Mortgage Loan Seller, “NCB” denotes National Cooperative Bank, N.A. as Mortgage Loan Seller, “MSMCH” denotes Morgan Stanley Mortgage Capital Holdings LLC as Mortgage Loan Seller, “BSPRT” denotes BSPRT CMBS Finance, LLC as Mortgage Loan Seller, “GSMC” denotes Goldman Sachs Mortgage Company as Mortgage Loan Seller, “ZBNA” denotes Zions Bancorporation, N.A. as Mortgage Loan Seller, and “LMF” denotes LMF Commercial, LLC as Mortgage Loan Seller.

With respect to Loan No. 1, Danbury Fair Mall, the mortgage loan is part of a whole loan that was co-originated by Goldman Sachs Bank USA, BMO and Morgan Stanley Bank, N.A.

With respect to Loan No. 2, 60 Hudson, the mortgage loan is part of a whole loan that was originated by Morgan Stanley Bank, N.A. The portion of the 60 Hudson Mortgage Loan evidenced by promissory notes A-6 and A-7-2 was originated by Morgan Stanley Bank, N.A. and subsequently acquired by BMO.

With respect to Loan No. 7, Arundel Mills and Marketplace, the mortgage loan is part of a whole loan that was co-originated by Wells Fargo Bank, National Association, CREFI, DBR Investments Co. Limited and Societe Generale Financial Corporation.

With respect to Loan No. 11, Woodfield Mall, the mortgage loan is part of a whole loan that was co-originated by BMO, Barclays Capital Real Estate Inc. and Bank of America, N.A.

(2)

With respect to Loan No. 5, Axis Apartments, the mortgaged property is comprised of a 716 unit, 60 story high rise multifamily property making up 95.3% of Underwritten EGI ($) and 17,195 square feet of ground floor retail making up 4.7% of Underwritten EGI ($). Approximately 13.8% of the net rentable square footage is currently being converted from office space to multifamily space.

With respect to Loan No. 18, CPC Medical Office Portfolio, all of the mortgaged properties are medical office properties, and the mortgaged property located in Merrillville, Indiana has a portion used for physical therapy, and the mortgaged property located in Valparaiso, Indiana has portions used as a learning center and a restaurant.

(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, Fayette Pavilion, the Largest Tenant, Kohl’s, operates under a ground lease terminating on January 31, 2027. Kohl’s has seven five-year renewal options remaining under its ground lease.

With respect to Loan No. 4, Tekni-Plex Industrial Portfolio, the 910 Vision Drive mortgaged property is owned by the borrower in fee, and 100% ground leased (the “Ground Lease”) by the borrower to the Port Authority of Van Wert County, Ohio (the “Port Authority”) and the Port Authority subleases 100% of the property back to the borrower (the “Port Authority Lease”). The Ground Lease and Port Authority Lease each have a term of 5 years. The borrower cannot sublease its interest in the Port Authority Lease unless such sublease is to Tekni-Plex, Inc. (Tekni-Plex”) or another sublease approved by the Port Authority.

With respect to Loan No. 7, Arundel Mills and Marketplace, the mortgaged property includes a larger mall and lifestyle center which consists of 1,391,652 square feet of owned improvements and 547,331 square feet of leased fee improvements. Occupancy at the mortgaged property represents the occupancy excluding square footage from the leased fee tenant, Live Casino Hotel Maryland, and is based on the owned square footage totaling 1,391,652 square feet. Occupancy including Live Casino Hotel Maryland is 98.8%.

With respect to Loan No. 20, Good Hotels Denver, the mortgaged property consists of 20 rooms and 10,096 square feet of ground floor and basement retail space.

(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.

A-18

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. 1, Danbury Fair Mall, the Largest Tenant, Target, has a rent commencement date of April 14, 2024. We cannot assure you that the tenant will take occupancy, or begin paying rent, on the rent commencement date or at all.

With respect to Loan No. 1, Danbury Fair Mall, the Fourth Largest Tenant, Round 1 Entertainment opened and commenced paying rent on March 9, 2024.

With respect to Loan No. 4, Tekni-Plex Industrial Portfolio, the improvements at the 910 Vision Drive mortgaged property are still under construction. As of the general contractor’s report dated January 11, 2024, the building shell for the 910 Vision Drive mortgaged property was generally complete, and remaining work included installation of equipment and completing interior finishes. At origination, $3,750,784.30 was deposited by the borrower into escrow with a third-party escrow agent for the completion of the improvements at such mortgaged property pursuant to the terms and conditions of an escrow agreement among Tekni-Plex, the borrower, the lender and the escrow agent.

With respect to Loan No. 5, Axis Apartments, occupancy includes 101 units that are currently being converted from office space to residential units and are leased by Sonder Hospitality USA Inc. (“Sonder”) for a six-year term with two, three-year renewal options. The other 615 units not subject to the Sonder lease are 91.2% leased.

With respect to Loan No. 18, CPC Medical Office Portfolio, the sole tenant, Centers for Pain Control & Vein Care, subleases a portion of its space at the Centers for Pain Control and Vein Care – Valparaiso mortgaged property to Little Caesars and Sylvan (collectively representing approximately 33.65% of the net rentable square footage at the Centers for Pain Control and Vein Care – Valparaiso mortgaged property). Additionally, an undetermined portion of the Centers for Pain Control and Vein Care – Merrillville mortgaged property is subleased by RCA Physical Therapy. Underwriting for the mortgage loan was based on the lease between Centers for Pain Control & Vein Care and the borrower.

With respect to Loan No. 25, Polly’s Country Market, the sole tenant, Polly's Food Service, Inc., subleases 576 square feet (1.2% of its total space) to American 1 Federal Credit Union to operate a small teller area with an ATM and an office. The sublease expires on March 31, 2025 (prior to end of the Polly's Food Service, Inc. lease expiration date) and has an annual base rent of $8,100.

(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 / ARD (%) are based on the Appraised Value ($) even though, for certain mortgage loans, the appraisal provided “as-stabilized” values based on certain criteria being met.

With respect to Loan No. 4, Tekni-Plex Industrial Portfolio, the appraised value represents the “As Portfolio” appraised value of the Tekni-Plex Industrial Portfolio Properties, which assumes a 1.25% portfolio premium is applied to the aggregate of the individual appraised values. The individual appraisal valuation dates are between December 18, 2023, and December 22, 2023. The aggregate of the “as is” appraised values of the Tekni-Plex Industrial Portfolio Properties is $103,700,000 which results in a Cut-off Date LTV and Maturity Date LTV of 56.3%.

With respect to Loan No. 5, Axis Apartments, the Appraised Value ($), Cut-off Date LTV Ratio (%) and LTV Ratio at Maturity / ARD (%) are based on the appraiser’s “prospective as complete – proposed” value of $256,800,000 as of May 31, 2024, which assumes completion of the currently ongoing and planned renovation work for 101 units that are being converted from office space to residential units. The appraiser concluded an “as-is” appraised value of $229,400,000 as of September 29, 2023, which would result in a Cut-off Date LTV Ratio (%) and LTV Ratio at Maturity / ARD (%) of 59.3%.

With respect to Loan No. 8, Monroe Street Retail, the Appraised Value ($) represents the “As Is” prospective market value upon start of the O’Reilly Auto Parts lease. The Fifth Largest Tenant at the mortgaged property, O'Reilly Auto Parts, has signed its lease, has no further lease outs or extraordinary contingencies and is expected to commence paying rent on December 1, 2024, the date which the tenant is expected to open for business. All applicable tenant improvements, leasing commissions and gap rent through and including December 2024 were escrowed upfront in connection with the origination of the mortgage loan.

A-19

With respect to Loan No. 15, Contour Windows Industrial, the Appraised Value ($), Cut-off Date LTV Ratio (%) and LTV Ratio at Maturity / ARD (%) are based on the appraiser’s “prospective value upon completion” value of $18,350,000 as of May 15, 2024, which assumes that the improvements at the mortgaged property have been completed and that the mortgaged property is occupied to a point of economic stabilization and market occupancy by May 15, 2024. It is also assumed that the final version of the fee in lieu of taxes (“FILOT”) agreement will not have any material changes from what has been disclosed in the appraisal and that it will be ratified by Pickens County, South Carolina. The “as-is” appraised value of the mortgaged property as of February 16, 2024 was $18,100,000, which would result in a Cut-off Date LTV Ratio (%) and LTV Ratio at Maturity / ARD (%) of 66.3% and 61.1%, respectively.

With respect to Loan No. 19, Nameoki Commons, the Appraised Value ($) of $11,810,000 as of December 11, 2023 excludes a release parcel valued at $890,000.

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

(6)

For mortgage loans secured by multiple mortgaged properties, each mortgage loan’s Original Balance ($), Cut-off Date Balance ($) and Maturity / ARD Balance ($) are allocated to the respective mortgaged property based on the mortgage loan’s documentation, or if no such allocation is provided in the mortgage loan documentation, the mortgage loan seller’s determination of the appropriate allocation.

● Loan No. 4, Tekni-Plex Industrial Portfolio

● Loan No. 6, AHF Crossville Portfolio

● Loan No. 18, CPC Medical Office Portfolio

● Loan No. 21, OPI Portfolio

● Loan No. 29, Tennessee RV Park

(7)

The Original Balance ($), Cut-off Date Balance ($), and Maturity / ARD Balance ($) represent only the mortgage loan included in the issuing entity. The Underwritten NOI DSCR (x), Underwritten NCF DSCR (x), Cut-off Date LTV Ratio (%), LTV Ratio at Maturity / ARD (%), Underwritten NOI Debt Yield (%), Underwritten NCF Debt Yield (%) and Loan per Unit ($) are calculated based on the mortgage loan included in the issuing entity and the related pari passu companion loans in the aggregate but exclude any subordinate companion loan(s). For more information regarding the mortgage loans secured by the mortgaged properties identified under the column heading in this Annex A-1, see the charts titled “Whole Loan Summary” and “Whole Loan Controlling Notes and Non-Controlling Notes” in “Description of the Mortgage Pool—The Whole Loans” in the prospectus.

● Loan No. 1, Danbury Fair Mall

● Loan No. 2, 60 Hudson

● Loan No. 3, Fayette Pavilion

● Loan No. 5, Axis Apartments

● Loan No. 7, Arundel Mills and Marketplace

● Loan No. 11, Woodfield Mall

● Loan No. 12, Medlock Crossing

● Loan No. 21, OPI Portfolio

(8)

The Administrative Fee Rate % includes the Servicing Fee, the Operating Advisor Fee, the Certificate Administrator/Trustee Fee, the Asset Representations Reviewer Fee and the CREFC® Intellectual Property Royalty License Fee applicable to each mortgage loan.

(9)

For the mortgage loans with an interest-only period that accrues interest on an Actual/360 basis, the Monthly Debt Service (IO) ($) was calculated as 1/12th of the product of (i) the Original Balance ($), (ii) the Interest Rate % and (iii) 365/360.

(10)

With respect to Loan No. 1, Danbury Fair Mall, a Grace Period - Late Fee (Days) of five days is allowed.

With respect to Loan No. 10, Lincoln City Outlet Center, a Grace Period - Late Fee (Days) of five days is permitted once during any consecutive 12-month period.

With respect to Loan No. 12, Medlock Crossing, a Grace Period – Late Fee (Days) of ten days is allowed.

A-20

With respect to No. 18, CPC Medical Office Portfolio, the borrower has a five-day Grace Period - Default (Days) for debt service payments once per calendar year. The grace period does not require notice from the lender and does not apply to the balloon payment.

(11)

With respect to Loan No. 13, BJ’s Saratoga Springs, the mortgage loan is structured with an anticipated repayment date of March 6, 2034 (the “ARD”) and a final maturity of September 6, 2037. From and after the ARD, the mortgage loan will bear interest at a rate per annum equal to the sum of the applicable interest rate and 4%.

With respect to Loan No. 14, BJ’s Mooresville, the mortgage loan is structured with an anticipated repayment date of March 6, 2034, and a final maturity of September 6, 2037. From and after the ARD, the mortgage loan will bear interest at a rate per annum equal to the sum of the applicable interest rate and 4%.

With respect to Loan No. 26, Walgreens Millbrook, the mortgage loan is structured with an anticipated repayment date of March 6, 2034, and a final maturity of May 6, 2038. From and after the ARD, the mortgage loan will bear interest at a rate per annum equal to the sum of the applicable interest rate and 4%.

With respect to Loan No. 27, Walgreens Palmview TX, the mortgage loan is structured with an anticipated repayment date of March 6, 2034, and a final maturity of August 6, 2042. From and after the ARD, the mortgage loan will bear interest at a rate per annum equal to the sum of the applicable interest rate and 4%.

With respect to Loan No. 32, Walgreens Greenwood, the whole loan is structured with an anticipated repayment date of March 6, 2034, and a final maturity of June 6, 2039. From and after the ARD, the loan will bear interest at a rate per annum equal to the sum of the applicable interest rate and 4%.

(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 “YM1” component of the prepayment provision represents the greater of (i) yield maintenance or (ii) 1% of the outstanding principal balance of the mortgage loan at the time of prepayment.

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

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

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

With respect to Loan No. 1 Danbury Fair Mall, the lockout period will be at least 25 payment dates beginning with and including the first payment date in March 2024. The Danbury Fair Mall Whole Loan may be voluntarily prepaid in whole (but not in part, other than in connection with the release of the L&T Parcel (as defined below) pursuant to the Mortgage Loan documents) at any time from and after the earlier to occur of (i) February 6, 2027 and (ii) the date that is two years from the closing date of the securitization that includes the last pari passu note of the Danbury Fair Mall Whole Loan to be securitized, with the payment of a yield maintenance premium if such prepayment is made prior to August 6, 2033. From and after August 6, 2033, the Danbury Fair Mall Whole Loan may be voluntarily prepaid in whole without the payment of a yield maintenance premium. The assumed lockout period of 25 payments is based on the anticipated closing date of the BMO 2024-C8 securitization trust in March 2024. The actual lockout period may be longer.

With respect to Loan No. 2, 60 Hudson, the defeasance lockout period will be at least 29 months beginning with and including the first payment date on November 1, 2023. Defeasance of the 60 Hudson 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 pari passu note to be securitized and (ii) April 1, 2027. The assumed defeasance lockout period of 29 payments is based on the expected BMO 2024-C8 securitization closing date in March 2024. The actual defeasance lockout period may be longer.

A-21

With respect to Loan No. 3, Fayette Pavilion, the lockout period will be at least 24 payment dates beginning with and including the first payment date in April 2024. Defeasance of the Fayette Pavilion whole loan is permitted at any time after the earlier to occur of (i) February 8, 2027 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 months is based on the anticipated closing date of the BMO 2024-C8 securitization trust in March 2024. The actual lockout period may be longer.

With respect to Loan No. 7, Arundel Mills and Marketplace, defeasance of the Arundel Mills and Marketplace whole loan is permitted at any time after the earlier to occur of (a) the end of the two-year period commencing on the closing date of the securitization of the last promissory note representing a portion of the Arundel Mills and Marketplace whole loan to be securitized and (b) December 1, 2026. The assumed prepayment lockout period of 28 payments is based on the expected closing date of the BMO 2024-C8 transaction in March 2024. The actual lockout period may be longer. If any pari passu note has not been securitized for two years by December 1, 2026, the borrowers may prepay any note that has not been securitized for two years in an amount equal to the greater of (i) 1% of the prepaid amount or (ii) yield maintenance basis.

With respect to Loan No. 7, Arundel Mills and Marketplace, provided that no event of default exists and a control event has not occurred, (I) with respect to a partial prepayment, at any time prior to the date that is two years after the closing date of the securitization that includes the last note to be securitized (the “REMIC Prohibition Period”), and (II) with respect to a partial defeasance, at any time after the earlier to occur of (a) December 1, 2026, and (b) the expiration of the REMIC Prohibition Period, the Arundel Mills and Marketplace Whole Loan documents permit the release of Arundel Marketplace, which has an allocated loan amount of $11,000,000, upon defeasance or prepayment (together with, if prior to the open period, payment of a prepayment fee equal to the greater of 1.00% of the amount prepaid and a yield maintenance premium), as applicable, of 100% of such allocated loan amount of $11,000,000, provided the following conditions, among others, are satisfied: (i) (a) lender’s determination that the post-release debt yield for the remaining mortgaged property is equal to or greater than the pre-release debt yield for the mortgaged property, or (b) the borrowers’ partial defeasance or partial prepayment of the Arundel Mills and Marketplace Mortgage Whole Loan in an amount that would result in the post-release debt yield for the remaining mortgaged property being equal to or greater than the pre-release debt yield for the mortgaged property; (ii) an opinion of counsel that the partial release satisfies REMIC related requirements; and (iii) if Arundel Marketplace is conveyed to an affiliate, (a) receipt of an officer’s certificate confirming that the intended primary use of Arundel Marketplace will not be exclusively for retail, (b) any tenants being relocated to Arundel Marketplace from the mall property have been replaced with comparable tenants on comparable rental terms, (c) the release will not have a material adverse effect on the remaining mortgaged property and (d) receipt of a rent roll and leasing plan for the remaining mortgaged property and Arundel Marketplace.

With respect to Loan No. 11, Woodfield Mall, defeasance of the Woodfield Mall Whole Loan is permitted at any time after the earlier to occur of (a) the end of the two-year period commencing on the closing date of the securitization of the last promissory note representing a portion of the Woodfield Mall Whole Loan to be securitized and (b) June 1, 2027. The assumed defeasance lockout period of 27 payments is based on the expected closing date of the BMO 2024-C8 transaction in March 2024. The actual defeasance lockout period may be longer. If any pari passu note has not been securitized for two years by June 1, 2027, the borrowers may prepay any such note that has not been securitized for two years upon payment of a prepayment fee equal to the greater of (i) 1% of the prepaid amount and (ii) a yield maintenance charge in conjunction with the defeasance of any securitized pari passu notes that have been securitized for greater than two years by the projected repayment date.

With respect to Loan No. 12, Medlock Crossing, prepayment of the Medlock Crossing Whole Loan is permitted with a yield maintenance premium at any time from and after the earlier to occur of (a) the end of the two-year period commencing on the closing date of the securitization of the last promissory note representing a portion of the Medlock Crossing Whole Loan to be securitized and (b) March 6, 2027. The assumed lockout period of 25 payments is based on the expected closing date of the BMO 2024-C8 transaction in March 2024. The actual lockout period may be longer.

With respect to Loan No. 18, CPC Medical Office Portfolio, the related mortgage loan documents permit the mortgagors to obtain a release of an individual mortgaged property after the payment date occurring in April, 2025 so long as certain conditions set forth in the mortgage loan documents have been satisfied. Such conditions include that as of the date of consummation of a partial release of any individual mortgaged property, after giving effect to such release: (i) if seventy percent (70%) or more of the aggregate rentable square footage of such released mortgaged property is occupied by the tenants as of the partial release date, then the debt yield with respect to the remaining individual mortgaged properties (based upon the trailing 12 month period) will be no less than the greater of (A) the debt yield as of the loan closing date and (b) the debt yield immediately prior to the consummation of such

A-22

partial release; or (ii) if less than 70% of the aggregate rentable square footage of such released mortgaged property is occupied by the tenants as of the partial release date, then the debt yield with respect to the remaining individual mortgaged properties (based upon the trailing 12 month period) will be no less than the debt yield immediately prior to the consummation of the partial release; provided, however, that the mortgagors will have the right to satisfy the foregoing applicable debt yield requirement by prepaying an additional portion of the outstanding principal balance of the mortgage loan in an amount sufficient, when applied to the outstanding principal balance of the mortgage loan, to cause such applicable debt yield requirements to be satisfied, in addition to the prepayment of the HTI Adjusted Release Amount (as defined below). In addition, in connection with such partial release of an individual mortgaged property, the mortgagors must either (i) prepay a portion of the mortgage loan in an amount equal to the sum of (a) the allocated loan amount for such individual mortgaged property being released and (b) 15% of the allocated loan amount for such individual mortgaged property (the “HTI Adjusted Release Amount”) and pay any applicable yield maintenance premium and other amounts payable by the borrower under the mortgage loan documents (including any additional amount necessary to meet the debt yield test described above) or (ii) if such release is made after the date that is the earlier of (a) three years from the loan closing date or (b) two years from the “startup day” within the meaning of Section 860G(a)(9) of the Code of the final REMIC Trust, partially defease the mortgage loan in an amount equal to or greater than the HTI Adjusted Release Amount for the applicable individual mortgaged property. Notwithstanding the foregoing, in the event that the lender has applied the net proceeds from a casualty or condemnation of an individual mortgaged property to the repayment of the mortgage loan and a partial release of such individual mortgaged property is thereafter completed, (1) the HTI Adjusted Release Amount for such individual mortgaged property will be reduced by the amount of such net proceeds so applied, and (2) no yield maintenance premium or similar sum will be due in connection therewith. Such permitted releases are also subject to the satisfaction of customary REMIC requirements.

(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. 6, AHF Crossville Portfolio, there currently exists an intercompany loan between the related borrower, AGNL Tile, L.L.C., and the borrower’s sole member, AGNL Tile Holdco L.L.C., in the amount of $10,132,500. Such intercompany loan is subordinate to the AHF Crossville Portfolio Mortgage Loan and is not secured by any collateral. A subordination agreement among the lender, the borrower and the borrower’s sole member provides: (i) the intercompany loan cannot be repaid other than from excess cash flow from the AHF Crossville Portfolio Mortgaged Properties that is made available to the borrower by the lender (and, in the case of a borrower bankruptcy or insolvency proceeding, the intercompany loan cannot be repaid until the debt evidenced by the AHF Crossville Portfolio Mortgage Loan is repaid in full); (ii) no further intercompany loan funds may be advanced without the lender’s prior written consent; (iii) the intercompany loan cannot be transferred other than to specified borrower affiliates without the lender’s consent; (iv) the material terms of the intercompany loan cannot be modified without the lender’s consent; and (v) the borrower’s sole member cannot take (x) any enforcement action in connection with the repayment of the intercompany loan or (y) any action in furtherance of any bankruptcy or insolvency proceeding of the borrower.

With respect to Loan No. 6, AHF Crossville Portfolio, future mezzanine debt is permitted, subject to the satisfaction of certain conditions including, among others, (i) immediately after giving effect to such debt (x) the aggregate loan-to-value ratio does not exceed 60.2%, (y) the aggregate debt service coverage ratio is equal to or greater than 1.62x and (z) the aggregate debt yield is not less than 11.9%, (ii) execution of an intercreditor agreement reasonably acceptable to the lender, (iii) if required by the lender, the borrower delivers a rating agency confirmation with respect to the mezzanine loan, and (iv) the maturity date of the mezzanine loan is coterminous with, or after than the maturity date of the AHF Crossville Portfolio mortgage loan.

With respect to Loan No. 7, Arundel Mills and Marketplace, the mortgaged property is subject to an existing property assessed clean energy loan in an original principal amount of $2,037,877.38 from Petros PACE Finance, LLC, a Texas limited liability company, to the borrowers. The property-assessed clean energy (“PACE”) loan has an approximately 17-year term with final payment occurring in November 2035. The annual debt service is $195,956.85 and the remaining balance, including all interest and administrative expenses, as of October 2023 was $1,633,579.73. Payments and any accrued interest are collected on the tax bill for the Arundel Mills and Marketplace Property and constitute a first lien on the Arundel Mills and Marketplace Property that has a priority over any mortgage loan. In addition, the Arundel Mills and Marketplace Whole Loan documents permit the borrowers to enter into an additional PACE loan for an amount not to exceed $5,000,000.

A-23

With respect to Loan No. 11, Woodfield Mall, the Woodfield Mall Property also secures the Woodfield Mall Subordinate Companion Loan, which has an aggregate Cut-off Date principal balance of $30,000,000. The Woodfield Mall Subordinate Companion Loan accrues interest at 10.01625% per annum. The Woodfield Mall Senior Loan is senior in right of payment to the Woodfield Mall Subordinate Companion Loan.

With respect to Loan No. 11, Woodfield Mall, the related mortgage loan documents permit the borrower to enter into a property-assessed clean energy loan for an amount not to exceed $5,000,000, subject to the lender’s approval and delivery of a rating agency confirmation. Additionally, the related mortgage loan documents permit upper tier equity pledges provided that, among other conditions, (i) such debt is secured by a pledge of a substantial portion of the assets wholly owned by the pledgor, and (ii) any foreclosure of such pledge must be to a bank or similar financial institution that has (a) total assets in excess of $650,000,000 and (b) (except with respect to a pension advisory firm or similar fiduciary) either a net worth or combined capital and statutory surplus or shareholder’s equity in excess of $250,000,000 (which may include a bank or financial institution acting as agent for a group of lenders provided that 51% of such debt is held by a bank or similar financial institution meeting such requirements).

With respect to Loan No. 13, BJ’s Saratoga Springs, the related borrower’s sole owner may obtain a fixed-rate co-terminus mezzanine loan from an institutional lender (defined by criteria set forth in the related loan agreement) subject to a maximum loan-to-value ratio (of the BJ’s Saratoga Springs Mortgage Loan and mezzanine loan combined) of 85%, a minimum debt service coverage ratio (of the BJ’s Saratoga Springs Mortgage Loan and mezzanine loan combined) of 1.20x and the mezzanine lender entering into an intercreditor agreement in the form attached to the related loan agreement. In addition, the upper tier parents of the related borrower may obtain corporate financing secured by pledges of equity in subsidiaries from a qualified real estate investor (defined by criteria set forth in the related loan agreement) subject to the requirement that the corporate lender, following exercise of any remedies, remains at least 51% controlled by one or more qualified real estate investors and subject to the requirement that the corporate financing is secured by at least a majority of the real estate assets owned by the pledgor, which will constitute no fewer than four (4) real estate assets (properties or owners of properties) (inclusive of the pledgor’s interest in the related borrower).

With respect to Loan No. 14, BJ’s Mooresville, the related borrower’s sole owner may obtain a fixed-rate co-terminus mezzanine loan from an institutional lender (defined by criteria set forth in the related loan agreement) subject to a maximum loan-to-value ratio (of the BJ’s Mooresville Mortgage Loan and mezzanine loan combined) of 85%, a minimum debt service coverage ratio (of the BJ’s Mooresville Mortgage Loan and mezzanine loan combined) of 1.20x and the mezzanine lender entering into an intercreditor agreement in the form attached to the related loan agreement. In addition, the upper tier parents of the related borrower may obtain corporate financing secured by pledges of equity in subsidiaries from a qualified real estate investor (defined by criteria set forth in the related loan agreement) subject to the requirement that the corporate lender, following exercise of any remedies, remains at least 51% controlled by one or more qualified real estate investors and subject to the requirement that the corporate financing is secured by at least a majority of the real estate assets owned by the pledgor, which shall constitute no fewer than four (4) real estate assets (properties or owners of properties) (inclusive of the pledgor’s interest in the related borrower).

With respect to Loan No. 26, Walgreens Millbrook, the related borrower’s sole owner may obtain a fixed-rate co-terminus mezzanine loan from an institutional lender (defined by criteria set forth in the related loan agreement) subject to a maximum loan-to-value ratio (of the WAG Millbrook Mortgage Loan and mezzanine loan combined) of 85%, a minimum debt service coverage ratio (of the WAG Millbrook Mortgage Loan and mezzanine loan combined) of 1.20x and the mezzanine lender entering into an intercreditor agreement in the form attached to the related loan agreement. In addition, the upper tier parents of the related borrower may obtain corporate financing secured by pledges of equity in subsidiaries from a qualified real estate investor (defined by criteria set forth in the related loan agreement) subject to the requirement that the corporate lender, following exercise of any remedies, remains at least 51% controlled by one or more qualified real estate investors and subject to the requirement that the corporate financing is secured by at least a majority of the real estate assets owned by the pledgor, which shall constitute no fewer than four (4) real estate assets (properties or owners of properties) (inclusive of the pledgor’s interest in the related borrower).

With respect to Loan No. 27, Walgreens Palmview TX, the related borrower’s sole owner may obtain a fixed-rate co-terminus mezzanine loan from an institutional lender (defined by criteria set forth in the related loan agreement) subject to a maximum loan-to-value ratio (of the WAG Palmview, TX Mortgage Loan and mezzanine loan combined) of 85%, a minimum debt service coverage ratio (of the WAG Palmview, TX Mortgage Loan and mezzanine loan combined) of 1.20x and the mezzanine lender entering into an intercreditor agreement in the form attached to the related loan agreement. In addition, the upper tier parents of the related borrower may obtain corporate financing secured by pledges of equity in subsidiaries from a qualified real estate investor (defined by criteria set forth in the

A-24

related loan agreement) subject to the requirement that the corporate lender, following exercise of any remedies, remains at least 51% controlled by one or more qualified real estate investors and subject to the requirement that the corporate financing is secured by at least a majority of the real estate assets owned by the pledgor, which shall constitute no fewer than four (4) real estate assets (properties or owners of properties) (inclusive of the pledgor’s interest in the related borrower).

With respect to Loan No. 32, Walgreens Greenwood, the related borrower’s sole owner may obtain a fixed-rate co-terminus mezzanine loan from an institutional lender (defined by criteria set forth in the related loan agreement) subject to a maximum loan-to-value ratio (of the WAG Greenwood Mortgage Loan and mezzanine loan combined) of 85%, a minimum debt service coverage ratio (of the WAG Greenwood Mortgage Loan and mezzanine loan combined) of 1.20x and the mezzanine lender entering into an intercreditor agreement in the form attached to the related loan agreement. In addition, the upper tier parents of the related borrower may obtain corporate financing secured by pledges of equity in subsidiaries from a qualified real estate investor (defined by criteria set forth in the related loan agreement) subject to the requirement that the corporate lender, following exercise of any remedies, remains at least 51% controlled by one or more qualified real estate investors and subject to the requirement that the corporate financing is secured by at least a majority of the real estate assets owned by the pledgor, which shall constitute no fewer than four (4) real estate assets (properties or owners of properties) (inclusive of the pledgor’s interest in the related borrower).

With respect to the residential cooperative Mortgage Loans sold to the trust by National Cooperative Bank, N.A., the information contained in the columns entitled “Subordinate Companion Loan Cut-off Date Balance ($)”, and “Subordinate Companion Loan Interest Rate", also includes relevant information regarding the subordinate lines of credit corresponding to such loans, although those subordinate lines of credit are not considered Companion Loans. See the chart column entitled "Existing Additional Secured Debt—Additional Debt Financing For Mortgage Loans Secured by Residential Cooperatives Sold to the Depositor by National Cooperative Bank, N.A.”; in this prospectus.

(14)

The Underwritten NOI DSCR (x), Underwritten NCF DSCR (x), Whole Loan Underwritten NCF DSCR (x) and Total Debt Underwritten NCF DSCR (x) for all partial interest-only mortgage loans were calculated based on the first 12 principal and interest payments after the origination date during the term of the mortgage loan.

For purposes of determining the debt service coverage ratio and debt yield for a residential cooperative mortgage loan, the Underwritten NOI DSCR (x) and the Underwritten NCF DSCR (x) for a residential cooperative property is the projected net cash flow reflected in an appraisal of such residential cooperative property.

With respect to Loan No. 15, Contour Windows Industrial, the Underwritten Net Cash Flow ($) and the Underwritten Net Operating Income ($) are calculated using the 15-year absolute triple net lease signed by Contour Windows with a lease start date of January 1, 2024 for income as well as the appraisal for assumed expenses.

With respect to Loan No. 29, Tennessee RV Park, the Underwritten Net Cash Flow ($) and the Underwritten Net Operating Income ($) are calculated using the in-place rent roll as of January 8, 2024. Expenses are based on the 2024 borrower sponsor provided budget and the appraisal.

(15)

In certain cases, Underwritten TI / LC ($) is inclusive of certain credits for upfront reserves taken at closing.

With respect to Loan No. 4, Tekni-Plex Industrial Portfolio, Tekni-Plex, the master tenant has provided the borrower with a letter of credit in the face amount of $4,100,000, to be held as security for the Tekni-Plex Industrial Portfolio master tenant’s obligations under the master lease. If there is a default under the lease, the borrower may draw down on the letter of credit and use the funds to pay for unpaid rent, landlord damages and other items set forth in the master lease (the “Tekni-Plex LC”). The Tekni-Plex LC is not assigned to the lender but the borrower is required, pursuant to the terms of the Tekni-Plex Industrial Portfolio loan documents, to draw down on such funds when permitted to under the lease and deposit the sums with the lender, to be used by the lender in accordance with the terms of the master lease. The Tekni-Plex LC does not have to be renewed by the tenant once the construction at the 910 Vision Drive mortgaged property is complete.

(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, Danbury Fair Mall, the historical occupancy figures include all signed leases and specialty leases with a term of greater than six months for mall and freestanding tenants. Occupancy does not include gross leasable area for anchor tenants.

A-25

With respect to Loan No. 4, Tekni-Plex Industrial Portfolio, historical financial information is not available because the Tekni-Plex Industrial Portfolio mortgaged properties were acquired by the borrower in a sale leaseback transaction on the origination date, except for the 910 Vision Drive mortgaged property, which was acquired in April 2023.

With respect to Loan No. 6, AHF Crossville Portfolio, historical financial information is unavailable due to the acquisition of the AHF Crossville Portfolio mortgaged properties at origination of the AHF Crossville Portfolio mortgage loan.

With respect to Loan No. 15, Contour Windows Industrial, historical financial information is not available due to the recent development of the mortgaged property.

With respect to Loan No. 18, CPC Medical Office Portfolio, historical financials are not available as the mortgaged properties were acquired in 2024.

With respect to Loan No. 20, Good Hotels Denver, historical financial information prior to 2023 is not available as the borrower sponsor acquired the mortgaged property in August 2022.

With respect to Loan No. 29, Tennessee RV Park, historical financials are not available as the mortgaged properties were built in 2023.

Due to the specialized nature of residential housing cooperatives, certain information presented in and shown on Annex A with respect to other Mortgage Loans is not presented with respect to the residential cooperative Mortgage Loans sold to the trust and is, instead, reflected as not applicable (NAP). Since residential cooperatives are not-for-profit entities that generally set maintenance fees to cover current expenses and plan for future capital needs and a residential cooperative is generally able to increase or decrease maintenance fees according to its anticipated expenses and level of cash reserves, historical Net Operating Income figures for residential cooperative properties are generally not representative of the cash flow generated by the property if it were operated as a multifamily rental property. Accordingly, the Most Recent NOI ($), Second Most Recent NOI ($), Third Most Recent NOI ($), and the related fields shown on Annex A-1 are not presented on Annex A with respect to the residential cooperative Mortgage Loans sold to the trust.

(17)

Intentionally blank.

(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. 1, Danbury Fair Mall, Other Reserves include an outstanding TI/LC reserve of $3,460,293 and a gap and free rent reserve of $642,965.09 which represents pro-rated rent for tenants with lease commencement dates after the note date, as well as the differential in current and contractual rent for tenants whose co-tenancy clauses are cured by incoming leases of Target and Round 1 Entertainment.

With respect to Loan No. 12, Medlock Crossing, $123,723 of the free rent reserve amount represents Regal Cinemas’ rent credit (related to an overpayment in base rent from January 2023 through May 2023). As of May 2023, Regal Cinemas agreed to a lease extension for an additional period of 86 months commencing on January 1, 2023. As part of the extension, the rent was reduced from $15.50 per square foot to $11.30 per square foot retroactive to January 2023. The remaining balance in the free rent reserve relates to two smaller tenants.

(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, 60 Hudson, on each monthly payment date during a reserve trigger period, the borrower is required to deposit an amount equal to $19,160.32 into a replacement reserve account and $287,404.75 into a rollover reserve account.

With respect to Loan No. 3, Fayette Pavilion, the borrowers were required at origination to fund a $6,770,048 general reserve to be used for future TI/LCs and capital expenditures. Upon the balance in the TI/LC and replacements reserve falling below $250,000, the borrower is required to deposit $17,731 monthly into the joint TI/LC and replacements reserve. The joint TI/LC and replacements reserve is capped at $250,000. For presentation purposes,

A-26

the joint TI/LC and replacements reserve is shown in the Upfront CapEx Reserve ($) and Monthly CapEx Reserve ($) fields.

With respect to Loan No. 5, Axis Apartments, at origination of the mortgage loan, the borrower posted two letters of credit for (i) a Sonder base rent reserve of $3,624,131, which accounts for approximately one year of Sonder’s rent, (ii) a Sonder gap rent reserve of $1,812,061 and (iii) a Sonder free rent reserve of $1,208,040.

With respect to Loan No. 8, Monroe Street Retail, the TI/LC Cap ($) is equal to $1,000,000. If the TI/LC Reserve falls below the cap, the Monthly TI/LC Reserve of $29,432.98 would apply and be collected.

With respect to Loan No 9, Residence Inn Del Mar, if a cash management trigger period exists, in lieu of hotel revenues being deposited into the lockbox account, the hotel manager, Residence Inn By Marriott, LLC or a replacement franchisor or brand manager (“Franchisor”) may collect revenues from the related mortgaged property and apply them in accordance with the Franchisor Cash Flow Provision (as defined below), so long as the Franchisor CM Conditions (as defined below) are satisfied, provided that any Net Remittance (as defined below) will be required to be deposited into the lockbox account by the Franchisor on a monthly basis. The borrower is required to enter into a springing lockbox agreement within 45 days of loan origination (subject to an additional 45 days so long as the borrower is diligently pursuing the same).

“Franchise Cash Flow Provision” means provision(s) providing that the Franchisor: (i) will collect all mortgaged property revenue and hold it in eligible accounts with an eligible institution in the name of borrower which have been pledged to secure the Mortgage Loan, (ii) will apply said revenue solely to the payment of mortgaged property operating expenses and brand management fees, (iii) will maintain and hold reserves for furniture, fixtures and equipment (“FF&E”) in eligible accounts with an eligible institution in the name of borrower which have been pledged to secure the Mortgage Loan, and (iv) that any excess revenue after the payment of costs under clause (ii) (the “Net Remittance”) will (x) following the first occurrence of a cash management trigger period, be deposited into the lockbox account or (y) to the extent no such trigger period exists, be disbursed to the borrower.

“Franchisor CM Conditions” means each of the following conditions: (i) the Franchisor is not subject to a bankruptcy or insolvency proceeding, in material default of the hotel management agreement or any replacement franchise agreement or brand management agreement (the “Franchise Agreement”) which would give rise to a termination right of the borrower, or failing to apply revenue as provided in the Franchise Agreement, (ii) either (x) the Franchise Agreement in place as of the origination date is in full force and effect and the Franchisor continues to be owned and controlled by Marriott International, Inc., or (y) a replacement franchise agreement is in full force and effect in the form of a “brand management” agreement, and (iii) the Franchise Agreement or such replacement franchise agreement has a Franchise Cash Flow Provision reasonably acceptable to the lender and all revenue from the mortgaged property is being collected by the Franchisor and applied in accordance with said Franchise Cash Flow Provision.

With respect to Loan No. 9, Residence Inn Del Mar, prior to the origination date, a reserve account was established between the borrower and Franchisor for costs and expenses in connection with FF&E (the “Franchisor Reserve Account”). Pursuant to the mortgage loan documents, the Franchisor has the right to withdraw funds from the Franchisor Reserve Account subject to the terms and conditions set forth in the Franchise Agreement, the hotel SNDA and a franchisor reserve account control agreement with the Franchisor. As of the origination date, the franchisor reserve account control agreement had not yet been executed and delivered, and therefore the lender does not have a perfected security interest in the Franchisor Reserve Account. The borrower is required to enter into the franchisor reserve account control agreement within 45 days of loan origination (subject to an additional 45 days so long as the borrower is diligently pursuing the same).

With respect to Loan No. 9, Residence Inn Del Mar, during any period when the Reserve Waiver Conditions (as defined below) fail to be satisfied, the borrower must deposit into a refundable advance payments account as and when received an amount equal to the refundable advance payments and deposits that have been received, including for group business, banquets and other events that are in excess of $50,000. Provided that no event of default exists, the lender must disburse funds in the refundable advance payments account once per calendar month within ten days following the borrower’s written request accompanied by reasonable documentation, to be applied as follows: (i) to the borrower, for payment of refunds due from the advance payments and deposits or (ii) where such advance payments and deposits have been forfeited or where the applicable event has occurred and the charges have been incurred by the hotel customer, either to the borrower (if no cash management trigger period is continuing) or (if a cash management trigger period is continuing) to the cash management account to be applied on the next monthly payment date. “Reserve Waiver Conditions” means certain conditions set forth in the loan agreement, including but not limited to (i) no event of default exists, (ii) the Franchisor is not in monetary or material

A-27

default beyond applicable cure periods, and (iii) the Franchisor continues to collect the amounts, make the payments and perform the obligations and liabilities related to the applicable reserve account.

With respect to Loan No. 10, Lincoln City Outlet Center, the borrower is required to deposit on each monthly payment date, the Leasing Reserve Monthly Deposit (as defined below) for landlord construction obligations, tenant improvements and leasing commissions up to a cap of $1,500,000 (the “Leasing Reserve Cap”).

“Leasing Reserve Monthly Deposit” means (a) on each monthly payment date from and after the origination date through the monthly payment date occurring in March 2025, $42,601.33, (b) on each monthly payment date from and after April 2025 through the monthly payment date occurring in March 2026, $31,951.00, and (c) on each monthly payment date from and after April 2026 through the stated maturity date in March 2034, $25,560.83; in each case subject to the Leasing Reserve Cap; provided, however, that after the first occurrence of the balance of the leasing reserve being equal to or exceeding the Leasing Reserve Cap and then subsequently falling below the Leasing Reserve Cap, the Leasing Reserve Monthly Deposit will thereafter be $26,625.83.

With respect to Loan No. 10, Lincoln City Outlet Center, on a monthly basis, the borrower is required to deposit into an insurance reserve, 1/12th of the amount which will be sufficient to pay the insurance premiums due for the renewal of coverage afforded by such policies (initially estimated to be approximately $8,195). Additionally, for so long as the borrower pays insurance premiums on a monthly basis, the borrower is required to make monthly payments in an amount such that the balance of the insurance reserve is equal to or exceeds the aggregate amount of the estimated cost of the next three months’ worth of insurance premiums as determined by the lender. However, deposits into the insurance reserve will be conditionally waived so long as the balance of the insurance reserve is equal to or exceeds the aggregate amount of the estimated cost of the next three months’ worth of insurance premiums as determined by the lender.

With respect to Loan No. 11, Woodfield Mall, the borrower may provide a reserve guaranty or letter of credit in lieu of deposits of amounts due for the outstanding TI/LC reserve and/or gap rent reserve. No reserve guaranty was provided at origination.

With respect all five Mortgage Loans sold to the trust by Ladder Capital Finance LLC, (1) the borrower is not required to make monthly tax escrow deposits as long as (i) no cash sweep period exists, (ii) the sole tenant is permitted to and is actually paying taxes directly to the appropriate public office, (iii) the sole tenant lease is in full force and effect and neither landlord, nor tenant, nor guarantor under the lease is in default of any of its obligations beyond applicable notice and cure periods, if any and (2) the borrower is not required to make monthly insurance escrow deposits as long as (i) no cash sweep period exists, (ii) the sole tenant is permitted to maintain and is actually maintaining insurance in accordance with the terms of the sole tenant lease or the sole tenant is self-insured in accordance with the terms and conditions of the sole tenant lease, (iii) the sole tenant pays insurance premiums directly to the respective insurer or agent (unless the sole tenant is self-insured in accordance with the terms and conditions of the sole tenant lease) and (iv) the sole tenant lease is in full force and effect and neither landlord nor tenant thereunder is in default of any of its obligations beyond applicable notice and cure periods, if any.

With respect to Loan No. 19, Nameoki Commons, on each monthly payment date, the borrower is required to deposit an amount equal to 1/12th of the insurance premiums that the lender reasonably estimates will be payable for the renewal of the coverages afforded by the insurance policies. If all of the required insurance coverages are provided through an approved blanket policy, the borrower is not required to make deposits on account of insurance premiums; provided that (i) such blanket policy is maintained in full force and effect, (ii) the insurance premiums for such blanket policy are not paid in installments or financed and (iii) not less than 15 days prior to the expiration date of such blanket policy, the borrower provides the lender with (a) a certificate of insurance evidencing (1) the renewal of such blanket policy or (2) a new blanket policy approved by the lender and (b) evidence reasonably satisfactory of the payment in full of the insurance premiums then due thereunder.

With respect to Loan No. 19, Nameoki Commons, on each monthly payment date during a material tenant trigger event period, the borrower is required to deposit the monthly material tenant deposit for tenant allowances, tenant improvements and leasing commissions that may be incurred or required to be reimbursed by the borrower in connection with leasing material tenant space pursuant to qualified leases.

With respect to Loan No. 20, Good Hotels Denver, on each monthly payment date, the borrower is required to deposit an amount equal to the greater of (i) 4.0% of the gross income during the second calendar month preceding the calendar month in which such monthly payment date occurs and (ii) an amount equal to 1/12th of the aggregate amount, if any, required to be reserved pursuant to the management agreement and the franchise agreement, if applicable, for capital expenditures during the calendar year in which such monthly payment date occurs.

A-28

With respect to Loan No. 20, Good Hotels Denver, on each monthly payment date during a franchise trigger event period, the borrower is required to deposit all franchise trigger event excess cash for costs incurred in connection with the property improvement plan work necessary to effect a franchise trigger event cure.

With respect to Loan No. 20, Good Hotels Denver, during a parcel agreement trigger event period caused by the borrower’s receipt of notice from the City of Denver informing the borrower of any planned construction on the northeast parcel or the southwest parcel, the borrower is required to deposit all parcel agreement excess cash for costs incurred in connection with the parcel work. The borrower has the right to avoid a parcel agreement trigger event by depositing with the lender, within two business days following the borrower’s receipt of the foregoing notice from the City of Denver, (i) a letter of credit or (ii) cash, in either case, in an amount equal to $325,000 per guest room affected by the parcel work.

With respect to Loan No. 20, Good Hotels Denver, during the period commencing on the origination date and continuing until the date on which the amount equal to (x) the outstanding principal balance, less (y) the aggregate amount of funds on deposit in the capital expenditures account, the rollover account, the parcel agreement excess cash account and the surplus cash flow account is equal to or less than $3,000,000 (a “Loan Amount Hurdle Cure”), the borrower is required to deposit all surplus cash, which sums will be held by the lender as additional security for the mortgage loan. The borrower has the right to suspend the loan amount hurdle sweep period prior to the occurrence of a Loan Amount Hurdle Cure by either (x) depositing with the lender cash in an amount equal to $700,000 or (y) posting a letter of credit in an amount equal to $700,000 with the lender (such cash or letter of credit, a “Loan Amount Hurdle Suspension Deposit”). If the borrower elects to suspend the loan amount hurdle sweep period by making or posting a Loan Amount Hurdle Suspension Deposit, as applicable, the borrower will be required on the next monthly payment date occurring in April and each monthly payment date occurring in April thereafter until the occurrence of a Loan Amount Hurdle Cure to make an additional Loan Amount Hurdle Suspension Deposit to continue to suspend the loan amount hurdle sweep period. If the borrower fails to make any additional Loan Amount Hurdle Suspension Deposit as required pursuant to the foregoing sentence, the loan amount hurdle sweep period will resume, and all surplus cash will be deposited into the surplus cash flow account.

With respect to Loan No. 21, OPI Portfolio, on each monthly payment date during a cash management trigger event period, the borrowers are required to deposit an amount sufficient to pay all taxes at least 30 days prior to their respective due dates. The borrowers’ obligation to make monthly tax deposits with respect to the mortgaged properties is waived for so long as, and to the extent that, (i) no event of default under the mortgage loan has occurred and is continuing, (ii) each mortgaged property is subject to a lease covering the entirety of such mortgaged property that requires the sole tenant thereunder to pay all taxes applicable to such mortgaged property directly to the applicable governmental authorities, (iii) the lease for such mortgaged property is in full force and effect and has not expired or terminated, (iv) no default under the lease for such mortgaged property has occurred and is continuing beyond applicable notice and cure periods, (v) the tenant under the lease for such mortgaged property is timely paying all taxes directly to the appropriate governmental authority in accordance with the terms of such lease and (vi) the borrowers deliver evidence reasonably satisfactory to the lender of such timely payment of all of the taxes for such mortgaged property.

With respect to Loan No. 21, OPI Portfolio, the borrowers are required to deposit (i) approximately $220 on each monthly payment date to maintain required flood insurance and (ii) on each monthly payment date during a cash management trigger event period, an amount sufficient to pay all insurance premiums for the purchase and/or renewal of insurance policies covering the mortgaged properties at least 30 days prior to the expiration of such policies. If all of the required insurance coverages for any OPI Portfolio mortgaged property is provided through an approved blanket policy, the borrowers are not required to make deposits on account of insurance premiums for such mortgaged property; provided that (i) such blanket policy is maintained in full force and effect, (ii) the insurance premiums for such blanket policy are not paid in installments or financed and (iii) not less than 15 days prior to the expiration date of such blanket policy, the borrowers provide the lender with (a) a certificate of insurance evidencing (1) the renewal of such blanket policy or (2) a new blanket policy approved by the lender and (b) evidence reasonably satisfactory of the payment in full of the insurance premiums then due thereunder.

With respect to Loan No. 21, OPI Portfolio, on each monthly payment date during a cash management trigger event period, the borrowers are required to deposit approximately $10,064 for capital expenditures.

With respect to Loan No. 21, OPI Portfolio, on each monthly payment date commencing after the lease with either (i) Primerica Life Insurance Company at the 1 Primerica Parkway mortgaged property or (ii) GSA - Veterans Benefits Administration at the 701 Clay Avenue mortgaged property, respectively, has been terminated or is no longer in full force and effect, the borrowers are required to deposit $90,578 to pay for tenant allowances, tenant improvements

A-29

and leasing commissions, subject to a cap of $2,173,883 if no cash management trigger period is continuing. If a cash management trigger period is not in effect, the borrowers may (x) deposit $2,173,883 to suspend the monthly rollover deposit obligation or (y) in lieu of a cash deposit, deliver a letter of credit with the face amount equal to $2,173,883.

With respect to Loan No. 21, OPI Portfolio, on each monthly payment date during a material tenant trigger event period, the borrowers are required to deposit the monthly material tenant deposit for tenant allowances, tenant improvements and leasing commissions that may be incurred or required to be reimbursed by the borrowers in connection with leasing material tenant space pursuant to qualified leases. If no other cash management trigger event or cash sweep trigger event has occurred and is continuing, the borrowers are permitted to suspend a material tenant trigger event by either (x) depositing cash in an amount equal to 12 months of anticipated monthly material tenant deposits or (y) delivering a letter of credit with the face amount equal to 12 months of anticipated monthly material tenant deposits. Such deposit of cash or a letter of credit will be sufficient to suspend a material tenant trigger event only for a period of 12 months, after which monthly material tenant deposits are required to continue unless additional cash deposits are made or another letter of credit is delivered, as the case may be, in lieu of such monthly material tenant deposits.

With respect to Loan No. 22, Sunrise Shopping Center, the borrower is required to deposit on a monthly basis into the Anchor Tenant TI/LC Reserve, an amount equal to $7.25 per rentable square feet subject to a cap of $500,000, commencing on (a) with respect to the Largest Tenant, Global Food of Oxenhill Inc. (“Global Food”), February 29, 2028, or (b) with respect to another tenant that is occupying at least 15,000 square feet at the mortgaged property, the date that is 30 months prior to the expiration of such tenant’s lease.

With respect to Loan No. 22, Sunrise Shopping Center, at origination, $500,000 was deposited to the Global Food of Oxenhill Inc. Reserve, which amount will be available to Global Food on September 1, 2025, provided that Global Food is not in default under its lease and has remained open for the first five years of its lease. In the case that Global Food is in default or has not remained open during the first five years of its lease, until such time as Global Food cures its default, such amount will be applied to the Anchor Tenant TI/LC Reserve.

With respect to Loan No. 25, Polly’s Country Market, the borrower is required to deposit into the tenant improvements and leasing commissions reserve account an amount equal to $2,076.50 until (i) the lender has received reasonable satisfactory evidence that such Specified Tenant has extended or renewed its lease for its entire space leased for a term of no less than five years beyond the maturity date (with Specified Tenant not having any early termination rights) and pursuant to lease terms reasonably acceptable to the lender, so long as the rent amount is greater than or equal to the current rent and (ii) such Specified Tenant is in occupancy of its respective space, open for business and paying full and unabated rent. “Specified Tenant” means Polly's Food Service, Inc., and any replacement tenant occupying all or a portion of the space occupied by Polly’s Country Market at the Mortgaged Property.

With respect to Loan No. 28, Best Western Plus Executive Inn, in accordance with the mortgage loan documents, based on the annual operating statements at the mortgaged property, the lender may, in January of each calendar year, adjust the Monthly Replacement / FF&E Reserve ($) monthly deposit, initially estimated at $6,741, to be the greater of (a) 1/12th of 5% of the underwritten revenue for the prior calendar year and (b) the amount required pursuant to the terms of the franchise agreement, provided that from and after the date that lender has received evidence reasonably satisfactory to the lender that the borrower has spent no less than $300,000 towards completion of PIP work, the 5% of underwritten revenue figure contemplated above would reduce to 4%.

With respect to Loan No. 28, Best Western Plus Executive Inn, the mortgage loan documents require a springing Other Reserve deposit, if, at any time, any additional PIP work is required by the franchisor under the franchise/membership agreement, within 60 days after receipt of notice from the franchisor with respect to such PIP work, in an amount equal to 125% of the estimated costs to complete such additional PIP work minus the then current balance of the monthly CapEx/FF&E Reserve.

(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. 1, Danbury Fair Mall, for so long as no trigger period is continuing, the Replacement Reserve Cap ($) for capital expenditures is equal to twenty-four (24) times the required monthly deposit.

A-30

With respect to Loan No. 1, Danbury Fair Mall, for so long as no trigger period is continuing, the TI/LC Cap ($) for approved leasing costs incurred after the origination date is equal to twenty-four (24) times the required monthly deposit.

(21)

In certain cases, the data for tenants occupying multiple spaces includes square footage only from the primary spaces sharing the same expiration date and may not include smaller spaces with different expiration dates.

With respect to Loan No. 2, 60 Hudson, the Largest Tenant, Verizon, has 173,522 square feet that expires on December 31, 2034, and 10,898 square feet that expires on May 31, 2033.

With respect to Loan No. 5, Axis Apartments, the sixth through tenth floors of the mortgaged property, which the borrower sponsors are converting from office space to 101 residential units, is subject to a lease agreement between the borrower, as landlord, and Sonder Hospitality USA Inc. (“Sonder”), as tenant, that has a six-year term that expires in 2030 with two, three-year renewal options. When complete, the space will represent approximately 14.1% of the multifamily component of the mortgaged property, and Sonder is expected to sublease the units to individual tenants. The Sonder lease represents approximately 19.0% of underwritten base rent. Sonder is not yet in occupancy of its leased premises. Sonder is expected to commence occupancy following completion of certain landlord work required by such tenant’s lease which is expected to cost approximately $28,636,849 (including certain buildout and related work to convert the leased premises from commercial space into multifamily units), which landlord work has been divided into two phases, with the first phase scheduled to be completed on or before June 30, 2024 and the second phase scheduled to be completed on or before August 14, 2024. The estimated commencement date of the Sonder lease is August 16, 2024. Following commencement of the Sonder lease, Sonder will be in a rent abatement period and is not required to begin paying rent until the fifth calendar month of the lease term. In the event the borrower fails to complete either the first phase or the second phase by the foregoing scheduled completion dates, Sonder will receive a further abatement of rent equal to one day of rent for each day that the delivery of either phase is delayed beyond such scheduled completion dates for the first 30 days of such delay, which abatement will increase to two days of rent for each day that the delivery of either the first phase or the second phase is delayed beyond thirty days following the applicable scheduled completion date. There can be no assurance that Sonder will accept its improvements, that Sonder’s lease will commence or that Sonder will take possession of the leased premises and begin paying rent as expected or at all.

With respect to Loan No. 10, Lincoln City Outlet Center, the Second Largest Tenant, Columbia Sportswear, leases two spaces at the Lincoln City Outlet Center Property totaling 13,806 square feet. Columbia Sportswear leases 8,694 square feet pursuant to a lease expiring in September 2027. Columbia Sportswear may terminate its lease for 8,694 square feet upon 60 days’ written notice to the landlord if gross sales during any lease year are less than $100 per square foot, equal to $869,400; provided the termination notice is given to the landlord within 120 days of the borrower’s receipt of Columbia Sportswear’s annual statement of gross sales. Columbia Sportswear also leases 5,112 square feet pursuant to a lease expiring December 31, 2024 via Columbia Brands USA, LLC, which is an affiliate entity of Columbia Sportswear.

With respect to Loan No. 10, Lincoln City Outlet Center, the Fourth Largest Tenant, Scout Northwest Trading Co., has 7,570 square feet that expires on April 30, 2028 and 4,860 square feet that expires on February 28, 2025.

(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.

(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. 5, Axis Apartments, the Sonder lease represents approximately 19.0% of underwritten base rent. Sonder is not yet in occupancy of its leased premises. Sonder is expected to commence occupancy following completion of certain landlord work required by such tenant’s lease which is expected to cost approximately $28,636,849 (including certain buildout and related work to convert the leased premises from commercial space into multifamily units), which landlord work has been divided into two phases, with the first phase scheduled to be completed on or before June 30, 2024 and the second phase scheduled to be completed on or before August 14, 2024. The estimated commencement date of the Sonder lease is August 16, 2024. In the event the borrower fails to deliver either the first phase by October 28, 2024 or the second phase by December 12, 2024, Sonder will have the right to terminate its lease without payment of a termination penalty by providing 45 days’ prior written notice to the landlord. There can be no assurance that Sonder will accept its improvements, that Sonder's

A-31

lease will commence or that Sonder will take possession of the leased premises and begin paying rent as expected or at all.

With respect to Loan No. 7, Arundel Mills and Marketplace, the Largest Tenant, Live Casino Hotel Maryland, representing approximately 28.2% of total net rentable square footage, may terminate its lease on June 30, 2027, which is the expiration of the first 15-year period from the rent commencement date, or at the end of any 10-year period thereafter.

With respect to Loan No. 8, Monroe Street Retail, the Largest Tenant, Target, leases its space pursuant to a ground lease.

With respect to Loan No. 8, Monroe Street Retail, the Fifth Largest Tenant, O'Reilly Auto Parts has signed its lease and is expected to commence paying rent on December 1, 2024, the date which the tenant is expected to open for business. All applicable tenant improvements, leasing commissions and gap rent through and including December 2024 were escrowed upfront in connection with the origination of the mortgage loan.

With respect to Loan No. 12, Medlock Crossing, the Second Largest Tenant, Nara Cuisine & Lounge, may terminate its lease effective as of May 31, 2026 by notifying the borrower at least 12 months prior to the termination date. According to the borrower, Nara Cuisine & Lounge is looking to assign its lease to a new tenant (restaurant operator).

(24)

With respect to Loan No. 2, 60 Hudson, there is no non-recourse carveout guarantor or environmental indemnitor separate from the borrower.

With respect to Loan No. 3, Fayette Pavilion, the borrower sponsor and non-recourse guarantor is Dr. Hardam S. Azad, while Kathleen D. Miles is an additional non-recourse carveout guarantor whose liability is limited to the Miles Fayette LLC borrowing entity and affiliates.

With respect to Loan No. 4, Tekni-Plex Industrial Portfolio, only the single purpose entity borrower, and not the non-recourse carveout guarantor, has liability under the environmental indemnity. The non-recourse carveout guaranty does not cover environmental matters.

With respect to Loan No. 7, Arundel Mills and Marketplace, for so long as any of Simon Property Group, Inc., SPG LP, or an affiliate of the foregoing is a guarantor under the non-recourse carveout guaranty, the liability of the nonrecourse carveout guarantors is capped at an amount equal to 20% of the original principal amount of the related whole loan, plus all of the reasonable out-of-pocket costs and expenses incurred by the lender in the enforcement of such guaranty or the preservation of the lender’s rights thereunder. In addition, there is no separate environmental indemnity with respect to such Mortgage Loan. The non-recourse carveout guaranty covers breaches of representations, warranties and indemnification provisions in the loan agreement concerning environmental laws and hazardous materials; however, such coverage is subject to the cap described above.

With respect to Loan No. 11, Woodfield Mall, for so long as one or more of Simon Property Group, L.P. (“SPG LP”), Simon Property Group, Inc. (“Simon Inc.”), Institutional Mall Investors LLC (“IMI”), California Public Employees’ Retirement System (“CalPERS”) or any entity of which CalPERS owns, directly or indirectly, at least fifty percent (50%) of the capital and profits (“CalPERS Investor”) (or an affiliate of SPG LP, Simon Inc., IMI, CalPERS or CalPERS Investor) is a non-recourse carveout guarantor, the non-recourse carveout guarantor’s aggregate liability, is limited to 20% of the outstanding principal balance of the Mortgage Loan at such time, plus all of the reasonable out-of-pocket costs and expenses (including court costs and reasonable attorneys’ fees) incurred by the related lender in the enforcement of the related guaranty or the preservation of such lender’s rights under such guaranty. In addition, there is no separate environmental indemnity with respect to such Mortgage Loan. The non-recourse carveout guaranty covers breaches of representations, warranties and indemnification provisions in the loan agreement concerning environmental laws and hazardous materials; however, such coverage is subject to the cap described above.

With respect to Loan No. 12 Medlock Crossing, with respect to any losses sustained as a result of any material physical waste of the Mortgaged Property by the borrower or the guarantor or any of their agents, principals, or representatives, the mortgage loan documents provide that recourse will be limited, in each case to the extent that borrower is in receipt of sufficient gross revenues from the Mortgaged Property to prevent such loss. Additionally, the non-recourse carveout guarantor, Hamilton TFC LLC, is an entity controlled by Avram Glazer as trustee for the Avram Glazer Irrevocable Exempt Trust u/a/d August 22, 2006. The guarantor’s net worth consists of approximately 90,000 shares in Manchester United PLC, which as of the origination date was worth approximately $1,950,000.

A-32

With respect to Loan No. 19, Nameoki Commons, the Third Largest Tenant, Club Fitness (Pennmark), is an affiliate of the borrower sponsors.

(25)

Each letter identifies a group of related borrowers.

(26)

The classification of the lockbox types is described in the prospectus. See “Description of the Mortgage Pool—Certain Calculations and Definitions” in the prospectus for further details.

With respect to Loan. No. 15, Contour Windows Industrial, there was no lockbox account established at the time of the Mortgage Loan’s origination date; however, the related borrower is required to set up a lockbox account within ten days of the Mortgage Loan’s origination date.

(27)

With respect to Loan. No. 15, Contour Windows Industrial, the Contour Windows Industrial mortgage loan documents permit the related borrower to enter into a fee in lieu of taxes (“FILOT”) agreement with Pickens County, South Carolina (“Pickens County”), provided that such FILOT agreement is in form and substance acceptable to the lender. The borrower is in process of negotiating a FILOT agreement with Pickens County, which is expected to provide a tax assessment ratio of 6.0%. According to the appraisal, the projected FILOT annual payment would be $288,571 (which is equal to the product of (i) the as completed appraised value of the mortgaged property, (ii) 6.0% tax assessment, and (iii) a millage rate of 262.1). Historically, a property classified as manufacturing in Pickens County was subject to a tax assessment of 10.5%. In June 2022, however, the South Carolina General Assembly passed legislation reducing the fair market value of property classified as manufacturing. With such legislative reduction, property classified as manufacturing in Pickens County is now subject to a tax assessment ratio of 6.0%. Accordingly, the mortgaged property is currently subject to a tax assessment ratio of 6.0% pursuant to the statutory reduction, which is the same tax assessment ratio as anticipated under the FILOT agreement. The FILOT agreement is expected to have a term not to exceed 20 years and will begin on the last day of the calendar year that the mortgaged property is “placed into service”, but no later than two years from the effective date of the FILOT agreement. The appraised value of the mortgaged property assumes, among other things, that (i) the improvements at the mortgaged property have been completed and the mortgaged property is occupied to a point of economic stabilization and market occupancy by May 15, 2024 and (ii) the FILOT agreement will be ratified in the version assumed to be the final version in the appraisal. There can be no assurance that the FILOT agreement will not have any material changes from what has been assumed in the appraisal or that it will be ratified by Pickens County. Taxes for the mortgaged property were underwritten to the projected FILOT annual payment of $288,572 set forth in the appraisal based on the “Prospective Value Upon Completion” of $18,350,000. The actual taxes for the mortgaged property are $19,377, which is based on a fair market value of $1,232,100 as determined by the most recent tax assessment of the mortgaged property.

(28)

With respect to Loan No. 20, Good Hotels Denver, upon the occurrence of a material tenant trigger event, the term of the master lease between the borrower as landlord and an affiliate of the guarantor as master tenant for the 10,096 square foot ground floor and basement retail space (the “Material Tenant Space”) at the mortgaged property will commence. The master lease will expire on March 6, 2031 and have an annual base rent of $350,000 plus reimbursements of 65.0% of the real estate taxes associated with, and the utilities used at or supplied to, the mortgaged property. The master lease is guaranteed by the guarantor. The master tenant may not enter into any sublease without the prior written consent of the lender, and the master lease may not be assigned, surrendered, terminated, cancelled, changed, amended, supplemented or otherwise modified without the lender’s prior written consent. Higher Power Entertainment LLC (“Higher Power”) currently leases the Material Tenant Space for a two-year term that commenced on January 8, 2023 and expires on January 8, 2025, with one, three-year renewal option remaining. Higher Power has a current annual base rent of $300,000 on a triple net basis plus reimbursements of 65.0% of the real estate taxes associated with, and the utilities used at or supplied to, the mortgaged property. In addition, Higher Power pays 7.0% of the gross sales during the lease term.

(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.

A-33

(30)

With respect to Loan No. 4, Tekni-Plex Industrial Portfolio, a property condition report was not obtained for the 910 Vision Drive mortgaged property because the improvements at the mortgaged property are still under construction.

With respect to Loan No. 8, Monroe Street Retail, Sources: Other Sources ($) consists of seller credits provided in connection with the acquisition of the mortgaged property.

With respect to Loan No. 13, BJ’s Saratoga Springs, the UW Revenue is the average rent over the remaining lease term (which lease term includes annual lesser of CPI increase or 2% rent bumps).

With respect to Loan No. 14, BJ’s Mooresville, the UW Revenue is the average rent over the remaining lease term (which lease term includes annual lesser of CPI increase or 2% rent bumps).

With respect to Loan No. 21, OPI Portfolio, the 1 Primerica Parkway mortgaged property has a United Parcel Service, Inc. drop box accounting for $500 per annum in underwritten base rent.

With respect to Loan No. 28, Best Western Plus Executive Inn, the mortgaged property is affiliated with the Hotel Franchise Flag Best Western International, Inc. via a “membership agreement” instead of a franchise agreement, as is customary for Best Western hotels. The membership agreement automatically renews annually and is generally only terminable if the owner fails to pay its annual membership fee or otherwise defaults under the membership agreement.

With respect to all residential cooperative Mortgage Loans sold to the trust by National Cooperative Bank, N.A., the borrower is a cooperative housing corporation. No individual or entity (other than the borrower) has recourse obligations with respect to the residential cooperative Mortgage Loans sold to the trust, including pursuant to any guaranty or environmental indemnity. Accordingly, no information is presented in the columns labeled Sponsor and Non-Recourse Carveout Guarantor or is shown same as the borrower in Annex A-1. In addition, due to the specialized nature of residential housing cooperatives, certain information presented in and shown on Annex A-1 with respect to other Mortgage Loans is not presented with respect to the residential cooperative Mortgage Loans sold to the trust and is, instead, reflected as not applicable (NAP). For example, since residential cooperatives are not-for-profit entities that generally set maintenance fees to cover current expenses and plan for future capital needs and a residential cooperative is generally able to increase or decrease maintenance fees according to its anticipated expenses and level of cash reserves, historical Net Operating Income figures for residential cooperative properties are generally not representative of the cash flow generated by the property if it were operated as a multifamily rental property. Accordingly, the Most Recent NOI ($), Second Most Recent NOI ($), Third Most Recent NOI ($), and the related fields shown on Annex A-1 are not presented on Annex A-1 with respect to the residential cooperative Mortgage Loans sold to the trust. In addition, see "Certain Characteristics of Mortgage Loans Secured by Residential Cooperatives" with respect to the determination of certain fields on Annex A-1, including but not limited to the Appraised Value, Coop-Rental Value, Underwritten Net Operating Income and Underwritten Net Cash Flow.

The Coop - Rental Value of a residential cooperative property is the appraised value of such property assuming such property is operated as a multifamily rental property.

Coop - Sponsor Units refers to the number of units owned by the original sponsor responsible for the property’s conversion into cooperative ownership. A sponsor may rent its units or opt to market them for sale (either individually or as a whole). Coop - Investor Units refers to a bulk number of units owned by a non-tenant investor(s), who can rent or sell the units. Coop - Coop Units refers to the number of units owned by the borrower, which is a cooperative corporation. In this capacity, the cooperative may manage its units as an investor would or use the units for the benefit of its cooperative members. Coop – Unsold Percent refers to the ratio of the total number of units collectively owned by the original sponsor, a non-tenant investor or the cooperative corporation to the number of units with shares allocated. Coop - Sponsor/Investor Carry is the sponsor’s or the investor’s net cash flow calculated by subtracting maintenance charges on the sponsor or investor owned units from the actual rents payable on such units, to the extent available.

With respect to the residential cooperative mortgage loans, the Underwritten Economic Occupancy (%) reported reflects the property vacancy assumption in the related appraisal for purposes of determining the Appraised Value of the related Mortgaged Property as a multifamily rental property (i.e., the Coop - Rental Value).

The Whole Loan Cut-off Date Balance ($), Whole Loan Monthly Debt Service ($), Whole Loan Underwritten NCF DSCR (x), Whole Loan Underwritten NOI Debt Yield (%) and, Whole Loan Cut-off Date LTV Ratio (%) for the mortgage loans secured by residential cooperative properties that have existing subordinate secured debt are calculated assuming (i) that interest on the subordinate secured indebtedness is accruing pursuant to the applicable

A-34

loan document (with the applicable interest rate determined using the Prime Rate in effect as of February 28, 2024 and giving effect to any applicable interest rate floor) and (ii) that the subordinate secured indebtedness has been fully advanced and the entire amount thereof is outstanding as of the Cut-off Date.

(31)

With respect to Loan No. 5, Axis Apartments, the increase in Underwritten Net Operating Income ($) of more than 10% over the Most Recent NOI ($) is due to the borrower sponsors converting former vacant office space into 101 residential units on floors six through 10 of the Axis Apartments mortgaged property.

(32)

With respect to Loan No. 3, Fayette Pavilion, the borrowers own the related mortgaged property as tenants–in–common.

With respect to Loan No. 29, Tennessee RV Park, the borrowers own the related mortgaged property as tenants–in–common.

A-35

BMO 2024-C8 Mortgage Trust FWPFree writing prospectus