BMO 2024-5C5 Mortgage Trust FWP Free writing prospectus

		FREE WRITING PROSPECTUS
		FILED PURSUANT TO RULE 433
		REGISTRATION FILE NO.: 333-255934-14

BMO 2024-5C5 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herein is preliminary as of the date hereof, supersedes any such information previously delivered to you and will be superseded by any such information subsequently delivered and ultimately by the final prospectus relating to the securities.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, SG Americas Securities, 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 2024-5C5

Annex A

Loan ID Number	Loan / Property Flag	Footnotes (for Loan and Property Information)	# of Properties	Property Name	% of Initial Pool Balance	% of Loan Balance	Mortgage Loan Originator	Mortgage Loan Seller	Related Group	Crossed Group

1	Loan		1	Arthouse Hotel	7.4%	100.0%	CREFI	CREFI	NAP	NAP
2	Loan		1	The Motif by Morningside	6.5%	100.0%	SMC	SMC, BMO	Yes - Group 1	NAP
3	Loan		1	1025 Lenox Park Boulevard Northeast	6.4%	100.0%	DBRI	GACC	NAP	NAP
4	Loan		1	One Bay	5.3%	100.0%	UBS AG	UBS AG	NAP	NAP
5	Loan		1	Fieldside Grande	5.1%	100.0%	DBRI	GACC	NAP	NAP
6	Loan		3	Gateway Multifamily Portfolio	4.1%		SMC	SMC	NAP	NAP
6.01	Property		1	Norwood Court Apartments	2.5%	60.7%
6.02	Property		1	Delrado Apartments	0.8%	20.2%
6.03	Property		1	Caroline Place Apartments	0.8%	19.0%
7	Loan		1	Stonebriar Centre	3.9%	100.0%	GSBI, BANA, SGFC	GSMC, SGFC	NAP	NAP
8	Loan		1	iPark Norwalk	3.9%	100.0%	SMC, BANA	SMC	NAP	NAP
9	Loan		1	1812 North Moore	3.7%	100.0%	CREFI	CREFI	NAP	NAP
10	Loan		2	Element & Sheraton Valley Forge	3.6%		GSBI	GSMC	NAP	NAP
10.01	Property		1	Sheraton Valley Forge	2.5%	69.0%
10.02	Property		1	Element Valley Forge	1.1%	31.0%
11	Loan		2	The Pointe & Oak Shadows	3.4%		SMC	SMC	NAP	NAP
11.01	Property		1	The Pointe	2.7%	79.2%
11.02	Property		1	Oak Shadows	0.7%	20.8%
12	Loan		1	Marlboro Commons	3.2%	100.0%	CREFI	CREFI	NAP	NAP
13	Loan		1	Westshore Center	3.2%	100.0%	BMO	BMO	NAP	NAP
14	Loan		1	58 Vanderbilt Avenue	3.1%	100.0%	GSC2	GCMC	NAP	NAP
15	Loan		1	Bruckner Plaza	3.0%	100.0%	GSC2	GCMC	NAP	NAP
16	Loan		1	Pointe Plaza	3.0%	100.0%	ZBNA	ZBNA	NAP	NAP
17	Loan		1	Gallup HQ	3.0%	100.0%	DBRI, JPMCB	GACC	NAP	NAP
18	Loan		6	C.I.G. Multifamily Portfolio	2.4%		SGFC	SGFC	No	NAP
18.01	Property		1	Barden Ridge Apartments	0.5%	20.2%
18.02	Property		1	Echo Mountain Apartments	0.4%	17.7%
18.03	Property		1	Pinewood Forest Apartments	0.4%	17.6%
18.04	Property		1	Ridge View Apartments	0.4%	17.4%
18.05	Property		1	Blue Ridge Village Apartments	0.4%	15.5%
18.06	Property		1	Crystal Chase Apartments	0.3%	11.8%
19	Loan		20	GNL Industrial Portfolio	2.0%		BMO, SGFC, Barclays, KeyBank	SGFC	NAP	NAP
19.01	Property		1	FCA USA - Detroit, MI	0.6%	29.7%
19.02	Property		1	Grupo Antolin - Shelby Township, MI	0.2%	11.7%
19.03	Property		1	Follett School - McHenry, IL	0.2%	8.5%
19.04	Property		1	Shaw Aero - Naples, FL	0.1%	4.9%
19.05	Property		1	Kuka - Sterling Heights, MI	0.1%	4.5%
19.06	Property		1	ZF Active Safety - Findlay, OH	0.1%	4.4%
19.07	Property		1	CF Sauer - 184 Suburban	0.1%	4.1%
19.08	Property		1	CF Sauer - 728 N Main St.	0.1%	4.1%
19.09	Property		1	Walgreens Boot Alliance - Pittsburgh, PA	0.1%	3.6%
19.10	Property		1	Hannibal - Houston, TX	0.1%	3.6%
19.11	Property		1	FedEx IV - Lexington, KY	0.1%	3.3%
19.12	Property		1	VersaFlex - Kansas City, KS	0.1%	3.1%
19.13	Property		1	Cott Beverage Inc - Sikeston, MO	0.1%	2.7%
19.14	Property		1	Dunlop Protective Footwear - Havre De Grace, MD	0.1%	2.6%
19.15	Property		1	CSTK - St. Louis, MO	0.1%	2.5%
19.16	Property		1	CF Sauer - 39 S Park Dr.	0.1%	2.5%
19.17	Property		1	AM Castle - Wichita, KS	0.0%	2.4%
19.18	Property		1	CF Sauer - 9 Old Mill Road	0.0%	1.3%
19.19	Property		1	CF Sauer - 2447 Eunice Avenue	0.0%	0.2%
19.20	Property		1	CF Sauer - 513 West Butler Road	0.0%	0.1%
20	Loan		1	30 East 14th Street	2.0%	100.0%	SGFC	SGFC	NAP	NAP
21	Loan		1	Creekwood Club	2.0%	100.0%	UBS AG	UBS AG	Yes - Group 2	NAP
22	Loan		1	The Grant	1.9%	100.0%	SMC	SMC, BMO	Yes - Group 1	NAP
23	Loan		1	Quixote Studios	1.9%	100.0%	ZBNA	ZBNA	NAP	NAP
24	Loan		1	Fairfield Inn & Suites and Four Points Amarillo	1.8%	100.0%	BSPRT	BSPRT	NAP	NAP
25	Loan		1	2001 Creston Avenue	1.8%	100.0%	UBS AG	UBS AG	NAP	NAP

A-1

BMO 2024-5C5

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

26	Loan		1	Westshore Crossing	1.5%	100.0%	UBS AG	UBS AG	Yes - Group 2	NAP
27	Loan		1	Stone Point Plaza	1.4%	100.0%	GSBI	GSMC	NAP	NAP
28	Loan		1	2739 Creston Avenue	1.3%	100.0%	CREFI	CREFI	NAP	NAP
29	Loan		1	Montague Corners	1.3%	100.0%	LMF	LMF	NAP	NAP
30	Loan		1	33-35 Howard Street	1.3%	100.0%	BMO	BMO	NAP	NAP
31	Loan		1	Homewood Suites - Tyler	1.3%	100.0%	UBS AG	UBS AG	NAP	NAP
32	Loan		2	25 Peck Slip & 355 West Broadway Portfolio	1.2%		LMF	LMF	NAP	NAP
32.01	Property		1	25 Peck Slip	0.7%	58.8%
32.02	Property		1	355 West Broadway	0.5%	41.2%
33	Loan		1	Park Parthenia	1.0%	100.0%	BSPRT	BSPRT	NAP	NAP
34	Loan		1	Lexmark	0.9%	100.0%	CREFI, UBS AG	UBS AG	NAP	NAP
35	Loan		1	Artisan Cove Austin	0.7%	100.0%	GSC2	GCMC	NAP	NAP
36	Loan		1	333 South 5th Street	0.4%	100.0%	BMO	BMO	NAP	NAP

A-2

BMO 2024-5C5

Annex A

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

1	Loan		1	Arthouse Hotel	2178 Broadway	New York	New York	NY	10024
2	Loan		1	The Motif by Morningside	1073-1081 Woodland Avenue, 2175 Lenox Road, 1155 Woodland Avenue, 1195 Woodland Avenue, 1217-1221 Woodland Avenue, 1220-1228 Woodland Avenue, 1198-1210 Woodland Avenue, 1196 Woodland Avenue, 1190 Woodland Avenue, 1182 Woodland Avenue, 1170 Woodland Avenue, 1156 Woodland Avenue, 1138-1148 Woodland Avenue, 2223 Lenox Road and 2225 Lenox Road	Atlanta	Fulton, DeKalb	GA	30324
3	Loan		1	1025 Lenox Park Boulevard Northeast	1025 Lenox Park Boulevard Northeast	Brookhaven	DeKalb	GA	30319
4	Loan		1	One Bay	1350 Old Bayshore Highway	Burlingame	San Mateo	CA	94010
5	Loan		1	Fieldside Grande	901 Camden Way	Aberdeen	Harford	MD	21001
6	Loan		3	Gateway Multifamily Portfolio	Various	Various	St. Louis	MO	Various
6.01	Property		1	Norwood Court Apartments	7217 Woodstead Court and 4602 Redfield Court	St. Louis	St. Louis	MO	63121
6.02	Property		1	Delrado Apartments	680 Mescalero Court	Florissant	St. Louis	MO	63031
6.03	Property		1	Caroline Place Apartments	2729 Park Avenue	St. Louis	St. Louis	MO	63104
7	Loan		1	Stonebriar Centre	2601 Preston Road	Frisco	Collin	TX	75033
8	Loan		1	iPark Norwalk	761 Main Avenue	Norwalk	Fairfield	CT	06851
9	Loan		1	1812 North Moore	1812 North Moore Street	Arlington	Arlington	VA	22209
10	Loan		2	Element & Sheraton Valley Forge	Various	King of Prussia	Montgomery	PA	19406
10.01	Property		1	Sheraton Valley Forge	480 North Gulph Road	King of Prussia	Montgomery	PA	19406
10.02	Property		1	Element Valley Forge	110 Goddard Boulevard	King of Prussia	Montgomery	PA	19406
11	Loan		2	The Pointe & Oak Shadows	Various	Various	Harris	TX	Various
11.01	Property		1	The Pointe	4101 Shaver Street	Pasadena	Harris	TX	77504
11.02	Property		1	Oak Shadows	4801 Allendale Road	Houston	Harris	TX	77017
12	Loan		1	Marlboro Commons	81-119 US-9 South	Marlboro	Monmouth	NJ	07746
13	Loan		1	Westshore Center	1715 North West Shore Boulevard	Tampa	Hillsborough	FL	33607
14	Loan		1	58 Vanderbilt Avenue	58 Vanderbilt Avenue	Brooklyn	Kings	NY	11205
15	Loan		1	Bruckner Plaza	1600-1652 Bruckner Boulevard	Bronx	Bronx	NY	10473
16	Loan		1	Pointe Plaza	19187-19251 Mack Avenue and 22101 Moross Road	Grosse Pointe Woods	Wayne	MI	48236
17	Loan		1	Gallup HQ	1001 Gallup Drive	Omaha	Douglas	NE	68102
18	Loan		6	C.I.G. Multifamily Portfolio	Various	Various	Various	Various	Various
18.01	Property		1	Barden Ridge Apartments	7 Barden Court	Roxboro	Person	NC	27573
18.02	Property		1	Echo Mountain Apartments	210, 254 and 261 Lora Drive	Woodstock	Shenandoah	VA	22664
18.03	Property		1	Pinewood Forest Apartments	805 Powell Drive	South Hill	Mecklenburg	VA	23970
18.04	Property		1	Ridge View Apartments	1130 Ridge Road	Martinsville	Martinsville City	VA	24112
18.05	Property		1	Blue Ridge Village Apartments	2744 Melrose Avenue Northwest	Roanoke	Roanoke	VA	24017
18.06	Property		1	Crystal Chase Apartments	100 Rocky View Drive	Strasburg	Shenandoah	VA	22657
19	Loan		20	GNL Industrial Portfolio	Various	Various	Various	Various	Various
19.01	Property		1	FCA USA - Detroit, MI	6836 Georgia Street	Detroit	Wayne	MI	48211
19.02	Property		1	Grupo Antolin - Shelby Township, MI	52888 Shelby Parkway	Shelby Township	Macomb	MI	48316
19.03	Property		1	Follett School - McHenry, IL	1340 Ridgeview Drive	McHenry	McHenry	IL	60050
19.04	Property		1	Shaw Aero - Naples, FL	3580 Shaw Boulevard	Naples	Collier	FL	34117
19.05	Property		1	Kuka - Sterling Heights, MI	7408 Metro Parkway	Sterling Heights	Macomb	MI	48312
19.06	Property		1	ZF Active Safety - Findlay, OH	1750 Production Drive	Findlay	Hancock	OH	45840
19.07	Property		1	CF Sauer - 184 Suburban	184 Suburban Road	San Luis Obispo	San Luis Obispo	CA	93401
19.08	Property		1	CF Sauer - 728 N Main St.	728 North Main Street	Mauldin	Greenville	SC	29662
19.09	Property		1	Walgreens Boot Alliance - Pittsburgh, PA	130 Enterprise Drive	Pittsburgh	Allegheny	PA	15275
19.10	Property		1	Hannibal - Houston, TX	6501 Bingle Road	Houston	Harris	TX	77092
19.11	Property		1	FedEx IV - Lexington, KY	2024 Buck Lane	Lexington	Fayette	KY	40511
19.12	Property		1	VersaFlex - Kansas City, KS	686 Adams Street and 33 Shawnee Avenue	Kansas City	Wyandotte	KS	66105
19.13	Property		1	Cott Beverage Inc - Sikeston, MO	301 Larcel Drive	Sikeston	New Madrid	MO	63801
19.14	Property		1	Dunlop Protective Footwear - Havre De Grace, MD	1850 Clark Road	Havre de Grace	Harford	MD	21078
19.15	Property		1	CSTK - St. Louis, MO	420 East Carrie Avenue	St. Louis	City of St. Louis	MO	63147
19.16	Property		1	CF Sauer - 39 S Park Dr.	39 South Park Drive	Mauldin	Greenville	SC	29607
19.17	Property		1	AM Castle - Wichita, KS	3050 South Hydraulic Avenue	Wichita	Sedgwick	KS	67216
19.18	Property		1	CF Sauer - 9 Old Mill Road	9 Old Mill Road	Mauldin	Greenville	SC	29607
19.19	Property		1	CF Sauer - 2447 Eunice Avenue	2447 Eunice Avenue	Orlando	Orange	FL	32808
19.20	Property		1	CF Sauer - 513 West Butler Road	513 West Butler Road	Mauldin	Greenville	SC	29662
20	Loan		1	30 East 14th Street	30 East 14th Street	New York	New York	NY	10003
21	Loan		1	Creekwood Club	8343 Hogan Road	Jacksonville	Duval	FL	32216
22	Loan		1	The Grant	1050-1051 Villa Court Southeast	Atlanta	Fulton	GA	30316
23	Loan		1	Quixote Studios	4585 Electronics Place	Los Angeles	Los Angeles	CA	90039
24	Loan		1	Fairfield Inn & Suites and Four Points Amarillo	1911 Interstate 40 East	Amarillo	Potter	TX	79102
25	Loan		1	2001 Creston Avenue	2001 Creston Avenue	Bronx	Bronx	NY	10453

A-3

BMO 2024-5C5

Annex A

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

26	Loan		1	Westshore Crossing	4515-17 North Rome Avenue, 1502-1610 River Drive, 1505-09 Coolwater Drive, 1609-13 Sandy Ridge Drive, 4515-19 River Front Lane, 1500-06 Waters Edge Drive	Tampa	Hillsborough	FL	33603
27	Loan		1	Stone Point Plaza	1420 Rocky Ridge Drive	Roseville	Placer	CA	95661
28	Loan		1	2739 Creston Avenue	2739 Creston Avenue	Bronx	Bronx	NY	10468
29	Loan		1	Montague Corners	5040-5060 Dorchester Road	North Charleston	Charleston	SC	29418
30	Loan		1	33-35 Howard Street	33-35 Howard Street	New York	New York	NY	10013
31	Loan		1	Homewood Suites - Tyler	3104 Golden Road	Tyler	Smith	TX	75701
32	Loan		2	25 Peck Slip & 355 West Broadway Portfolio	Various	New York	New York	NY	Various
32.01	Property		1	25 Peck Slip	25 Peck Slip	New York	New York	NY	10038
32.02	Property		1	355 West Broadway	355 West Broadway	New York	New York	NY	10013
33	Loan		1	Park Parthenia	19100 Parthenia Street	Northridge	Los Angeles	CA	91324
34	Loan		1	Lexmark	740 West New Circle Road	Lexington	Fayette	KY	40511
35	Loan		1	Artisan Cove Austin	2119 Frate Barker Road	Austin	Travis	TX	78748
36	Loan		1	333 South 5th Street	333 South 5th Street	Brooklyn	Kings	NY	11211

A-4

BMO 2024-5C5

Annex A

Loan ID Number	Loan / Property Flag	Footnotes (for Loan and Property Information)	# of Properties	Property Name	General Property Type	Detailed Property Type	Year Built	Year Renovated	Number of Units	Unit of Measure	Loan Per Unit ($)	Original Balance ($)	Cut-off Date Balance ($)

1	Loan		1	Arthouse Hotel	Hospitality	Full Service	1910	2023	291	Rooms	292,096.22	75,000,000	75,000,000
2	Loan		1	The Motif by Morningside	Multifamily	Garden	1961-1968	2019-2024	385	Units	172,727.27	66,500,000	66,500,000
3	Loan		1	1025 Lenox Park Boulevard Northeast	Office	Suburban	2002	NAP	331,013	SF	226.58	65,000,000	65,000,000
4	Loan		1	One Bay	Office	Suburban	1980	2022	194,833	SF	278.80	54,320,000	54,320,000
5	Loan		1	Fieldside Grande	Multifamily	Mid Rise	2023	NAP	288	Units	181,423.61	52,250,000	52,250,000
6	Loan		3	Gateway Multifamily Portfolio	Multifamily	Garden	Various	2022-2024	593	Units	69,645.87	41,300,000	41,300,000
6.01	Property		1	Norwood Court Apartments	Multifamily	Garden	1964	2022-2024	360	Units		25,075,500	25,075,500
6.02	Property		1	Delrado Apartments	Multifamily	Garden	1971	2022-2024	120	Units		8,357,500	8,357,500
6.03	Property		1	Caroline Place Apartments	Multifamily	Garden	1980	2022-2024	113	Units		7,867,000	7,867,000
7	Loan		1	Stonebriar Centre	Retail	Super Regional Mall	2000	NAP	1,096,880	SF	232.48	40,000,000	40,000,000
8	Loan		1	iPark Norwalk	Mixed Use	Medical Office/Office/Retail	1953	2007	372,175	SF	255.26	40,000,000	40,000,000
9	Loan		1	1812 North Moore	Office	CBD	2013	NAP	543,697	SF	318.19	38,000,000	38,000,000
10	Loan		2	Element & Sheraton Valley Forge	Hospitality	Various	Various	Various	300	Rooms	121,333.33	36,400,000	36,400,000
10.01	Property		1	Sheraton Valley Forge	Hospitality	Full Service	1973	2012, 2021, 2022	180	Rooms		25,126,656	25,126,656
10.02	Property		1	Element Valley Forge	Hospitality	Extended Stay	2021	NAP	120	Rooms		11,273,344	11,273,344
11	Loan		2	The Pointe & Oak Shadows	Multifamily	Garden	Various	Various	700	Units	66,928.57	34,850,000	34,850,000
11.01	Property		1	The Pointe	Multifamily	Garden	1971	2020	518	Units		27,611,554	27,611,554
11.02	Property		1	Oak Shadows	Multifamily	Garden	1976	2022	182	Units		7,238,446	7,238,446
12	Loan		1	Marlboro Commons	Retail	Anchored	2014	NAP	109,556	SF	301.22	33,000,000	33,000,000
13	Loan		1	Westshore Center	Office	CBD	1984	2021	219,887	SF	147.80	32,500,000	32,500,000
14	Loan		1	58 Vanderbilt Avenue	Multifamily	Mid Rise	2023	NAP	90	Units	355,294.48	32,000,000	31,976,503
15	Loan		1	Bruckner Plaza	Retail	Anchored	1977	2017	78,873	SF	393.04	31,000,000	31,000,000
16	Loan		1	Pointe Plaza	Mixed Use	Medical Office/Retail	1990-1991	NAP	272,850	SF	111.78	30,500,000	30,500,000
17	Loan		1	Gallup HQ	Office	CBD	2002	2020	385,348	SF	185.55	30,000,000	30,000,000
18	Loan		6	C.I.G. Multifamily Portfolio	Multifamily	Garden	Various	2023	274	Units	89,270.07	24,460,000	24,460,000
18.01	Property		1	Barden Ridge Apartments	Multifamily	Garden	2000	2023	48	Units		4,930,000	4,930,000
18.02	Property		1	Echo Mountain Apartments	Multifamily	Garden	1998	2023	50	Units		4,320,000	4,320,000
18.03	Property		1	Pinewood Forest Apartments	Multifamily	Garden	2000	2023	48	Units		4,300,000	4,300,000
18.04	Property		1	Ridge View Apartments	Multifamily	Garden	2001	2023	48	Units		4,250,000	4,250,000
18.05	Property		1	Blue Ridge Village Apartments	Multifamily	Garden	2007	2023	48	Units		3,780,000	3,780,000
18.06	Property		1	Crystal Chase Apartments	Multifamily	Garden	2003	2023	32	Units		2,880,000	2,880,000
19	Loan		20	GNL Industrial Portfolio	Various	Various	Various	Various	3,908,306	SF	60.64	20,550,000	20,550,000
19.01	Property		1	FCA USA - Detroit, MI	Industrial	Warehouse/Distribution	2015	2017, 2020	997,022	SF		6,112,583	6,112,583
19.02	Property		1	Grupo Antolin - Shelby Township, MI	Industrial	Manufacturing	2017	NAP	359,807	SF		2,409,544	2,409,544
19.03	Property		1	Follett School - McHenry, IL	Industrial	Warehouse/Distribution	1996	2002	486,868	SF		1,755,792	1,755,792
19.04	Property		1	Shaw Aero - Naples, FL	Industrial	Manufacturing/Flex	1999	NAP	130,581	SF		1,003,977	1,003,977
19.05	Property		1	Kuka - Sterling Heights, MI	Industrial	Warehouse/Distribution	2006	NAP	200,000	SF		931,597	931,597
19.06	Property		1	ZF Active Safety - Findlay, OH	Industrial	Manufacturing/Warehouse	2018	NAP	216,300	SF		908,249	908,249
19.07	Property		1	CF Sauer - 184 Suburban	Industrial	Manufacturing	1998	NAP	106,066	SF		840,539	840,539
19.08	Property		1	CF Sauer - 728 N Main St.	Industrial	Warehouse/Distribution	1970	NAP	247,000	SF		835,869	835,869
19.09	Property		1	Walgreens Boot Alliance - Pittsburgh, PA	Industrial	Distribution/Flex	2015	2024	85,646	SF		749,480	749,480
19.10	Property		1	Hannibal - Houston, TX	Industrial	Manufacturing/Distribution	1978	2016	109,000	SF		742,476	742,476
19.11	Property		1	FedEx IV - Lexington, KY	Industrial	Warehouse/Distribution	2006	2012	138,487	SF		686,440	686,440
19.12	Property		1	VersaFlex - Kansas City, KS	Industrial	Manufacturing	1977	1990	113,000	SF		628,069	628,069
19.13	Property		1	Cott Beverage Inc - Sikeston, MO	Industrial	Warehouse/Distribution	2016	NAP	170,000	SF		555,689	555,689
19.14	Property		1	Dunlop Protective Footwear - Havre De Grace, MD	Industrial	Warehouse/Distribution	2002	NAP	120,000	SF		527,671	527,671
19.15	Property		1	CSTK - St. Louis, MO	Industrial	Warehouse	2015	NAP	56,029	SF		523,002	523,002
19.16	Property		1	CF Sauer - 39 S Park Dr.	Industrial	Warehouse/Distribution	1982	NAP	152,000	SF		513,662	513,662
19.17	Property		1	AM Castle - Wichita, KS	Industrial	Manufacturing	1976	NAP	127,600	SF		494,984	494,984
19.18	Property		1	CF Sauer - 9 Old Mill Road	Industrial	Warehouse/Distribution	1960	2004	80,000	SF		270,840	270,840
19.19	Property		1	CF Sauer - 2447 Eunice Avenue	Industrial	Warehouse/Distribution	1971	NAP	6,900	SF		36,190	36,190
19.20	Property		1	CF Sauer - 513 West Butler Road	Office	Suburban	2000	2004	6,000	SF		23,348	23,348
20	Loan		1	30 East 14th Street	Multifamily	Mid Rise	1910	2022	18	Units	1,122,222.22	20,200,000	20,200,000
21	Loan		1	Creekwood Club	Multifamily	Garden	1975	2024	176	Units	113,636.36	20,000,000	20,000,000
22	Loan		1	The Grant	Multifamily	Garden	1967-1968	2022-2024	112	Units	171,875.00	19,250,000	19,250,000
23	Loan		1	Quixote Studios	Industrial	Flex	1965	2005	96,800	SF	196.28	19,000,000	19,000,000
24	Loan		1	Fairfield Inn & Suites and Four Points Amarillo	Hospitality	Full Service/Limited Service	1970	2021	236	Rooms	78,389.83	18,500,000	18,500,000
25	Loan		1	2001 Creston Avenue	Multifamily	Mid Rise	2024	NAP	49	Units	367,346.94	18,000,000	18,000,000

A-5

BMO 2024-5C5

Annex A

Loan ID Number	Loan / Property Flag	Footnotes (for Loan and Property Information)	# of Properties	Property Name	General Property Type	Detailed Property Type	Year Built	Year Renovated	Number of Units	Unit of Measure	Loan Per Unit ($)	Original Balance ($)	Cut-off Date Balance ($)

26	Loan		1	Westshore Crossing	Multifamily	Garden	1973	2023	337	Units	149,554.90	15,000,000	15,000,000
27	Loan		1	Stone Point Plaza	Office	Suburban	2005	NAP	95,602	SF	145.08	13,870,000	13,870,000
28	Loan		1	2739 Creston Avenue	Multifamily	High Rise	2023	NAP	44	Units	306,818.18	13,500,000	13,500,000
29	Loan		1	Montague Corners	Retail	Anchored	1971	2023	106,519	SF	123.22	13,125,000	13,125,000
30	Loan		1	33-35 Howard Street	Mixed Use	Retail/Multifamily	1825-1868	2021-2024	16,800	SF	773.81	13,000,000	13,000,000
31	Loan		1	Homewood Suites - Tyler	Hospitality	Extended Stay	2016	2024	113	Rooms	113,893.81	12,870,000	12,870,000
32	Loan		2	25 Peck Slip & 355 West Broadway Portfolio	Mixed Use	Various	Various	Various	18,527	SF	647.70	12,000,000	12,000,000
32.01	Property		1	25 Peck Slip	Mixed Use	Multifamily/Retail/Office	1836, 2016	2022-2023	10,127	SF		7,052,133	7,052,133
32.02	Property		1	355 West Broadway	Mixed Use	Office/Retail	1880	2016	8,400	SF		4,947,867	4,947,867
33	Loan		1	Park Parthenia	Multifamily	Garden	1962-1970	NAP	447	Units	72,706.94	10,000,000	10,000,000
34	Loan		1	Lexmark	Industrial	Flex	1957	2002	1,449,072	SF	56.93	9,500,000	9,500,000
35	Loan		1	Artisan Cove Austin	Multifamily	Low Rise	2023	NAP	19	Units	376,315.79	7,150,000	7,150,000
36	Loan		1	333 South 5th Street	Multifamily	Low Rise	1910	2023	7	Units	585,714.29	4,100,000	4,100,000

A-6

BMO 2024-5C5

Annex A

Loan ID Number	Loan / Property Flag	Footnotes (for Loan and Property Information)	# of Properties	Property Name	Maturity/ARD Balance ($)	Interest Rate %	Administrative Fee Rate %	Net Mortgage Rate %	Monthly Debt Service (P&I) ($)	Monthly Debt Service (IO) ($)	Annual Debt Service (P&I) ($)	Annual Debt Service (IO) ($)	Amortization Type	ARD Loan (Yes / No)	Interest Accrual Method

1	Loan		1	Arthouse Hotel	75,000,000	7.38000%	0.01347%	7.36653%	NAP	467,656.25	NAP	5,611,875.00	Interest Only	No	Actual/360
2	Loan		1	The Motif by Morningside	66,500,000	6.34800%	0.01347%	6.33453%	NAP	356,670.90	NAP	4,280,050.83	Interest Only	No	Actual/360
3	Loan		1	1025 Lenox Park Boulevard Northeast	65,000,000	7.91300%	0.01347%	7.89953%	NAP	434,573.90	NAP	5,214,886.80	Interest Only	No	Actual/360
4	Loan		1	One Bay	54,320,000	8.16800%	0.01347%	8.15453%	NAP	374,873.39	NAP	4,498,480.68	Interest Only	No	Actual/360
5	Loan		1	Fieldside Grande	52,250,000	6.06000%	0.01347%	6.04653%	NAP	267,527.26	NAP	3,210,327.12	Interest Only	No	Actual/360
6	Loan		3	Gateway Multifamily Portfolio	41,300,000	6.31800%	0.01347%	6.30453%	NAP	220,464.56	NAP	2,645,574.75	Interest Only	No	Actual/360
6.01	Property		1	Norwood Court Apartments	25,075,500
6.02	Property		1	Delrado Apartments	8,357,500
6.03	Property		1	Caroline Place Apartments	7,867,000
7	Loan		1	Stonebriar Centre	40,000,000	6.99900%	0.01347%	6.98553%	NAP	236,540.28	NAP	2,838,483.36	Interest Only	No	Actual/360
8	Loan		1	iPark Norwalk	40,000,000	6.58900%	0.01472%	6.57428%	NAP	222,683.80	NAP	2,672,205.56	Interest Only	No	Actual/360
9	Loan		1	1812 North Moore	37,013,929	7.53000%	0.01347%	7.51653%	266,482.57	241,761.81	3,197,790.84	2,901,141.72	Interest Only, Amortizing Balloon	No	Actual/360
10	Loan		2	Element & Sheraton Valley Forge	36,400,000	7.54600%	0.01347%	7.53253%	NAP	232,074.44	NAP	2,784,893.28	Interest Only	No	Actual/360
10.01	Property		1	Sheraton Valley Forge	25,126,656
10.02	Property		1	Element Valley Forge	11,273,344
11	Loan		2	The Pointe & Oak Shadows	34,850,000	6.28000%	0.01347%	6.26653%	NAP	184,914.75	NAP	2,218,976.94	Interest Only	No	Actual/360
11.01	Property		1	The Pointe	27,611,554
11.02	Property		1	Oak Shadows	7,238,446
12	Loan		1	Marlboro Commons	33,000,000	6.94000%	0.01347%	6.92653%	NAP	193,500.69	NAP	2,322,008.28	Interest Only	No	Actual/360
13	Loan		1	Westshore Center	32,500,000	7.45500%	0.01347%	7.44153%	NAP	204,710.50	NAP	2,456,526.00	Interest Only	No	Actual/360
14	Loan		1	58 Vanderbilt Avenue	30,109,114	6.44700%	0.01347%	6.43353%	201,147.68	NAP	2,413,772.16	NAP	Amortizing Balloon	No	Actual/360
15	Loan		1	Bruckner Plaza	31,000,000	6.03500%	0.01347%	6.02153%	NAP	158,069.50	NAP	1,896,834.00	Interest Only	No	Actual/360
16	Loan		1	Pointe Plaza	30,500,000	7.95500%	0.06222%	7.89278%	NAP	204,997.77	NAP	2,459,973.24	Interest Only	No	Actual/360
17	Loan		1	Gallup HQ	30,000,000	7.29900%	0.01347%	7.28553%	NAP	185,009.38	NAP	2,220,112.56	Interest Only	No	Actual/360
18	Loan		6	C.I.G. Multifamily Portfolio	24,460,000	6.98400%	0.01347%	6.97053%	NAP	144,334.38	NAP	1,732,012.56	Interest Only	No	Actual/360
18.01	Property		1	Barden Ridge Apartments	4,930,000
18.02	Property		1	Echo Mountain Apartments	4,320,000
18.03	Property		1	Pinewood Forest Apartments	4,300,000
18.04	Property		1	Ridge View Apartments	4,250,000
18.05	Property		1	Blue Ridge Village Apartments	3,780,000
18.06	Property		1	Crystal Chase Apartments	2,880,000
19	Loan		20	GNL Industrial Portfolio	20,550,000	5.74400%	0.01347%	5.73053%	NAP	99,732.19	NAP	1,196,786.28	Interest Only	No	Actual/360
19.01	Property		1	FCA USA - Detroit, MI	6,112,583
19.02	Property		1	Grupo Antolin - Shelby Township, MI	2,409,544
19.03	Property		1	Follett School - McHenry, IL	1,755,792
19.04	Property		1	Shaw Aero - Naples, FL	1,003,977
19.05	Property		1	Kuka - Sterling Heights, MI	931,597
19.06	Property		1	ZF Active Safety - Findlay, OH	908,249
19.07	Property		1	CF Sauer - 184 Suburban	840,539
19.08	Property		1	CF Sauer - 728 N Main St.	835,869
19.09	Property		1	Walgreens Boot Alliance - Pittsburgh, PA	749,480
19.10	Property		1	Hannibal - Houston, TX	742,476
19.11	Property		1	FedEx IV - Lexington, KY	686,440
19.12	Property		1	VersaFlex - Kansas City, KS	628,069
19.13	Property		1	Cott Beverage Inc - Sikeston, MO	555,689
19.14	Property		1	Dunlop Protective Footwear - Havre De Grace, MD	527,671
19.15	Property		1	CSTK - St. Louis, MO	523,002
19.16	Property		1	CF Sauer - 39 S Park Dr.	513,662
19.17	Property		1	AM Castle - Wichita, KS	494,984
19.18	Property		1	CF Sauer - 9 Old Mill Road	270,840
19.19	Property		1	CF Sauer - 2447 Eunice Avenue	36,190
19.20	Property		1	CF Sauer - 513 West Butler Road	23,348
20	Loan		1	30 East 14th Street	20,200,000	6.36100%	0.01347%	6.34753%	NAP	108,564.01	NAP	1,302,768.12	Interest Only	No	Actual/360
21	Loan		1	Creekwood Club	20,000,000	6.78900%	0.01347%	6.77553%	NAP	114,721.53	NAP	1,376,658.36	Interest Only	No	Actual/360
22	Loan		1	The Grant	19,250,000	6.23600%	0.01347%	6.22253%	NAP	101,425.22	NAP	1,217,102.64	Interest Only	No	Actual/360
23	Loan		1	Quixote Studios	19,000,000	6.21900%	0.01347%	6.20553%	NAP	99,835.10	NAP	1,198,021.20	Interest Only	No	Actual/360
24	Loan		1	Fairfield Inn & Suites and Four Points Amarillo	18,500,000	8.12500%	0.01347%	8.11153%	NAP	127,000.14	NAP	1,524,001.68	Interest Only	No	Actual/360
25	Loan		1	2001 Creston Avenue	18,000,000	6.69100%	0.01347%	6.67753%	NAP	101,758.96	NAP	1,221,107.52	Interest Only	No	Actual/360

A-7

BMO 2024-5C5

Annex A

Loan ID Number	Loan / Property Flag	Footnotes (for Loan and Property Information)	# of Properties	Property Name	Maturity/ARD Balance ($)	Interest Rate %	Administrative Fee Rate %	Net Mortgage Rate %	Monthly Debt Service (P&I) ($)	Monthly Debt Service (IO) ($)	Annual Debt Service (P&I) ($)	Annual Debt Service (IO) ($)	Amortization Type	ARD Loan (Yes / No)	Interest Accrual Method

26	Loan		1	Westshore Crossing	15,000,000	6.49900%	0.01347%	6.48553%	NAP	82,365.80	NAP	988,389.60	Interest Only	No	Actual/360
27	Loan		1	Stone Point Plaza	13,870,000	7.12800%	0.01347%	7.11453%	NAP	83,532.08	NAP	1,002,384.96	Interest Only	No	Actual/360
28	Loan		1	2739 Creston Avenue	13,500,000	6.79000%	0.01347%	6.77653%	NAP	77,448.44	NAP	929,381.28	Interest Only	No	Actual/360
29	Loan		1	Montague Corners	13,125,000	7.29000%	0.01347%	7.27653%	NAP	80,841.80	NAP	970,101.60	Interest Only	No	Actual/360
30	Loan		1	33-35 Howard Street	13,000,000	6.87900%	0.01347%	6.86553%	NAP	75,557.53	NAP	906,690.36	Interest Only	No	Actual/360
31	Loan		1	Homewood Suites - Tyler	12,870,000	8.33000%	0.01347%	8.31653%	NAP	90,580.07	NAP	1,086,960.84	Interest Only	No	Actual/360
32	Loan		2	25 Peck Slip & 355 West Broadway Portfolio	12,000,000	7.26000%	0.01347%	7.24653%	NAP	73,608.33	NAP	883,299.96	Interest Only	No	Actual/360
32.01	Property		1	25 Peck Slip	7,052,133
32.02	Property		1	355 West Broadway	4,947,867
33	Loan		1	Park Parthenia	10,000,000	7.39000%	0.01472%	7.37528%	NAP	62,438.66	NAP	749,263.92	Interest Only	No	Actual/360
34	Loan		1	Lexmark	9,500,000	7.44000%	0.01347%	7.42653%	NAP	59,718.06	NAP	716,616.72	Interest Only	No	Actual/360
35	Loan		1	Artisan Cove Austin	7,150,000	6.38000%	0.01347%	6.36653%	NAP	38,542.14	NAP	462,505.68	Interest Only	No	Actual/360
36	Loan		1	333 South 5th Street	4,100,000	6.83000%	0.01347%	6.81653%	NAP	23,659.94	NAP	283,919.28	Interest Only	No	Actual/360

A-8

BMO 2024-5C5

Annex A

Loan ID Number	Loan / Property Flag	Footnotes (for Loan and Property Information)	# of Properties	Property Name	Original Interest-Only Period (Mos.)	Remaining Interest-Only Period (Mos.)	Original Term To Maturity / ARD (Mos.)	Remaining Term To Maturity / ARD (Mos.)	Original Amortization Term (Mos.)	Remaining Amortization Term (Mos.)	Origination Date	Seasoning (Mos.)	Payment Due Date	First Payment Date	First P&I Payment Date

1	Loan		1	Arthouse Hotel	60	60	60	60	0	0	7/15/2024	0	6	9/6/2024	NAP
2	Loan		1	The Motif by Morningside	60	60	60	60	0	0	7/10/2024	0	6	9/6/2024	NAP
3	Loan		1	1025 Lenox Park Boulevard Northeast	52	50	52	50	0	0	5/31/2024	2	6	7/6/2024	NAP
4	Loan		1	One Bay	60	59	60	59	0	0	6/12/2024	1	6	8/6/2024	NAP
5	Loan		1	Fieldside Grande	60	59	60	59	0	0	6/25/2024	1	6	8/6/2024	NAP
6	Loan		3	Gateway Multifamily Portfolio	60	60	60	60	0	0	7/12/2024	0	6	9/6/2024	NAP
6.01	Property		1	Norwood Court Apartments
6.02	Property		1	Delrado Apartments
6.03	Property		1	Caroline Place Apartments
7	Loan		1	Stonebriar Centre	60	59	60	59	0	0	7/1/2024	1	1	8/1/2024	NAP
8	Loan		1	iPark Norwalk	60	58	60	58	0	0	6/6/2024	2	6	7/6/2024	NAP
9	Loan		1	1812 North Moore	24	21	60	57	360	360	4/10/2024	3	6	6/6/2024	6/6/2026
10	Loan		2	Element & Sheraton Valley Forge	60	59	60	59	0	0	6/13/2024	1	6	8/6/2024	NAP
10.01	Property		1	Sheraton Valley Forge
10.02	Property		1	Element Valley Forge
11	Loan		2	The Pointe & Oak Shadows	60	57	60	57	0	0	4/18/2024	3	6	6/6/2024	NAP
11.01	Property		1	The Pointe
11.02	Property		1	Oak Shadows
12	Loan		1	Marlboro Commons	60	59	60	59	0	0	6/28/2024	1	6	8/6/2024	NAP
13	Loan		1	Westshore Center	60	60	60	60	0	0	7/23/2024	0	6	9/6/2024	NAP
14	Loan		1	58 Vanderbilt Avenue	0	0	60	59	360	359	6/25/2024	1	6	8/6/2024	8/6/2024
15	Loan		1	Bruckner Plaza	60	60	60	60	0	0	7/9/2024	0	6	9/6/2024	NAP
16	Loan		1	Pointe Plaza	60	59	60	59	0	0	7/1/2024	1	6	8/6/2024	NAP
17	Loan		1	Gallup HQ	60	57	60	57	0	0	4/30/2024	3	6	6/6/2024	NAP
18	Loan		6	C.I.G. Multifamily Portfolio	60	59	60	59	0	0	6/10/2024	1	6	8/6/2024	NAP
18.01	Property		1	Barden Ridge Apartments
18.02	Property		1	Echo Mountain Apartments
18.03	Property		1	Pinewood Forest Apartments
18.04	Property		1	Ridge View Apartments
18.05	Property		1	Blue Ridge Village Apartments
18.06	Property		1	Crystal Chase Apartments
19	Loan		20	GNL Industrial Portfolio	60	56	60	56	0	0	4/5/2024	4	6	5/6/2024	NAP
19.01	Property		1	FCA USA - Detroit, MI
19.02	Property		1	Grupo Antolin - Shelby Township, MI
19.03	Property		1	Follett School - McHenry, IL
19.04	Property		1	Shaw Aero - Naples, FL
19.05	Property		1	Kuka - Sterling Heights, MI
19.06	Property		1	ZF Active Safety - Findlay, OH
19.07	Property		1	CF Sauer - 184 Suburban
19.08	Property		1	CF Sauer - 728 N Main St.
19.09	Property		1	Walgreens Boot Alliance - Pittsburgh, PA
19.10	Property		1	Hannibal - Houston, TX
19.11	Property		1	FedEx IV - Lexington, KY
19.12	Property		1	VersaFlex - Kansas City, KS
19.13	Property		1	Cott Beverage Inc - Sikeston, MO
19.14	Property		1	Dunlop Protective Footwear - Havre De Grace, MD
19.15	Property		1	CSTK - St. Louis, MO
19.16	Property		1	CF Sauer - 39 S Park Dr.
19.17	Property		1	AM Castle - Wichita, KS
19.18	Property		1	CF Sauer - 9 Old Mill Road
19.19	Property		1	CF Sauer - 2447 Eunice Avenue
19.20	Property		1	CF Sauer - 513 West Butler Road
20	Loan		1	30 East 14th Street	60	60	60	60	0	0	7/3/2024	0	1	9/1/2024	NAP
21	Loan		1	Creekwood Club	60	59	60	59	0	0	7/10/2024	1	6	8/6/2024	NAP
22	Loan		1	The Grant	60	60	60	60	0	0	7/12/2024	0	6	9/6/2024	NAP
23	Loan		1	Quixote Studios	60	59	60	59	0	0	6/25/2024	1	6	8/6/2024	NAP
24	Loan		1	Fairfield Inn & Suites and Four Points Amarillo	60	60	60	60	0	0	7/15/2024	0	6	9/6/2024	NAP
25	Loan		1	2001 Creston Avenue	60	60	60	60	0	0	7/12/2024	0	6	9/6/2024	NAP

A-9

BMO 2024-5C5

Annex A

Loan ID Number	Loan / Property Flag	Footnotes (for Loan and Property Information)	# of Properties	Property Name	Original Interest-Only Period (Mos.)	Remaining Interest-Only Period (Mos.)	Original Term To Maturity / ARD (Mos.)	Remaining Term To Maturity / ARD (Mos.)	Original Amortization Term (Mos.)	Remaining Amortization Term (Mos.)	Origination Date	Seasoning (Mos.)	Payment Due Date	First Payment Date	First P&I Payment Date

26	Loan		1	Westshore Crossing	60	59	60	59	0	0	7/8/2024	1	6	8/6/2024	NAP
27	Loan		1	Stone Point Plaza	60	60	60	60	0	0	7/11/2024	0	6	9/6/2024	NAP
28	Loan		1	2739 Creston Avenue	60	59	60	59	0	0	6/24/2024	1	6	8/6/2024	NAP
29	Loan		1	Montague Corners	60	59	60	59	0	0	6/17/2024	1	6	8/6/2024	NAP
30	Loan		1	33-35 Howard Street	60	59	60	59	0	0	6/14/2024	1	6	8/6/2024	NAP
31	Loan		1	Homewood Suites - Tyler	60	59	60	59	0	0	7/1/2024	1	6	8/6/2024	NAP
32	Loan		2	25 Peck Slip & 355 West Broadway Portfolio	60	59	60	59	0	0	6/25/2024	1	6	8/6/2024	NAP
32.01	Property		1	25 Peck Slip
32.02	Property		1	355 West Broadway
33	Loan		1	Park Parthenia	60	58	60	58	0	0	5/29/2024	2	6	7/6/2024	NAP
34	Loan		1	Lexmark	60	55	60	55	0	0	2/13/2024	5	6	4/6/2024	NAP
35	Loan		1	Artisan Cove Austin	60	59	60	59	0	0	6/26/2024	1	6	8/6/2024	NAP
36	Loan		1	333 South 5th Street	60	59	60	59	0	0	7/3/2024	1	6	8/6/2024	NAP

A-10

BMO 2024-5C5

Annex A

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

1	Loan		1	Arthouse Hotel	8/6/2029	8/6/2029	0	0	L(24),D(29),O(7)	30,813,622	19,770,748	11,042,874	5/31/2024	T-12
2	Loan		1	The Motif by Morningside	8/6/2029	8/6/2029	0	0	L(24),D(31),O(5)	6,128,149	1,476,663	4,651,487	4/30/2024	T-12
3	Loan		1	1025 Lenox Park Boulevard Northeast	10/6/2028	10/6/2028	0	0	L(26),D(24),O(2)	8,110,483	144,186	7,966,297	12/31/2023	T-12
4	Loan		1	One Bay	7/6/2029	7/6/2029	0	0	L(25),D(28),O(7)	8,660,445	2,777,193	5,883,252	3/31/2024	T-12
5	Loan		1	Fieldside Grande	7/6/2029	7/6/2029	0	0	L(24),YM2(29),O(7)	4,963,216	1,488,514	3,474,703	4/30/2024	T-3 Ann
6	Loan		3	Gateway Multifamily Portfolio	8/6/2029	8/6/2029	0	0	L(24),D(32),O(4)	5,230,018	2,716,893	2,513,124	5/31/2024	T-12
6.01	Property		1	Norwood Court Apartments						3,120,311	1,614,016	1,506,295	5/31/2024	T-12
6.02	Property		1	Delrado Apartments						1,200,878	545,094	655,785	5/31/2024	T-12
6.03	Property		1	Caroline Place Apartments						908,828	557,783	351,045	5/31/2024	T-12
7	Loan		1	Stonebriar Centre	7/1/2029	7/1/2029	0	0	L(25),D(28),O(7)	59,253,463	15,561,540	43,691,924	4/30/2024	T-12
8	Loan		1	iPark Norwalk	6/6/2029	6/6/2029	0	0	L(26),D(30),O(4)	13,604,871	3,245,725	10,359,146	3/31/2024	T-12
9	Loan		1	1812 North Moore	5/6/2029	5/6/2029	0	0	L(27),D(26),O(7)	28,300,056	9,525,214	18,774,842	1/31/2024	T-12
10	Loan		2	Element & Sheraton Valley Forge	7/6/2029	7/6/2029	0	0	L(25),D(28),O(7)	16,564,509	11,722,702	4,841,807	4/30/2024	T-12
10.01	Property		1	Sheraton Valley Forge						11,985,657	8,514,230	3,471,427	4/30/2024	T-12
10.02	Property		1	Element Valley Forge						4,578,853	3,208,472	1,370,380	4/30/2024	T-12
11	Loan		2	The Pointe & Oak Shadows	5/6/2029	5/6/2029	0	0	L(24),YM1(32),O(4)	7,891,410	2,741,657	5,149,753	2/29/2024	T-12
11.01	Property		1	The Pointe						6,186,736	2,056,054	4,130,682	2/29/2024	T-12
11.02	Property		1	Oak Shadows						1,704,674	685,603	1,019,071	2/29/2024	T-12
12	Loan		1	Marlboro Commons	7/6/2029	7/6/2029	0	0	L(25),D(31),O(4)	3,896,950	925,517	2,971,433	5/31/2024	T-12
13	Loan		1	Westshore Center	8/6/2029	8/6/2029	0	0	L(24),DorYM1(29),O(7)	6,400,760	2,916,410	3,484,350	4/30/2024	T-12
14	Loan		1	58 Vanderbilt Avenue	7/6/2029	7/6/2029	0	0	L(25),YM1(30),O(5)	NAP	NAP	NAP	NAP	NAP
15	Loan		1	Bruckner Plaza	8/6/2029	8/6/2029	0	0	L(24),D(29),O(7)	4,642,387	1,618,851	3,023,536	3/31/2024	T-12
16	Loan		1	Pointe Plaza	7/6/2029	7/6/2029	0	0	L(25),D(29),O(6)	7,832,927	3,916,744	3,916,183	5/31/2024	T-12
17	Loan		1	Gallup HQ	5/6/2029	5/6/2029	0	0	L(12),YM1(15),DorYM1(28),O(5)	NAV	NAV	NAV	NAV	NAV
18	Loan		6	C.I.G. Multifamily Portfolio	7/6/2029	7/6/2029	0	0	L(25),D(28),O(7)	3,275,529	1,318,205	1,957,324	4/30/2024	T-12
18.01	Property		1	Barden Ridge Apartments						591,492	221,127	370,366	4/30/2024	T-12
18.02	Property		1	Echo Mountain Apartments						685,215	303,710	381,506	4/30/2024	T-12
18.03	Property		1	Pinewood Forest Apartments						535,041	198,078	336,963	4/30/2024	T-12
18.04	Property		1	Ridge View Apartments						570,993	202,715	368,278	4/30/2024	T-12
18.05	Property		1	Blue Ridge Village Apartments						521,682	246,048	275,634	4/30/2024	T-12
18.06	Property		1	Crystal Chase Apartments						371,105	146,527	224,578	4/30/2024	T-12
19	Loan		20	GNL Industrial Portfolio	4/6/2029	4/6/2029	0	0	L(11),YM1(17),DorYM1(25),O(7)	30,083,673	1,937,654	28,146,019	12/31/2023	T-12
19.01	Property		1	FCA USA - Detroit, MI						9,124,678	980,812	8,143,866	12/31/2023	T-12
19.02	Property		1	Grupo Antolin - Shelby Township, MI						3,723,073	62,226	3,660,847	12/31/2023	T-12
19.03	Property		1	Follett School - McHenry, IL						2,078,309	15,385	2,062,924	12/31/2023	T-12
19.04	Property		1	Shaw Aero - Naples, FL						1,339,488	263,265	1,076,223	12/31/2023	T-12
19.05	Property		1	Kuka - Sterling Heights, MI						1,189,724	19,724	1,170,000	12/31/2023	T-12
19.06	Property		1	ZF Active Safety - Findlay, OH						1,700,662	52,029	1,648,633	12/31/2023	T-12
19.07	Property		1	CF Sauer - 184 Suburban						1,140,189	5,229	1,134,961	12/31/2023	T-12
19.08	Property		1	CF Sauer - 728 N Main St.						1,196,256	12,180	1,184,076	12/31/2023	T-12
19.09	Property		1	Walgreens Boot Alliance - Pittsburgh, PA						1,054,508	24,302	1,030,206	12/31/2023	T-12
19.10	Property		1	Hannibal - Houston, TX						1,437,384	291,247	1,146,137	12/31/2023	T-12
19.11	Property		1	FedEx IV - Lexington, KY						853,366	12,834	840,532	12/31/2023	T-12
19.12	Property		1	VersaFlex - Kansas City, KS						720,000	5,328	714,672	12/31/2023	T-12
19.13	Property		1	Cott Beverage Inc - Sikeston, MO						920,672	79,649	841,024	12/31/2023	T-12
19.14	Property		1	Dunlop Protective Footwear - Havre De Grace, MD						661,814	6,949	654,865	12/31/2023	T-12
19.15	Property		1	CSTK - St. Louis, MO						995,619	94,628	900,991	12/31/2023	T-12
19.16	Property		1	CF Sauer - 39 S Park Dr.						736,155	7,492	728,662	12/31/2023	T-12
19.17	Property		1	AM Castle - Wichita, KS						750,794	0	750,794	12/31/2023	T-12
19.18	Property		1	CF Sauer - 9 Old Mill Road						387,452	3,946	383,506	12/31/2023	T-12
19.19	Property		1	CF Sauer - 2447 Eunice Avenue						44,567	230	44,338	12/31/2023	T-12
19.20	Property		1	CF Sauer - 513 West Butler Road						28,962	199	28,763	12/31/2023	T-12
20	Loan		1	30 East 14th Street	8/1/2029	8/1/2029	0	0	L(24),D(29),O(7)	2,598,245	847,663	1,750,582	4/30/2024	T-12
21	Loan		1	Creekwood Club	7/6/2029	7/6/2029	0	0	L(25),D(28),O(7)	2,747,336	1,119,050	1,628,286	4/30/2024	T-12
22	Loan		1	The Grant	8/6/2029	8/6/2029	0	0	L(24),D(31),O(5)	1,438,753	350,746	1,088,007	4/30/2024	T-12
23	Loan		1	Quixote Studios	7/6/2029	7/6/2029	0	0	L(25),YM1(28),O(7)	2,113,814	228,055	1,885,759	5/31/2024	T-12
24	Loan		1	Fairfield Inn & Suites and Four Points Amarillo	8/6/2029	8/6/2029	0	0	L(24),D(32),O(4)	6,973,826	4,637,556	2,336,271	5/31/2024	T-12
25	Loan		1	2001 Creston Avenue	8/6/2029	8/6/2029	0	0	L(24),D(32),O(4)	NAV	NAV	NAV	NAV	NAV

A-11

BMO 2024-5C5

Annex A

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

26	Loan		1	Westshore Crossing	7/6/2029	7/6/2029	0	0	L(25),D(28),O(7)	6,198,227	2,356,254	3,841,973	4/30/2024	T-12
27	Loan		1	Stone Point Plaza	8/6/2029	8/6/2029	0	0	L(11),YM1(42),O(7)	2,233,073	946,110	1,286,963	4/30/2024	T-12
28	Loan		1	2739 Creston Avenue	7/6/2029	7/6/2029	0	0	L(25),D(28),O(7)	1,207,565	101,006	1,106,559	5/31/2024	T-9 Ann
29	Loan		1	Montague Corners	7/6/2029	7/6/2029	5	0	L(23),YM1(30),O(7)	1,583,048	484,295	1,098,754	4/30/2024	T-12
30	Loan		1	33-35 Howard Street	7/6/2029	7/6/2029	0	0	L(25),D(31),O(4)	1,141,579	367,529	774,050	3/31/2024	T-12
31	Loan		1	Homewood Suites - Tyler	7/6/2029	7/6/2029	0	0	L(25),D(28),O(7)	3,343,949	1,498,747	1,845,201	5/31/2024	T-12
32	Loan		2	25 Peck Slip & 355 West Broadway Portfolio	7/6/2029	7/6/2029	0	0	L(11),YM1(44),O(5)	1,378,110	274,912	1,103,198	4/30/2024	Various
32.01	Property		1	25 Peck Slip						794,490	135,806	658,684	4/30/2024	T-12
32.02	Property		1	355 West Broadway						583,620	139,106	444,514	4/30/2024	T-5 Ann
33	Loan		1	Park Parthenia	6/6/2029	6/6/2029	0	0	L(26),D(30),O(4)	8,479,266	2,742,676	5,736,590	3/31/2024	T-12
34	Loan		1	Lexmark	3/6/2029	3/6/2029	0	0	YM1(53),O(7)	NAV	NAV	NAV	NAV	NAV
35	Loan		1	Artisan Cove Austin	7/6/2029	7/6/2029	0	0	L(25),D(31),O(4)	NAP	NAP	NAP	NAP	NAP
36	Loan		1	333 South 5th Street	7/6/2029	7/6/2029	0	0	L(25),D(30),O(5)	405,600	32,852	372,748	5/31/2024	T-1 Ann.

A-12

BMO 2024-5C5

Annex A

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

1	Loan		1	Arthouse Hotel	30,842,657	19,471,529	11,371,128	12/31/2023	T-12	27,733,616	18,277,052	9,456,564	12/31/2022	T-12
2	Loan		1	The Motif by Morningside	5,871,331	1,452,017	4,419,314	12/31/2023	T-12	NAV	NAV	NAV	NAV	NAV
3	Loan		1	1025 Lenox Park Boulevard Northeast	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV
4	Loan		1	One Bay	8,464,557	2,764,485	5,700,072	12/31/2023	T-12	7,301,299	2,716,971	4,584,328	12/31/2022	T-12
5	Loan		1	Fieldside Grande	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV
6	Loan		3	Gateway Multifamily Portfolio	5,283,792	2,680,313	2,603,479	12/31/2023	T-12	NAV	NAV	NAV	NAV	NAV
6.01	Property		1	Norwood Court Apartments	3,245,460	1,629,732	1,615,727	12/31/2023	T-12	NAV	NAV	NAV	NAV	NAV
6.02	Property		1	Delrado Apartments	1,127,806	528,077	599,729	12/31/2023	T-12	NAV	NAV	NAV	NAV	NAV
6.03	Property		1	Caroline Place Apartments	910,526	522,503	388,023	12/31/2023	T-12	NAV	NAV	NAV	NAV	NAV
7	Loan		1	Stonebriar Centre	59,426,990	15,869,494	43,557,495	12/31/2023	T-12	56,031,261	16,837,781	39,193,479	12/31/2022	T-12
8	Loan		1	iPark Norwalk	13,682,197	3,361,863	10,320,334	12/31/2023	T-12	13,509,314	3,224,216	10,285,098	12/31/2022	T-12
9	Loan		1	1812 North Moore	28,260,517	9,469,511	18,791,006	12/31/2023	T-12	26,441,098	8,973,322	17,467,776	12/31/2022	T-12
10	Loan		2	Element & Sheraton Valley Forge	16,606,374	12,027,289	4,579,085	12/31/2023	T-12	13,840,625	10,509,952	3,330,673	12/31/2022	T-12
10.01	Property		1	Sheraton Valley Forge	11,840,209	8,667,826	3,172,383	12/31/2023	T-12	9,357,563	7,477,172	1,880,391	12/31/2022	T-12
10.02	Property		1	Element Valley Forge	4,766,165	3,359,463	1,406,702	12/31/2023	T-12	4,483,062	3,032,780	1,450,282	12/31/2022	T-12
11	Loan		2	The Pointe & Oak Shadows	7,856,902	2,751,164	5,105,738	12/31/2023	T-12	6,614,855	2,562,604	4,052,251	12/31/2022	T-12
11.01	Property		1	The Pointe	6,163,857	2,075,397	4,088,459	12/31/2023	T-12	5,322,653	1,968,921	3,353,732	12/31/2022	T-12
11.02	Property		1	Oak Shadows	1,693,045	675,766	1,017,279	12/31/2023	T-12	1,292,202	593,683	698,519	12/31/2022	T-12
12	Loan		1	Marlboro Commons	3,801,587	905,217	2,896,370	12/31/2023	T-12	3,728,749	812,181	2,916,569	12/31/2022	T-12
13	Loan		1	Westshore Center	6,441,429	3,027,690	3,413,739	12/31/2023	T-12	6,038,254	2,855,308	3,182,946	12/31/2022	T-12
14	Loan		1	58 Vanderbilt Avenue	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP
15	Loan		1	Bruckner Plaza	4,684,647	1,566,038	3,118,609	12/31/2023	T-12	4,206,779	1,525,484	2,681,295	12/31/2022	T-12
16	Loan		1	Pointe Plaza	7,837,868	3,918,724	3,919,144	12/31/2023	T-12	7,548,167	3,546,630	4,001,537	12/31/2022	T-12
17	Loan		1	Gallup HQ	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV
18	Loan		6	C.I.G. Multifamily Portfolio	2,891,982	1,226,356	1,665,627	12/31/2023	T-12	NAV	NAV	NAV	NAV	NAV
18.01	Property		1	Barden Ridge Apartments	526,664	200,309	326,355	12/31/2023	T-12	NAV	NAV	NAV	NAV	NAV
18.02	Property		1	Echo Mountain Apartments	635,135	308,892	326,243	12/31/2023	T-12	NAV	NAV	NAV	NAV	NAV
18.03	Property		1	Pinewood Forest Apartments	463,862	180,983	282,879	12/31/2023	T-12	NAV	NAV	NAV	NAV	NAV
18.04	Property		1	Ridge View Apartments	487,068	174,793	312,275	12/31/2023	T-12	NAV	NAV	NAV	NAV	NAV
18.05	Property		1	Blue Ridge Village Apartments	451,528	225,698	225,830	12/31/2023	T-12	NAV	NAV	NAV	NAV	NAV
18.06	Property		1	Crystal Chase Apartments	327,725	135,680	192,045	12/31/2023	T-12	NAV	NAV	NAV	NAV	NAV
19	Loan		20	GNL Industrial Portfolio	29,989,517	2,405,590	27,583,927	12/31/2022	T-12	27,940,480	1,352,135	26,588,345	12/31/2021	T-12
19.01	Property		1	FCA USA - Detroit, MI	8,520,112	650,834	7,869,278	12/31/2022	T-12	7,504,173	492,597	7,011,576	12/31/2021	T-12
19.02	Property		1	Grupo Antolin - Shelby Township, MI	3,635,451	46,387	3,589,064	12/31/2022	T-12	3,572,514	53,827	3,518,687	12/31/2021	T-12
19.03	Property		1	Follett School - McHenry, IL	2,282,237	242,928	2,039,309	12/31/2022	T-12	2,175,499	14,055	2,161,445	12/31/2021	T-12
19.04	Property		1	Shaw Aero - Naples, FL	1,258,092	199,160	1,058,932	12/31/2022	T-12	1,185,273	140,625	1,044,648	12/31/2021	T-12
19.05	Property		1	Kuka - Sterling Heights, MI	1,167,198	17,198	1,150,000	12/31/2022	T-12	1,145,854	15,854	1,130,000	12/31/2021	T-12
19.06	Property		1	ZF Active Safety - Findlay, OH	2,181,541	566,121	1,615,420	12/31/2022	T-12	1,613,103	30,166	1,582,937	12/31/2021	T-12
19.07	Property		1	CF Sauer - 184 Suburban	1,116,127	3,421	1,112,707	12/31/2022	T-12	1,095,495	4,606	1,090,889	12/31/2021	T-12
19.08	Property		1	CF Sauer - 728 N Main St.	1,168,826	7,967	1,160,859	12/31/2022	T-12	1,148,824	10,727	1,138,097	12/31/2021	T-12
19.09	Property		1	Walgreens Boot Alliance - Pittsburgh, PA	1,041,968	21,962	1,020,006	12/31/2022	T-12	1,030,165	20,259	1,009,906	12/31/2021	T-12
19.10	Property		1	Hannibal - Houston, TX	1,440,392	316,728	1,123,664	12/31/2022	T-12	1,418,165	316,534	1,101,631	12/31/2021	T-12
19.11	Property		1	FedEx IV - Lexington, KY	990,505	148,531	841,974	12/31/2022	T-12	960,054	145,240	814,814	12/31/2021	T-12
19.12	Property		1	VersaFlex - Kansas City, KS	723,486	3,486	720,000	12/31/2022	T-12	721,756	1,756	720,000	12/31/2021	T-12
19.13	Property		1	Cott Beverage Inc - Sikeston, MO	909,392	80,797	828,595	12/31/2022	T-12	894,780	78,430	816,350	12/31/2021	T-12
19.14	Property		1	Dunlop Protective Footwear - Havre De Grace, MD	646,522	4,435	642,087	12/31/2022	T-12	640,692	2,212	638,480	12/31/2021	T-12
19.15	Property		1	CSTK - St. Louis, MO	990,341	87,739	902,602	12/31/2022	T-12	917,357	14,755	902,602	12/31/2021	T-12
19.16	Property		1	CF Sauer - 39 S Park Dr.	719,276	4,901	714,375	12/31/2022	T-12	706,968	6,600	700,367	12/31/2021	T-12
19.17	Property		1	AM Castle - Wichita, KS	747,440	0	747,440	12/31/2022	T-12	767,495	0	767,495	12/31/2021	T-12
19.18	Property		1	CF Sauer - 9 Old Mill Road	378,568	2,581	375,987	12/31/2022	T-12	372,089	3,475	368,614	12/31/2021	T-12
19.19	Property		1	CF Sauer - 2447 Eunice Avenue	43,653	222	43,432	12/31/2022	T-12	42,580	225	42,355	12/31/2021	T-12
19.20	Property		1	CF Sauer - 513 West Butler Road	28,391	192	28,199	12/31/2022	T-12	27,646	195	27,452	12/31/2021	T-12
20	Loan		1	30 East 14th Street	2,464,088	885,070	1,579,018	12/31/2023	T-12	1,896,620	818,483	1,078,137	12/31/2022	T-12
21	Loan		1	Creekwood Club	2,539,839	1,074,632	1,465,207	12/31/2023	T-12	2,288,241	976,201	1,312,039	12/31/2022	T-12
22	Loan		1	The Grant	945,069	329,798	615,271	12/31/2023	T-12	NAV	NAV	NAV	NAV	NAV
23	Loan		1	Quixote Studios	2,062,201	218,753	1,843,447	12/31/2023	T-12	1,993,667	204,221	1,789,446	12/31/2022	T-12
24	Loan		1	Fairfield Inn & Suites and Four Points Amarillo	6,550,331	4,496,610	2,053,721	12/31/2023	T-12	5,931,789	4,033,592	1,898,198	12/31/2022	T-12
25	Loan		1	2001 Creston Avenue	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV

A-13

BMO 2024-5C5

Annex A

Loan ID Number

Loan /
Property Flag

Footnotes (for Loan and Property Information)

# of Properties

Property Name

Second Most Recent EGI ($)

Second Most Recent Expenses ($)

Second Most Recent NOI ($)

Second Most Recent NOI Date

Second Most Recent Description

Third Most Recent EGI ($)

Third Most Recent Expenses ($)

Third Most
Recent NOI ($)

Third Most
Recent NOI Date

Third Most Recent Description

Loan

Westshore Crossing

5,959,388

2,257,727

3,701,662

12/31/2023

T-12

4,604,817

1,920,555

2,684,261

12/31/2022

T-12

Loan

Stone Point Plaza

2,476,403

955,691

1,520,712

12/31/2023

T-12

2,604,266

946,638

1,657,628

12/31/2022

T-12

Loan

2739 Creston Avenue

NAV

Loan

Montague Corners

1,471,102

485,607

985,495

12/31/2023

T-12

989,606

426,925

562,681

12/31/2022

T-12

Loan

33-35 Howard Street

1,195,535

386,920

808,614

12/31/2023

T-12

484,509

352,811

131,698

12/31/2022

T-12

Loan

Homewood Suites - Tyler

3,441,312

1,453,388

1,987,924

12/31/2023

T-12

3,355,482

1,425,698

1,929,783

12/31/2022

T-12

Loan

25 Peck Slip & 355 West Broadway Portfolio

631,353

150,110

481,243

Various

NAV

32.01

Property

25 Peck Slip

631,353

150,110

481,243

12/31/2023

T-12

NAV

32.02

Property

355 West Broadway

NAV

Loan

Park Parthenia

8,367,815

2,768,993

5,598,822

12/31/2023

T-12

8,346,913

2,607,851

5,739,062

12/31/2022

T-12

Loan

Lexmark

NAV

Loan

Artisan Cove Austin

NAP

Loan

333 South 5th Street

NAV

A-14

BMO 2024-5C5

Annex A

Loan ID Number	Loan / Property Flag	Footnotes (for Loan and Property Information)	# of Properties	Property Name	Underwritten Economic Occupancy (%)	Underwritten EGI ($)	Underwritten Expenses ($)	Underwritten Net Operating Income ($)	Underwritten Replacement / FF&E Reserve ($)	Underwritten TI / LC ($)	Underwritten Net Cash Flow ($)	Underwritten NOI DSCR (x)	Underwritten NCF DSCR (x)	Underwritten NOI Debt Yield (%)	Underwritten NCF Debt Yield (%)

1	Loan		1	Arthouse Hotel	79.9%	30,864,057	20,000,567	10,863,489	1,160,287	0	9,703,202	1.71	1.53	12.8%	11.4%
2	Loan		1	The Motif by Morningside	95.0%	7,055,113	1,547,662	5,507,450	0	0	5,507,450	1.29	1.29	8.3%	8.3%
3	Loan		1	1025 Lenox Park Boulevard Northeast	95.0%	8,790,984	131,865	8,659,120	66,203	0	8,592,917	1.44	1.43	11.5%	11.5%
4	Loan		1	One Bay	89.0%	9,744,560	2,834,548	6,910,012	38,967	292,250	6,578,796	1.54	1.46	12.7%	12.1%
5	Loan		1	Fieldside Grande	94.7%	6,562,470	2,110,250	4,452,221	72,000	0	4,380,221	1.39	1.36	8.5%	8.4%
6	Loan		3	Gateway Multifamily Portfolio	95.0%	6,559,292	2,831,319	3,727,973	167,291	0	3,560,681	1.41	1.35	9.0%	8.6%
6.01	Property		1	Norwood Court Apartments	NAV	NAV	NAV	NAV	NAV	NAV	NAV
6.02	Property		1	Delrado Apartments	NAV	NAV	NAV	NAV	NAV	NAV	NAV
6.03	Property		1	Caroline Place Apartments	NAV	NAV	NAV	NAV	NAV	NAV	NAV
7	Loan		1	Stonebriar Centre	95.0%	58,468,101	15,644,476	42,823,625	219,376	1,038,756	41,565,493	2.37	2.30	16.8%	16.3%
8	Loan		1	iPark Norwalk	95.8%	13,397,394	3,062,968	10,334,426	55,826	93,044	10,185,556	1.63	1.60	10.9%	10.7%
9	Loan		1	1812 North Moore	86.7%	33,560,948	9,502,562	24,058,387	108,739	1,360,002	22,589,645	1.65	1.55	13.9%	13.1%
10	Loan		2	Element & Sheraton Valley Forge	61.1%	16,519,251	11,622,177	4,897,074	660,770	0	4,236,304	1.76	1.52	13.5%	11.6%
10.01	Property		1	Sheraton Valley Forge	58.3%	11,952,909	8,415,145	3,537,764	478,116	0	3,059,648
10.02	Property		1	Element Valley Forge	65.3%	4,566,342	3,207,032	1,359,310	182,654	0	1,176,656
11	Loan		2	The Pointe & Oak Shadows	95.4%	7,891,410	3,185,686	4,705,725	175,000	0	4,530,725	1.58	1.52	10.0%	9.7%
11.01	Property		1	The Pointe	96.0%	6,186,736	2,377,518	3,809,218	129,500	0	3,679,718
11.02	Property		1	Oak Shadows	93.2%	1,704,674	808,167	896,507	45,500	0	851,007
12	Loan		1	Marlboro Commons	96.6%	3,917,306	902,808	3,014,498	15,083	54,471	2,944,944	1.30	1.27	9.1%	8.9%
13	Loan		1	Westshore Center	84.7%	6,971,028	2,894,731	4,076,297	54,972	219,887	3,801,439	1.66	1.55	12.5%	11.7%
14	Loan		1	58 Vanderbilt Avenue	97.0%	4,064,538	591,927	3,472,611	22,518	17,982	3,432,111	1.44	1.42	10.9%	10.7%
15	Loan		1	Bruckner Plaza	89.8%	4,908,534	1,885,370	3,023,164	15,775	78,873	2,928,517	1.59	1.54	9.8%	9.4%
16	Loan		1	Pointe Plaza	87.9%	7,991,541	3,941,062	4,050,479	54,570	207,533	3,788,375	1.65	1.54	13.3%	12.4%
17	Loan		1	Gallup HQ	95.0%	10,749,839	322,495	10,427,344	57,802	0	10,369,542	1.97	1.96	14.6%	14.5%
18	Loan		6	C.I.G. Multifamily Portfolio	95.0%	3,624,280	1,292,197	2,332,083	80,385	0	2,251,698	1.35	1.30	9.5%	9.2%
18.01	Property		1	Barden Ridge Apartments	95.0%	693,063	216,918	476,145	15,546	0	460,599
18.02	Property		1	Echo Mountain Apartments	95.0%	725,074	293,391	431,683	18,741	0	412,942
18.03	Property		1	Pinewood Forest Apartments	95.0%	578,957	196,057	382,900	15,275	0	367,625
18.04	Property		1	Ridge View Apartments	95.0%	605,066	197,525	407,542	9,402	0	398,140
18.05	Property		1	Blue Ridge Village Apartments	95.0%	614,152	242,993	371,159	11,554	0	359,605
18.06	Property		1	Crystal Chase Apartments	95.0%	407,968	145,314	262,654	9,867	0	252,787
19	Loan		20	GNL Industrial Portfolio	100.0%	32,612,362	2,698,321	29,914,041	586,246	0	29,327,795	2.17	2.12	12.6%	12.4%
19.01	Property		1	FCA USA - Detroit, MI	100.0%	10,165,096	1,216,851	8,948,245	149,553	0	8,798,692
19.02	Property		1	Grupo Antolin - Shelby Township, MI	100.0%	3,862,154	136,993	3,725,161	53,971	0	3,671,190
19.03	Property		1	Follett School - McHenry, IL	100.0%	2,257,626	60,838	2,196,789	73,030	0	2,123,759
19.04	Property		1	Shaw Aero - Naples, FL	100.0%	1,482,908	319,310	1,163,598	19,587	0	1,144,011
19.05	Property		1	Kuka - Sterling Heights, MI	100.0%	1,315,504	54,009	1,261,495	30,000	0	1,231,495
19.06	Property		1	ZF Active Safety - Findlay, OH	100.0%	1,799,430	88,008	1,711,423	32,445	0	1,678,978
19.07	Property		1	CF Sauer - 184 Suburban	100.0%	1,198,556	27,502	1,171,054	15,910	0	1,155,144
19.08	Property		1	CF Sauer - 728 N Main St.	100.0%	1,255,057	33,326	1,221,732	37,050	0	1,184,682
19.09	Property		1	Walgreens Boot Alliance - Pittsburgh, PA	100.0%	1,120,814	54,362	1,066,453	12,847	0	1,053,606
19.10	Property		1	Hannibal - Houston, TX	100.0%	1,552,566	340,787	1,211,779	16,350	0	1,195,429
19.11	Property		1	FedEx IV - Lexington, KY	100.0%	855,554	26,656	828,898	20,773	0	808,125
19.12	Property		1	VersaFlex - Kansas City, KS	100.0%	851,541	20,629	830,912	16,950	0	813,962
19.13	Property		1	Cott Beverage Inc - Sikeston, MO	100.0%	979,883	112,372	867,512	25,500	0	842,012
19.14	Property		1	Dunlop Protective Footwear - Havre De Grace, MD	100.0%	700,694	18,761	681,932	18,000	0	663,932
19.15	Property		1	CSTK - St. Louis, MO	100.0%	1,124,754	131,892	992,862	8,404	0	984,458
19.16	Property		1	CF Sauer - 39 S Park Dr.	100.0%	772,341	20,506	751,835	22,800	0	729,035
19.17	Property		1	AM Castle - Wichita, KS	100.0%	834,023	22,751	811,272	19,140	0	792,132
19.18	Property		1	CF Sauer - 9 Old Mill Road	100.0%	406,497	10,794	395,703	12,000	0	383,703
19.19	Property		1	CF Sauer - 2447 Eunice Avenue	100.0%	46,876	1,167	45,709	1,035	0	44,674
19.20	Property		1	CF Sauer - 513 West Butler Road	100.0%	30,486	808	29,678	900	0	28,778
20	Loan		1	30 East 14th Street	95.0%	2,703,127	921,278	1,781,849	4,750	0	1,777,099	1.37	1.36	8.8%	8.8%
21	Loan		1	Creekwood Club	93.6%	2,947,435	1,118,638	1,828,797	44,000	0	1,784,797	1.33	1.30	9.1%	8.9%
22	Loan		1	The Grant	95.0%	2,020,561	389,703	1,630,858	0	0	1,630,858	1.34	1.34	8.5%	8.5%
23	Loan		1	Quixote Studios	95.0%	3,196,042	402,704	2,793,338	14,520	99,069	2,679,750	2.33	2.24	14.7%	14.1%
24	Loan		1	Fairfield Inn & Suites and Four Points Amarillo	76.6%	7,203,810	4,504,916	2,698,894	288,152	0	2,410,742	1.77	1.58	14.6%	13.0%
25	Loan		1	2001 Creston Avenue	98.9%	2,044,984	252,901	1,792,083	15,647	0	1,776,435	1.47	1.45	10.0%	9.9%

A-15

BMO 2024-5C5

Annex A

Loan ID Number	Loan / Property Flag	Footnotes (for Loan and Property Information)	# of Properties	Property Name	Underwritten Economic Occupancy (%)	Underwritten EGI ($)	Underwritten Expenses ($)	Underwritten Net Operating Income ($)	Underwritten Replacement / FF&E Reserve ($)	Underwritten TI / LC ($)	Underwritten Net Cash Flow ($)	Underwritten NOI DSCR (x)	Underwritten NCF DSCR (x)	Underwritten NOI Debt Yield (%)	Underwritten NCF Debt Yield (%)

26	Loan		1	Westshore Crossing	93.5%	6,652,986	2,260,996	4,391,990	84,250	0	4,307,740	1.32	1.30	8.7%	8.5%
27	Loan		1	Stone Point Plaza	93.0%	2,686,142	943,850	1,742,292	19,120	88,910	1,634,262	1.74	1.63	12.6%	11.8%
28	Loan		1	2739 Creston Avenue	97.0%	1,567,865	181,829	1,386,036	11,323	2,394	1,372,319	1.49	1.48	10.3%	10.2%
29	Loan		1	Montague Corners	91.8%	1,986,131	552,603	1,433,528	15,978	79,889	1,337,661	1.48	1.38	10.9%	10.2%
30	Loan		1	33-35 Howard Street	95.8%	1,554,634	395,919	1,158,715	2,610	0	1,156,105	1.28	1.28	8.9%	8.9%
31	Loan		1	Homewood Suites - Tyler	80.5%	3,333,637	1,518,690	1,814,947	172,068	0	1,642,879	1.67	1.51	14.1%	12.8%
32	Loan		2	25 Peck Slip & 355 West Broadway Portfolio	95.8%	1,726,890	351,186	1,375,703	1,853	12,527	1,361,324	1.56	1.54	11.5%	11.3%
32.01	Property		1	25 Peck Slip	96.4%	972,647	181,104	791,544	1,013	4,127	786,404
32.02	Property		1	355 West Broadway	95.0%	754,243	170,083	584,160	840	8,400	574,920
33	Loan		1	Park Parthenia	95.0%	8,409,067	3,080,433	5,328,634	111,750	0	5,216,884	2.19	2.14	16.4%	16.1%
34	Loan		1	Lexmark	95.0%	16,266,144	3,065,946	13,200,198	453,967	489,029	12,257,203	2.12	1.97	16.0%	14.9%
35	Loan		1	Artisan Cove Austin	94.2%	837,561	250,246	587,315	3,800	0	583,515	1.27	1.26	8.2%	8.2%
36	Loan		1	333 South 5th Street	97.0%	393,268	38,190	355,079	1,400	0	353,679	1.25	1.25	8.7%	8.6%

A-16

BMO 2024-5C5

Annex A

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

1	Loan		1	Arthouse Hotel	161,000,000	As Is	6/14/2024	52.8%	52.8%	79.9%	5/31/2024	NAP	NAP	NAP
2	Loan		1	The Motif by Morningside	95,200,000	As Is	7/1/2024	69.9%	69.9%	95.6%	7/1/2024	NAP	NAP	NAP
3	Loan		1	1025 Lenox Park Boulevard Northeast	129,800,000	As Is	2/13/2024	57.8%	57.8%	100.0%	8/6/2024	Yes	AT&T Services, Inc.	331,013
4	Loan		1	One Bay	88,400,000	As Is	4/15/2024	61.4%	61.4%	89.9%	6/1/2024	NAP	Alaska Airlines	19,997
5	Loan		1	Fieldside Grande	81,100,000	As Is	4/25/2024	64.4%	64.4%	95.1%	6/24/2024	NAP	NAP	NAP
6	Loan		3	Gateway Multifamily Portfolio	59,400,000	As Is	5/31/2024	69.5%	69.5%	94.6%	7/1/2024
6.01	Property		1	Norwood Court Apartments	36,100,000	As Is	5/31/2024			95.6%	7/1/2024	NAP	NAP	NAP
6.02	Property		1	Delrado Apartments	12,000,000	As Is	5/31/2024			95.8%	7/1/2024	NAP	NAP	NAP
6.03	Property		1	Caroline Place Apartments	11,300,000	As Is	5/31/2024			90.3%	7/1/2024	NAP	NAP	NAP
7	Loan		1	Stonebriar Centre	605,000,000	As Is	5/13/2024	42.1%	42.1%	96.7%	4/30/2024	NAP	JCPenney	162,347
8	Loan		1	iPark Norwalk	167,900,000	As Is	2/27/2024	56.6%	56.6%	100.0%	4/1/2024	No	Nuvance Health	102,343
9	Loan		1	1812 North Moore	315,000,000	As Is	2/20/2024	54.9%	53.5%	83.8%	3/1/2024	No	Nestle USA, Inc.	299,779
10	Loan		2	Element & Sheraton Valley Forge	64,900,000	As Is	5/7/2024	56.1%	56.1%	61.1%	4/30/2024
10.01	Property		1	Sheraton Valley Forge	44,800,000	As Is	5/7/2024			58.3%	4/30/2024	NAP	NAP	NAP
10.02	Property		1	Element Valley Forge	20,100,000	As Is	5/7/2024			65.3%	4/30/2024	NAP	NAP	NAP
11	Loan		2	The Pointe & Oak Shadows	72,700,000	As Is	12/13/2023	64.4%	64.4%	97.6%	4/16/2024
11.01	Property		1	The Pointe	57,600,000	As Is	12/13/2023			98.1%	4/16/2024	NAP	NAP	NAP
11.02	Property		1	Oak Shadows	15,100,000	As Is	12/13/2023			96.2%	4/16/2024	NAP	NAP	NAP
12	Loan		1	Marlboro Commons	47,700,000	As Is	5/9/2024	69.2%	69.2%	91.8%	6/1/2024	No	Whole Foods Market Group, Inc.	40,000
13	Loan		1	Westshore Center	51,700,000	As Is	5/29/2024	62.9%	62.9%	84.4%	6/1/2024	No	Reynold Smith & Hill	24,789
14	Loan		1	58 Vanderbilt Avenue	62,700,000	As Is	5/30/2024	51.0%	48.0%	98.9%	6/24/2024	No	White Glove Community Care	13,547
15	Loan		1	Bruckner Plaza	57,000,000	As Is	3/7/2024	54.4%	54.4%	85.4%	5/20/2024	No	Food Bazaar	34,716
16	Loan		1	Pointe Plaza	57,950,000	As Is	6/13/2024	52.6%	52.6%	85.8%	7/1/2024	No	Affiliated Health Services	147,856
17	Loan		1	Gallup HQ	130,000,000	As Is	2/28/2024	55.0%	55.0%	100.0%	8/6/2024	Yes	Gallup, Inc.	385,348
18	Loan		6	C.I.G. Multifamily Portfolio	35,700,000	As Is	Various	68.5%	68.5%	98.9%	5/23/2024
18.01	Property		1	Barden Ridge Apartments	7,200,000	As Is	5/10/2024			97.9%	5/23/2024		NAP	NAP
18.02	Property		1	Echo Mountain Apartments	6,300,000	As Is	5/3/2024			100.0%	5/23/2024		NAP	NAP
18.03	Property		1	Pinewood Forest Apartments	6,500,000	As Is	5/10/2024			100.0%	5/23/2024		NAP	NAP
18.04	Property		1	Ridge View Apartments	6,200,000	As Is	5/10/2024			100.0%	5/23/2024		NAP	NAP
18.05	Property		1	Blue Ridge Village Apartments	5,300,000	As Is	5/3/2024			95.8%	5/23/2024		NAP	NAP
18.06	Property		1	Crystal Chase Apartments	4,200,000	As Is	5/3/2024			100.0%	5/23/2024		NAP	NAP
19	Loan		20	GNL Industrial Portfolio	440,475,000	As Is	Various	53.8%	53.8%	100.0%	8/6/2024
19.01	Property		1	FCA USA - Detroit, MI	130,900,000	As Is	2/29/2024			100.0%	8/6/2024	Yes	Fiat Chrysler	997,022
19.02	Property		1	Grupo Antolin - Shelby Township, MI	52,000,000	As Is	2/29/2024			100.0%	8/6/2024	Yes	Grupo Antolin	359,807
19.03	Property		1	Follett School - McHenry, IL	37,600,000	As Is	2/28/2024			100.0%	8/6/2024	Yes	Follett School Solutions	486,868
19.04	Property		1	Shaw Aero - Naples, FL	21,500,000	As Is	3/5/2024			100.0%	8/6/2024	Yes	Shaw Aero Devices	130,581
19.05	Property		1	Kuka - Sterling Heights, MI	19,950,000	As Is	2/29/2024			100.0%	8/6/2024	Yes	KUKA Systems	200,000
19.06	Property		1	ZF Active Safety - Findlay, OH	19,450,000	As Is	3/1/2024			100.0%	8/6/2024	Yes	ZF Active Safety	216,300
19.07	Property		1	CF Sauer - 184 Suburban	18,000,000	As Is	3/1/2024			100.0%	8/6/2024	Yes	Sauer Brands	106,066
19.08	Property		1	CF Sauer - 728 N Main St.	17,900,000	As Is	2/29/2024			100.0%	8/6/2024	Yes	Sauer Brands	247,000
19.09	Property		1	Walgreens Boot Alliance - Pittsburgh, PA	16,050,000	As Is	2/28/2024			100.0%	8/6/2024	Yes	Walgreens	85,646
19.10	Property		1	Hannibal - Houston, TX	15,900,000	As Is	2/28/2024			100.0%	8/6/2024	Yes	Hannibal Industries	109,000
19.11	Property		1	FedEx IV - Lexington, KY	14,700,000	As Is	3/7/2024			100.0%	8/6/2024	Yes	FedEx Ground	138,487
19.12	Property		1	VersaFlex - Kansas City, KS	13,450,000	As Is	3/4/2024			100.0%	8/6/2024	Yes	VersaFlex	113,000
19.13	Property		1	Cott Beverage Inc - Sikeston, MO	11,900,000	As Is	2/28/2024			100.0%	8/6/2024	Yes	Cott Beverages	170,000
19.14	Property		1	Dunlop Protective Footwear - Havre De Grace, MD	11,300,000	As Is	3/1/2024			100.0%	8/6/2024	Yes	Dunlop Protective Footwear	120,000
19.15	Property		1	CSTK - St. Louis, MO	11,200,000	As Is	2/29/2024			100.0%	8/6/2024	Yes	Central States Thermo King	56,029
19.16	Property		1	CF Sauer - 39 S Park Dr.	11,000,000	As Is	2/29/2024			100.0%	8/6/2024	Yes	Sauer Brands	152,000
19.17	Property		1	AM Castle - Wichita, KS	10,600,000	As Is	3/5/2024			100.0%	8/6/2024	Yes	A.M. Castle & Co	127,600
19.18	Property		1	CF Sauer - 9 Old Mill Road	5,800,000	As Is	2/29/2024			100.0%	8/6/2024	Yes	Sauer Brands	80,000
19.19	Property		1	CF Sauer - 2447 Eunice Avenue	775,000	As Is	3/4/2024			100.0%	8/6/2024	Yes	Sauer Brands	6,900
19.20	Property		1	CF Sauer - 513 West Butler Road	500,000	As Is	2/29/2024			100.0%	8/6/2024	Yes	Sauer Brands	6,000
20	Loan		1	30 East 14th Street	30,500,000	As Is	5/8/2024	66.2%	66.2%	100.0%	7/3/2024	No	NAP	NAP
21	Loan		1	Creekwood Club	31,000,000	As Is	5/29/2024	64.5%	64.5%	95.5%	6/19/2024	NAP	NAP	NAP
22	Loan		1	The Grant	27,600,000	As Is	7/1/2024	69.7%	69.7%	95.5%	7/1/2024	NAP	NAP	NAP
23	Loan		1	Quixote Studios	51,800,000	As Is	1/1/2025	36.7%	36.7%	100.0%	8/6/2024	Yes	Hudson Pacific d/b/a Quixote Studios	96,800
24	Loan		1	Fairfield Inn & Suites and Four Points Amarillo	31,000,000	As Is	3/29/2024	59.7%	59.7%	76.6%	5/31/2024	NAP	NAP	NAP
25	Loan		1	2001 Creston Avenue	25,900,000	As Is	6/7/2024	69.5%	69.5%	98.0%	5/28/2024	NAP	NAP	NAP

A-17

BMO 2024-5C5

Annex A

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

26	Loan		1	Westshore Crossing	86,200,000	As Is	5/28/2024	58.5%	58.5%	96.1%	6/19/2024	NAP	NAP	NAP
27	Loan		1	Stone Point Plaza	21,000,000	As Is	4/25/2024	66.0%	66.0%	96.0%	3/31/2024	NAP	Gannett Flemming	11,791
28	Loan		1	2739 Creston Avenue	21,800,000	As Is	5/27/2024	61.9%	61.9%	100.0%	6/5/2024	NAP	NAP	NAP
29	Loan		1	Montague Corners	18,800,000	As Is	5/4/2024	69.8%	69.8%	94.7%	6/4/2024	No	Planet Fitness	30,000
30	Loan		1	33-35 Howard Street	19,400,000	As Is	5/29/2024	67.0%	67.0%	100.0%	5/15/2024	No	Golf Wang NYC LLC	2,400
31	Loan		1	Homewood Suites - Tyler	19,800,000	As-Is with escrow	5/30/2024	65.0%	65.0%	80.5%	5/31/2024	NAP	NAP	NAP
32	Loan		2	25 Peck Slip & 355 West Broadway Portfolio	21,100,000	As Is	4/17/2024	56.9%	56.9%	100.0%	6/3/2024
32.01	Property		1	25 Peck Slip	12,400,000	As Is	4/17/2024			100.0%	6/3/2024	No	Barro New York	2,127
32.02	Property		1	355 West Broadway	8,700,000	As Is	4/17/2024			100.0%	6/3/2024	No	Space Theory (Subleased from Function of Beauty)	2,300
33	Loan		1	Park Parthenia	98,000,000	As Is	4/19/2024	33.2%	33.2%	99.8%	5/1/2024	NAP	NAP	NAP
34	Loan		1	Lexmark	133,000,000	As Is	1/11/2024	62.0%	62.0%	100.0%	8/6/2024	Yes	Lexmark	1,449,072
35	Loan		1	Artisan Cove Austin	11,550,000	As Is	6/30/2024	61.9%	61.9%	94.7%	8/1/2024	No	NAP	NAP
36	Loan		1	333 South 5th Street	5,900,000	As Is	4/22/2024	69.5%	69.5%	100.0%	5/1/2024	NAP	NAP	NAP

A-18

BMO 2024-5C5

Annex A

Loan ID Number

Loan /
Property Flag

Footnotes (for Loan and Property Information)

# of Properties

Property Name

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

Loan

Arthouse Hotel

NAP

Loan

The Motif by Morningside

NAP

Loan

1025 Lenox Park Boulevard Northeast

100.0%

10/31/2031

NAP

Loan

One Bay

10.3%

8/31/2028

Cushman Wakefield

8,478

4.4%

4/30/2027

Retail Finance International Holdings, Inc.
(Subleased to Arrivent Biopharma, Inc.)

7,685

Loan

Fieldside Grande

NAP

Loan

Gateway Multifamily Portfolio

6.01

Property

Norwood Court Apartments

NAP

6.02

Property

Delrado Apartments

NAP

6.03

Property

Caroline Place Apartments

NAP

Loan

Stonebriar Centre

14.8%

12/31/2040

AMC Theatres

94,560

8.6%

9/30/2028

DICK'S Sporting Goods

77,411

Loan

iPark Norwalk

27.5%

12/31/2042

LA Fitness

60,000

16.1%

10/31/2026

Cycling Sports Group / Cannondale

58,477

Loan

1812 North Moore

55.1%

11/30/2032

Humana Inc.

46,784

8.6%

5/31/2031

Oracle America, Inc.

46,262

Loan

Element & Sheraton Valley Forge

10.01

Property

Sheraton Valley Forge

NAP

10.02

Property

Element Valley Forge

NAP

Loan

The Pointe & Oak Shadows

11.01

Property

The Pointe

NAP

11.02

Property

Oak Shadows

NAP

Loan

Marlboro Commons

36.5%

5/31/2034

Walgreen Eastern Co., Inc.

14,820

13.5%

6/30/2038

Ethan Allen Retail, Inc.

13,744

Loan

Westshore Center

11.3%

9/30/2029

Cell Staff

22,413

10.2%

10/31/2030

United Soccer Leagues

21,037

Loan

58 Vanderbilt Avenue

90.4%

8/31/2028

White Glove Placement

1,438

9.6%

8/31/2028

NAP

Loan

Bruckner Plaza

44.0%

2/28/2045

Advance Auto Parts

7,600

9.6%

12/31/2026

McDonald's

3,808

Loan

Pointe Plaza

54.2%

11/30/2035

LA Fitness

31,240

11.4%

10/31/2030

Better Health Market

12,482

Loan

Gallup HQ

100.0%

3/31/2042

NAP

Loan

C.I.G. Multifamily Portfolio

18.01

Property

Barden Ridge Apartments

NAP

18.02

Property

Echo Mountain Apartments

NAP

18.03

Property

Pinewood Forest Apartments

NAP

18.04

Property

Ridge View Apartments

NAP

18.05

Property

Blue Ridge Village Apartments

NAP

18.06

Property

Crystal Chase Apartments

NAP

Loan

GNL Industrial Portfolio

19.01

Property

FCA USA - Detroit, MI

100.0%

7/2/2030

NAP

19.02

Property

Grupo Antolin - Shelby Township, MI

100.0%

10/31/2032

NAP

19.03

Property

Follett School - McHenry, IL

100.0%

12/31/2029

NAP

19.04

Property

Shaw Aero - Naples, FL

100.0%

12/31/2032

NAP

19.05

Property

Kuka - Sterling Heights, MI

100.0%

6/30/2034

NAP

19.06

Property

ZF Active Safety - Findlay, OH

100.0%

10/31/2033

NAP

19.07

Property

CF Sauer - 184 Suburban

100.0%

7/31/2039

NAP

19.08

Property

CF Sauer - 728 N Main St.

100.0%

7/31/2039

NAP

19.09

Property

Walgreens Boot Alliance - Pittsburgh, PA

100.0%

11/30/2030

NAP

19.10

Property

Hannibal - Houston, TX

100.0%

9/30/2029

NAP

19.11

Property

FedEx IV - Lexington, KY

100.0%

4/30/2032

NAP

19.12

Property

VersaFlex - Kansas City, KS

100.0%

12/31/2038

NAP

19.13

Property

Cott Beverage Inc - Sikeston, MO

100.0%

1/31/2027

NAP

19.14

Property

Dunlop Protective Footwear - Havre De Grace, MD

100.0%

1/17/2031

NAP

19.15

Property

CSTK - St. Louis, MO

100.0%

3/25/2030

NAP

19.16

Property

CF Sauer - 39 S Park Dr.

100.0%

7/31/2039

NAP

19.17

Property

AM Castle - Wichita, KS

100.0%

10/31/2029

NAP

19.18

Property

CF Sauer - 9 Old Mill Road

100.0%

7/31/2039

NAP

19.19

Property

CF Sauer - 2447 Eunice Avenue

100.0%

7/31/2039

NAP

19.20

Property

CF Sauer - 513 West Butler Road

100.0%

7/31/2039

NAP

Loan

30 East 14th Street

NAP

Loan

Creekwood Club

NAP

Loan

The Grant

NAP

Loan

Quixote Studios

100.0%

12/31/2034

NAP

Loan

Fairfield Inn & Suites and Four Points Amarillo

NAP

Loan

2001 Creston Avenue

NAP

A-19

BMO 2024-5C5

Annex A

Loan ID Number

Loan /
Property Flag

Footnotes (for Loan and Property Information)

# of Properties

Property Name

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

Loan

Westshore Crossing

NAP

Loan

Stone Point Plaza

12.3%

12/21/2031

Ameriprise Holding, Inc

8,336

8.7%

10/31/2028

CC Amulet Management

7,461

Loan

2739 Creston Avenue

NAP

Loan

Montague Corners

28.2%

3/14/2027

Save-A-Lot

15,500

14.6%

1/14/2029

Harbor Freight Tools

10,000

Loan

33-35 Howard Street

14.3%

5/31/2029

Tokyo Base

2,400

14.3%

12/31/2033

NAP

Loan

Homewood Suites - Tyler

NAP

Loan

25 Peck Slip & 355 West Broadway Portfolio

32.01

Property

25 Peck Slip

21.0%

1/31/2034

Luciano Cassin

2,000

19.7%

6/30/2027

NAP

32.02

Property

355 West Broadway

27.4%

11/29/2027

East West Gem Co

2,300

27.4%

10/31/2027

Jetset Pilates

2,000

Loan

Park Parthenia

NAP

Loan

Lexmark

100.0%

12/31/2043

NAP

Loan

Artisan Cove Austin

NAP

Loan

333 South 5th Street

NAP

A-20

BMO 2024-5C5

Annex A

Loan ID Number	Loan / Property Flag	Footnotes (for Loan and Property Information)	# of Properties	Property Name	Third Largest Tenant % of NRA	Third Largest Tenant Lease Expiration Date	Fourth Largest Tenant	Fourth Largest Tenant SF	Fourth Largest Tenant % of NRA	Fourth Largest Tenant Lease Expiration Date

1	Loan		1	Arthouse Hotel	NAP	NAP	NAP	NAP	NAP	NAP
2	Loan		1	The Motif by Morningside	NAP	NAP	NAP	NAP	NAP	NAP
3	Loan		1	1025 Lenox Park Boulevard Northeast	NAP	NAP	NAP	NAP	NAP	NAP
4	Loan		1	One Bay	3.9%	1/31/2026	Neoliminal	7,511	3.9%	1/31/2030
5	Loan		1	Fieldside Grande	NAP	NAP	NAP	NAP	NAP	NAP
6	Loan		3	Gateway Multifamily Portfolio
6.01	Property		1	Norwood Court Apartments	NAP	NAP	NAP	NAP	NAP	NAP
6.02	Property		1	Delrado Apartments	NAP	NAP	NAP	NAP	NAP	NAP
6.03	Property		1	Caroline Place Apartments	NAP	NAP	NAP	NAP	NAP	NAP
7	Loan		1	Stonebriar Centre	7.1%	1/31/2027	Kidzania	60,000	5.5%	11/30/2046
8	Loan		1	iPark Norwalk	15.7%	8/1/2029	Reproductive Medical Associates	25,428	6.8%	4/30/2030
9	Loan		1	1812 North Moore	8.5%	8,187 SF expiring 6/30/2030; 38,075 SF expiring 12/31/2029	Graham Holdings Company	24,023	4.4%	4/30/2040
10	Loan		2	Element & Sheraton Valley Forge
10.01	Property		1	Sheraton Valley Forge	NAP	NAP	NAP	NAP	NAP	NAP
10.02	Property		1	Element Valley Forge	NAP	NAP	NAP	NAP	NAP	NAP
11	Loan		2	The Pointe & Oak Shadows
11.01	Property		1	The Pointe	NAP	NAP	NAP	NAP	NAP	NAP
11.02	Property		1	Oak Shadows	NAP	NAP	NAP	NAP	NAP	NAP
12	Loan		1	Marlboro Commons	12.5%	1/31/2029	Petco Animal Supplies Stores, Inc.	11,250	10.3%	1/31/2030
13	Loan		1	Westshore Center	9.6%	9/30/2029	Black & Veatch	13,578	6.2%	9/30/2030
14	Loan		1	58 Vanderbilt Avenue	NAP	NAP	NAP	NAP	NAP	NAP
15	Loan		1	Bruckner Plaza	4.8%	10/31/2037	Dunkin Donuts	3,310	4.2%	3/31/2028
16	Loan		1	Pointe Plaza	4.6%	4/30/2029	Gateway Pediatric Therapy	8,444	3.1%	11/30/2026
17	Loan		1	Gallup HQ	NAP	NAP	NAP	NAP	NAP	NAP
18	Loan		6	C.I.G. Multifamily Portfolio
18.01	Property		1	Barden Ridge Apartments	NAP	NAP	NAP	NAP	NAP	NAP
18.02	Property		1	Echo Mountain Apartments	NAP	NAP	NAP	NAP	NAP	NAP
18.03	Property		1	Pinewood Forest Apartments	NAP	NAP	NAP	NAP	NAP	NAP
18.04	Property		1	Ridge View Apartments	NAP	NAP	NAP	NAP	NAP	NAP
18.05	Property		1	Blue Ridge Village Apartments	NAP	NAP	NAP	NAP	NAP	NAP
18.06	Property		1	Crystal Chase Apartments	NAP	NAP	NAP	NAP	NAP	NAP
19	Loan		20	GNL Industrial Portfolio
19.01	Property		1	FCA USA - Detroit, MI	NAP	NAP	NAP	NAP	NAP	NAP
19.02	Property		1	Grupo Antolin - Shelby Township, MI	NAP	NAP	NAP	NAP	NAP	NAP
19.03	Property		1	Follett School - McHenry, IL	NAP	NAP	NAP	NAP	NAP	NAP
19.04	Property		1	Shaw Aero - Naples, FL	NAP	NAP	NAP	NAP	NAP	NAP
19.05	Property		1	Kuka - Sterling Heights, MI	NAP	NAP	NAP	NAP	NAP	NAP
19.06	Property		1	ZF Active Safety - Findlay, OH	NAP	NAP	NAP	NAP	NAP	NAP
19.07	Property		1	CF Sauer - 184 Suburban	NAP	NAP	NAP	NAP	NAP	NAP
19.08	Property		1	CF Sauer - 728 N Main St.	NAP	NAP	NAP	NAP	NAP	NAP
19.09	Property		1	Walgreens Boot Alliance - Pittsburgh, PA	NAP	NAP	NAP	NAP	NAP	NAP
19.10	Property		1	Hannibal - Houston, TX	NAP	NAP	NAP	NAP	NAP	NAP
19.11	Property		1	FedEx IV - Lexington, KY	NAP	NAP	NAP	NAP	NAP	NAP
19.12	Property		1	VersaFlex - Kansas City, KS	NAP	NAP	NAP	NAP	NAP	NAP
19.13	Property		1	Cott Beverage Inc - Sikeston, MO	NAP	NAP	NAP	NAP	NAP	NAP
19.14	Property		1	Dunlop Protective Footwear - Havre De Grace, MD	NAP	NAP	NAP	NAP	NAP	NAP
19.15	Property		1	CSTK - St. Louis, MO	NAP	NAP	NAP	NAP	NAP	NAP
19.16	Property		1	CF Sauer - 39 S Park Dr.	NAP	NAP	NAP	NAP	NAP	NAP
19.17	Property		1	AM Castle - Wichita, KS	NAP	NAP	NAP	NAP	NAP	NAP
19.18	Property		1	CF Sauer - 9 Old Mill Road	NAP	NAP	NAP	NAP	NAP	NAP
19.19	Property		1	CF Sauer - 2447 Eunice Avenue	NAP	NAP	NAP	NAP	NAP	NAP
19.20	Property		1	CF Sauer - 513 West Butler Road	NAP	NAP	NAP	NAP	NAP	NAP
20	Loan		1	30 East 14th Street	NAP	NAP	NAP	NAP	NAP	NAP
21	Loan		1	Creekwood Club	NAP	NAP	NAP	NAP	NAP	NAP
22	Loan		1	The Grant	NAP	NAP	NAP	NAP	NAP	NAP
23	Loan		1	Quixote Studios	NAP	NAP	NAP	NAP	NAP	NAP
24	Loan		1	Fairfield Inn & Suites and Four Points Amarillo	NAP	NAP	NAP	NAP	NAP	NAP
25	Loan		1	2001 Creston Avenue	NAP	NAP	NAP	NAP	NAP	NAP

A-21

BMO 2024-5C5

Annex A

Loan ID Number	Loan / Property Flag	Footnotes (for Loan and Property Information)	# of Properties	Property Name	Third Largest Tenant % of NRA	Third Largest Tenant Lease Expiration Date	Fourth Largest Tenant	Fourth Largest Tenant SF	Fourth Largest Tenant % of NRA	Fourth Largest Tenant Lease Expiration Date

26	Loan		1	Westshore Crossing	NAP	NAP	NAP	NAP	NAP	NAP
27	Loan		1	Stone Point Plaza	7.8%	2/28/2026	Asset Preservation	7,396	7.7%	5/31/2031
28	Loan		1	2739 Creston Avenue	NAP	NAP	NAP	NAP	NAP	NAP
29	Loan		1	Montague Corners	9.4%	5/31/2029	Dollar General	8,450	7.9%	6/30/2025
30	Loan		1	33-35 Howard Street	NAP	NAP	NAP	NAP	NAP	NAP
31	Loan		1	Homewood Suites - Tyler	NAP	NAP	NAP	NAP	NAP	NAP
32	Loan		2	25 Peck Slip & 355 West Broadway Portfolio
32.01	Property		1	25 Peck Slip	NAP	NAP	NAP	NAP	NAP	NAP
32.02	Property		1	355 West Broadway	23.8%	1/4/2035	Le Jardin Salon	1,800	21.4%	11/30/2024
33	Loan		1	Park Parthenia	NAP	NAP	NAP	NAP	NAP	NAP
34	Loan		1	Lexmark	NAP	NAP	NAP	NAP	NAP	NAP
35	Loan		1	Artisan Cove Austin	NAP	NAP	NAP	NAP	NAP	NAP
36	Loan		1	333 South 5th Street	NAP	NAP	NAP	NAP	NAP	NAP

A-22

BMO 2024-5C5

Annex A

Loan ID Number

Loan /
Property Flag

Footnotes (for Loan and Property Information)

# of Properties

Property Name

Fifth Largest Tenant

Fifth Largest Tenant SF

Fifth Largest Tenant % of NRA

Fifth Largest Tenant Lease Expiration Date

Environmental Phase I Report Date

Environmental Phase II Report Date

Engineering Report Date

Seismic Report Date

PML or SEL (%)

Flood Zone

Loan

Arthouse Hotel

NAP

6/18/2024

NAP

6/18/2024

NAP

Loan

The Motif by Morningside

NAP

6/18/2024

NAP

6/12/2024

NAP

Loan

1025 Lenox Park Boulevard Northeast

NAP

2/16/2024

NAP

2/15/2024

NAP

Loan

One Bay

ACCO Brands

7,336

3.8%

7/20/2027

4/8/2024

NAP

4/8/2024

18%

Loan

Fieldside Grande

NAP

5/23/2024

NAP

5/1/2024

NAP

Loan

Gateway Multifamily Portfolio

6.01

Property

Norwood Court Apartments

NAP

5/10/2024

NAP

5/10/2024

NAP

6.02

Property

Delrado Apartments

NAP

5/10/2024

NAP

5/10/2024

NAP

Yes - AE

6.03

Property

Caroline Place Apartments

NAP

5/10/2024

NAP

5/10/2024

NAP

Loan

Stonebriar Centre

Haverty's Furniture

60,000

5.5%

1/31/2026

4/15/2024

NAP

4/16/2024

NAP

Loan

iPark Norwalk

ICR

23,743

6.4%

11/30/2029

2/28/2024

NAP

2/28/2024

NAP

Yes - AE

Loan

1812 North Moore

National Electrical Manufacturers Association

11,839

2.2%

9/30/2036

3/15/2024

NAP

3/15/2024

NAP

Loan

Element & Sheraton Valley Forge

10.01

Property

Sheraton Valley Forge

NAP

5/22/2024

NAP

5/2/2024

NAP

10.02

Property

Element Valley Forge

NAP

5/17/2024

NAP

5/22/2024

NAP

Loan

The Pointe & Oak Shadows

11.01

Property

The Pointe

NAP

12/20/2023

NAP

3/8/2024

NAP

11.02

Property

Oak Shadows

NAP

12/21/2023

NAP

3/8/2024

NAP

Loan

Marlboro Commons

Ulta Salon, Cosmetics & Fragrance, Inc.

10,000

9.1%

2/28/2030

5/16/2024

NAP

5/16/2024

NAP

Loan

Westshore Center

Orion Marine Construction

11,748

5.3%

5/31/2028

6/4/2024

NAP

6/4/2024

NAP

Loan

58 Vanderbilt Avenue

NAP

6/11/2024

NAP

6/10/2024

NAP

Loan

Bruckner Plaza

EZ Shop of Bruckner

3,150

4.0%

3/31/2031

4/16/2024

NAP

4/16/2024

NAP

Loan

Pointe Plaza

Childtime Childcare Inc.

5,986

2.2%

11/30/2025

6/21/2024

NAP

6/21/2024

NAP

Loan

Gallup HQ

NAP

2/22/2024

NAP

3/18/2024

NAP

Loan

C.I.G. Multifamily Portfolio

18.01

Property

Barden Ridge Apartments

NAP

5/17/2024

NAP

5/17/2024

NAP

18.02

Property

Echo Mountain Apartments

NAP

5/10/2024

NAP

5/10/2024

NAP

18.03

Property

Pinewood Forest Apartments

NAP

5/15/2024

NAP

5/17/2024

NAP

18.04

Property

Ridge View Apartments

NAP

5/17/2024

NAP

5/17/2024

NAP

18.05

Property

Blue Ridge Village Apartments

NAP

5/10/2024

NAP

5/10/2024

NAP

18.06

Property

Crystal Chase Apartments

NAP

5/10/2024

NAP

5/10/2024

NAP

Loan

GNL Industrial Portfolio

19.01

Property

FCA USA - Detroit, MI

NAP

3/6/2024

NAP

3/6/2024

NAP

19.02

Property

Grupo Antolin - Shelby Township, MI

NAP

3/6/2024

NAP

3/6/2024

NAP

19.03

Property

Follett School - McHenry, IL

NAP

3/6/2024

NAP

3/6/2024

NAP

19.04

Property

Shaw Aero - Naples, FL

NAP

3/8/2024

NAP

3/6/2024

NAP

Yes - AE

19.05

Property

Kuka - Sterling Heights, MI

NAP

3/6/2024

NAP

3/6/2024

NAP

19.06

Property

ZF Active Safety - Findlay, OH

NAP

3/6/2024

NAP

3/6/2024

NAP

19.07

Property

CF Sauer - 184 Suburban

NAP

3/6/2024

NAP

3/6/2024

13%

19.08

Property

CF Sauer - 728 N Main St.

NAP

3/26/2024

NAP

3/13/2024

NAP

19.09

Property

Walgreens Boot Alliance - Pittsburgh, PA

NAP

3/6/2024

NAP

3/6/2024

NAP

19.10

Property

Hannibal - Houston, TX

NAP

3/6/2024

NAP

3/6/2024

NAP

19.11

Property

FedEx IV - Lexington, KY

NAP

3/6/2024

NAP

3/6/2024

NAP

19.12

Property

VersaFlex - Kansas City, KS

NAP

3/6/2024

NAP

3/6/2024

NAP

19.13

Property

Cott Beverage Inc - Sikeston, MO

NAP

3/6/2024

NAP

3/6/2024

13%

19.14

Property

Dunlop Protective Footwear - Havre De Grace, MD

NAP

3/6/2024

NAP

3/6/2024

NAP

19.15

Property

CSTK - St. Louis, MO

NAP

3/6/2024

NAP

3/6/2024

NAP

19.16

Property

CF Sauer - 39 S Park Dr.

NAP

3/6/2024

NAP

3/6/2024

NAP

19.17

Property

AM Castle - Wichita, KS

NAP

3/26/2024

NAP

3/6/2024

NAP

19.18

Property

CF Sauer - 9 Old Mill Road

NAP

3/15/2024

NAP

3/6/2024

NAP

19.19

Property

CF Sauer - 2447 Eunice Avenue

NAP

3/6/2024

NAP

3/6/2024

NAP

19.20

Property

CF Sauer - 513 West Butler Road

NAP

3/5/2024

NAP

3/6/2024

NAP

Loan

30 East 14th Street

NAP

5/13/2024

NAP

5/13/2024

NAP

Loan

Creekwood Club

NAP

5/31/2024

NAP

5/31/2024

NAP

Loan

The Grant

NAP

6/18/2024

NAP

6/12/2024

NAP

Loan

Quixote Studios

NAP

5/30/2024

NAP

5/29/2024

16%

Loan

Fairfield Inn & Suites and Four Points Amarillo

NAP

4/3/2024

NAP

4/3/2024

NAP

Yes - AE

Loan

2001 Creston Avenue

NAP

6/12/2024

NAP

6/12/2024

NAP

A-23

BMO 2024-5C5

Annex A

Loan ID Number

Loan /
Property Flag

Footnotes (for Loan and Property Information)

# of Properties

Property Name

Fifth Largest Tenant

Fifth Largest Tenant SF

Fifth Largest Tenant % of NRA

Fifth Largest Tenant Lease Expiration Date

Environmental Phase I Report Date

Environmental Phase II Report Date

Engineering Report Date

Seismic Report Date

PML or SEL (%)

Flood Zone

Loan

Westshore Crossing

NAP

5/31/2024

NAP

5/31/2024

NAP

Loan

Stone Point Plaza

Exchange Bank

7,053

7.4%

6/30/2026

5/2/2024

NAP

4/30/2024

4/29/2024

Loan

2739 Creston Avenue

NAP

5/22/2024

NAP

5/22/2024

NAP

Loan

Montague Corners

Sticky Fingers Ribhouse

4,785

4.5%

9/30/2032

5/16/2024

NAP

5/17/2024

NAP

Loan

33-35 Howard Street

NAP

5/15/2024

NAP

5/15/2024

NAP

Loan

Homewood Suites - Tyler

NAP

6/11/2024

NAP

6/11/2024

NAP

Loan

25 Peck Slip & 355 West Broadway Portfolio

32.01

Property

25 Peck Slip

NAP

5/6/2024

NAP

5/6/2024

NAP

Yes

32.02

Property

355 West Broadway

NAP

5/6/2024

NAP

5/6/2024

NAP

Yes

Loan

Park Parthenia

NAP

4/23/2024

NAP

4/23/2024

10%

Loan

Lexmark

NAP

10/25/2023

NAP

10/9/2023

NAP

Loan

Artisan Cove Austin

NAP

5/9/2024

NAP

5/9/2024

NAP

Loan

333 South 5th Street

NAP

5/31/2024

NAP

6/3/2024

NAP

A-24

BMO 2024-5C5

Annex A

Loan ID Number

Loan /
Property Flag

Footnotes (for Loan and Property Information)

# of Properties

Property Name

Ownership Interest

Ground Lease Expiration Date

Ground Lease Extension Terms

Annual Ground Lease Payment as of the Cut-off Date ($)

Annual Ground Rent Increases (Y/N)

Upfront RE Tax Reserve ($)

Monthly RE Tax Reserve ($)

Upfront Insurance Reserve ($)

Monthly Insurance Reserve ($)

Upfront Replacement / PIP Reserve ($)

Loan

Arthouse Hotel

Fee

NAP

661,062

220,354

Springing

Loan

The Motif by Morningside

Fee

NAP

431,430

39,809

Springing

385,000

Loan

1025 Lenox Park Boulevard Northeast

Fee

NAP

Springing

Loan

One Bay

Fee

NAP

383,776

83,430

Springing

Loan

Fieldside Grande

Fee

NAP

484,353

60,544

30,013

3,335

Loan

Gateway Multifamily Portfolio

281,094

31,233

83,792

6.01

Property

Norwood Court Apartments

Fee

NAP

6.02

Property

Delrado Apartments

Fee

NAP

6.03

Property

Caroline Place Apartments

Fee

NAP

Loan

Stonebriar Centre

Fee

NAP

None

NAP

Springing

Loan

iPark Norwalk

Fee

NAP

754,694

125,782

12,047

Springing

Loan

1812 North Moore

Fee

NAP

1,847,102

307,850

22,645

2,516

Loan

Element & Sheraton Valley Forge

349,354

15,079

Springing

10.01

Property

Sheraton Valley Forge

Fee

NAP

10.02

Property

Element Valley Forge

Fee

NAP

Loan

The Pointe & Oak Shadows

206,948

41,390

341,030

71,833

750,000

11.01

Property

The Pointe

Fee

NAP

11.02

Property

Oak Shadows

Fee

NAP

Loan

Marlboro Commons

Fee

NAP

34,523

Springing

Loan

Westshore Center

Fee

NAP

Springing

Loan

58 Vanderbilt Avenue

Fee

NAP

115,862

36,160

7,232

Loan

Bruckner Plaza

Fee

NAP

183,954

91,977

74,101

37,050

Loan

Pointe Plaza

Fee

NAP

88,094

Springing

4,548

Loan

Gallup HQ

Fee

NAP

Springing

Loan

C.I.G. Multifamily Portfolio

24,096

9,798

116,399

9,700

18.01

Property

Barden Ridge Apartments

Fee

NAP

18.02

Property

Echo Mountain Apartments

Fee

NAP

18.03

Property

Pinewood Forest Apartments

Fee

NAP

18.04

Property

Ridge View Apartments

Fee

NAP

18.05

Property

Blue Ridge Village Apartments

Fee

NAP

18.06

Property

Crystal Chase Apartments

Fee

NAP

Loan

GNL Industrial Portfolio

376,843

94,211

Springing

19.01

Property

FCA USA - Detroit, MI

Fee

NAP

19.02

Property

Grupo Antolin - Shelby Township, MI

Fee

NAP

19.03

Property

Follett School - McHenry, IL

Fee

NAP

19.04

Property

Shaw Aero - Naples, FL

Fee

NAP

19.05

Property

Kuka - Sterling Heights, MI

Fee

NAP

19.06

Property

ZF Active Safety - Findlay, OH

Fee

NAP

19.07

Property

CF Sauer - 184 Suburban

Fee

NAP

19.08

Property

CF Sauer - 728 N Main St.

Fee

NAP

19.09

Property

Walgreens Boot Alliance - Pittsburgh, PA

Fee

NAP

19.10

Property

Hannibal - Houston, TX

Fee

NAP

19.11

Property

FedEx IV - Lexington, KY

Fee

NAP

19.12

Property

VersaFlex - Kansas City, KS

Fee

NAP

19.13

Property

Cott Beverage Inc - Sikeston, MO

Fee

NAP

19.14

Property

Dunlop Protective Footwear - Havre De Grace, MD

Fee

NAP

19.15

Property

CSTK - St. Louis, MO

Fee

NAP

19.16

Property

CF Sauer - 39 S Park Dr.

Fee

NAP

19.17

Property

AM Castle - Wichita, KS

Fee

NAP

19.18

Property

CF Sauer - 9 Old Mill Road

Fee

NAP

19.19

Property

CF Sauer - 2447 Eunice Avenue

Fee

NAP

19.20

Property

CF Sauer - 513 West Butler Road

Fee

NAP

Loan

30 East 14th Street

Fee

NAP

131,073

65,536

8,984

2,995

Loan

Creekwood Club

Fee

NAP

215,093

22,406

Loan

The Grant

Fee

NAP

68,916

6,387

Springing

112,000

Loan

Quixote Studios

Fee

NAP

76,022

8,447

Springing

Loan

Fairfield Inn & Suites and Four Points Amarillo

Fee

NAP

190,464

23,808

163,424

16,342

Loan

2001 Creston Avenue

Fee

NAP

1,285

494

26,877

4,749

A-25

BMO 2024-5C5

Annex A

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

26	Loan		1	Westshore Crossing	Fee	NAP	NAP	NAP	NAP	411,534	45,726	262,256	33,546	100,000
27	Loan		1	Stone Point Plaza	Fee	NAP	None	NAP	NAP	95,741	23,935	0	Springing	0
28	Loan		1	2739 Creston Avenue	Fee	NAP	NAP	NAP	NAP	1,160	580	0	Springing	0
29	Loan		1	Montague Corners	Fee	NAP	NAP	NAP	NAP	170,794	23,237	20,347	9,689	0
30	Loan		1	33-35 Howard Street	Fee	NAP	NAP	NAP	NAP	41,555	20,778	11,407	5,703	0
31	Loan		1	Homewood Suites - Tyler	Fee	NAP	NAP	NAP	NAP	159,594	20,999	94,103	Springing	0
32	Loan		2	25 Peck Slip & 355 West Broadway Portfolio						40,651	19,358	15,447	2,942	0
32.01	Property		1	25 Peck Slip	Fee	NAP	NAP	NAP	NAP
32.02	Property		1	355 West Broadway	Fee	NAP	NAP	NAP	NAP
33	Loan		1	Park Parthenia	Fee	NAP	NAP	NAP	NAP	238,610	39,768	127,710	63,855	0
34	Loan		1	Lexmark	Fee	NAP	NAP	NAP	NAP	0	Springing	0	Springing	0
35	Loan		1	Artisan Cove Austin	Fee	NAP	NAP	NAP	NAP	0	Springing	26,720	3,340	0
36	Loan		1	333 South 5th Street	Fee	NAP	NAP	NAP	NAP	1,345	672	604	201	0

A-26

BMO 2024-5C5

Annex A

Loan ID Number	Loan / Property Flag	Footnotes (for Loan and Property Information)	# of Properties	Property Name	Monthly Replacement / FF&E Reserve ($)	Replacement Reserve Caps ($)	Upfront TI/LC Reserve ($)	Monthly TI/LC Reserve ($)	TI/LC Caps ($)	Upfront Debt Service Reserve ($)	Monthly Debt Service Reserve ($)	Debt Service Reserve Cap ($)	Upfront Deferred Maintenance Reserve ($)	Upfront Other Reserve ($)	Monthly Other Reserve ($)

1	Loan		1	Arthouse Hotel	96,897	0	0	0	0	0	0	0	1,555,470	0	0
2	Loan		1	The Motif by Morningside	Springing	192,500	0	0	0	0	0	0	54,230	0	0
3	Loan		1	1025 Lenox Park Boulevard Northeast	5,517	0	0	0	0	0	0	0	0	0	0
4	Loan		1	One Bay	3,247	116,888	500,000	Springing	0	0	0	0	0	1,040,675	0
5	Loan		1	Fieldside Grande	6,000	0	0	0	0	0	0	0	0	0	Springing
6	Loan		3	Gateway Multifamily Portfolio	14,825	0	0	0	0	0	0	0	421,311	0	0
6.01	Property		1	Norwood Court Apartments
6.02	Property		1	Delrado Apartments
6.03	Property		1	Caroline Place Apartments
7	Loan		1	Stonebriar Centre	Springing	438,752	0	91,407	2,193,760	0	0	0	0	12,477,527	0
8	Loan		1	iPark Norwalk	4,652	0	1,500,000	Springing	500,000	0	0	0	4,875	165,000	Springing
9	Loan		1	1812 North Moore	9,062	0	0	113,334	0	0	0	0	0	7,781,444	0
10	Loan		2	Element & Sheraton Valley Forge	43,648	0	0	0	0	0	0	0	11,325	0	0
10.01	Property		1	Sheraton Valley Forge
10.02	Property		1	Element Valley Forge
11	Loan		2	The Pointe & Oak Shadows	29,167	0	0	0	0	0	0	0	1,073,435	0	0
11.01	Property		1	The Pointe
11.02	Property		1	Oak Shadows
12	Loan		1	Marlboro Commons	1,257	60,334	0	4,539	217,883	0	0	0	0	0	0
13	Loan		1	Westshore Center	4,581	0	0	50,000	0	0	0	0	0	1,768,670	0
14	Loan		1	58 Vanderbilt Avenue	3,375	80,964	0	0	0	0	0	0	0	0	0
15	Loan		1	Bruckner Plaza	1,315	0	0	6,573	157,746	0	0	0	85,100	0	0
16	Loan		1	Pointe Plaza	4,548	0	17,053	17,053	0	0	0	0	0	995,718	0
17	Loan		1	Gallup HQ	Springing	0	0	Springing	0	0	0	0	0	0	0
18	Loan		6	C.I.G. Multifamily Portfolio	6,699	0	0	0	0	0	0	0	46,386	0	0
18.01	Property		1	Barden Ridge Apartments
18.02	Property		1	Echo Mountain Apartments
18.03	Property		1	Pinewood Forest Apartments
18.04	Property		1	Ridge View Apartments
18.05	Property		1	Blue Ridge Village Apartments
18.06	Property		1	Crystal Chase Apartments
19	Loan		20	GNL Industrial Portfolio	Springing	0	0	Springing	0	0	0	0	0	1,634,412	0
19.01	Property		1	FCA USA - Detroit, MI
19.02	Property		1	Grupo Antolin - Shelby Township, MI
19.03	Property		1	Follett School - McHenry, IL
19.04	Property		1	Shaw Aero - Naples, FL
19.05	Property		1	Kuka - Sterling Heights, MI
19.06	Property		1	ZF Active Safety - Findlay, OH
19.07	Property		1	CF Sauer - 184 Suburban
19.08	Property		1	CF Sauer - 728 N Main St.
19.09	Property		1	Walgreens Boot Alliance - Pittsburgh, PA
19.10	Property		1	Hannibal - Houston, TX
19.11	Property		1	FedEx IV - Lexington, KY
19.12	Property		1	VersaFlex - Kansas City, KS
19.13	Property		1	Cott Beverage Inc - Sikeston, MO
19.14	Property		1	Dunlop Protective Footwear - Havre De Grace, MD
19.15	Property		1	CSTK - St. Louis, MO
19.16	Property		1	CF Sauer - 39 S Park Dr.
19.17	Property		1	AM Castle - Wichita, KS
19.18	Property		1	CF Sauer - 9 Old Mill Road
19.19	Property		1	CF Sauer - 2447 Eunice Avenue
19.20	Property		1	CF Sauer - 513 West Butler Road
20	Loan		1	30 East 14th Street	396	0	0	0	0	0	0	0	1,875	0	Springing
21	Loan		1	Creekwood Club	3,667	0	0	0	0	0	0	0	51,600	0	0
22	Loan		1	The Grant	Springing	56,000	0	0	0	0	0	0	27,137	0	0
23	Loan		1	Quixote Studios	Springing	0	0	Springing	0	0	0	0	78,650	479,289	0
24	Loan		1	Fairfield Inn & Suites and Four Points Amarillo	24,013	0	0	0	0	0	0	0	0	75,000	Springing
25	Loan		1	2001 Creston Avenue	1,058	0	0	246	0	325,328	0	0	0	0	0

A-27

BMO 2024-5C5

Annex A

Loan ID Number	Loan / Property Flag	Footnotes (for Loan and Property Information)	# of Properties	Property Name	Monthly Replacement / FF&E Reserve ($)	Replacement Reserve Caps ($)	Upfront TI/LC Reserve ($)	Monthly TI/LC Reserve ($)	TI/LC Caps ($)	Upfront Debt Service Reserve ($)	Monthly Debt Service Reserve ($)	Debt Service Reserve Cap ($)	Upfront Deferred Maintenance Reserve ($)	Upfront Other Reserve ($)	Monthly Other Reserve ($)

26	Loan		1	Westshore Crossing	7,021	0	0	0	0	0	0	0	56,313	0	0
27	Loan		1	Stone Point Plaza	1,593	57,361	150,000	7,967	0	0	0	0	300,000	547,160	0
28	Loan		1	2739 Creston Avenue	944	0	0	0	0	0	0	0	0	0	0
29	Loan		1	Montague Corners	1,331	0	250,000	Springing	250,000	0	0	0	28,118	0	0
30	Loan		1	33-35 Howard Street	218	0	24,000	Springing	24,000	0	0	0	0	147,482	0
31	Loan		1	Homewood Suites - Tyler	Springing	0	0	0	0	0	0	0	0	2,433,694	Springing
32	Loan		2	25 Peck Slip & 355 West Broadway Portfolio	154	0	0	877	0	0	0	0	0	0	0
32.01	Property		1	25 Peck Slip
32.02	Property		1	355 West Broadway
33	Loan		1	Park Parthenia	9,313	0	0	0	0	0	0	0	0	0	0
34	Loan		1	Lexmark	Springing	0	0	Springing	0	0	0	0	0	0	0
35	Loan		1	Artisan Cove Austin	317	0	0	0	0	0	0	0	0	0	0
36	Loan		1	333 South 5th Street	117	0	0	0	0	0	0	0	7,150	0	0

A-28

BMO 2024-5C5

Annex A

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

1	Loan		1	Arthouse Hotel		0
2	Loan		1	The Motif by Morningside		0
3	Loan		1	1025 Lenox Park Boulevard Northeast		0
4	Loan		1	One Bay	Rent Concession Reserve ($347,717.00); TATILC Funds ($692,958.00)	0
5	Loan		1	Fieldside Grande	Common Charges Reserve	0
6	Loan		3	Gateway Multifamily Portfolio		0
6.01	Property		1	Norwood Court Apartments
6.02	Property		1	Delrado Apartments
6.03	Property		1	Caroline Place Apartments
7	Loan		1	Stonebriar Centre	Rollover Reserve (Upfront: $11,720,606) and Gap Rent Reserve ($756,921)	0
8	Loan		1	iPark Norwalk	Free Rent Reserve ($150,000); Common Charge Reserve (Upfront: $15,000; Monthly: Springing)	0
9	Loan		1	1812 North Moore	Unfunded Obligations Reserve ($6,245,853); Free Rent Reserve ($1,535,591)	0
10	Loan		2	Element & Sheraton Valley Forge	NAP	0
10.01	Property		1	Sheraton Valley Forge
10.02	Property		1	Element Valley Forge
11	Loan		2	The Pointe & Oak Shadows		0
11.01	Property		1	The Pointe
11.02	Property		1	Oak Shadows
12	Loan		1	Marlboro Commons		0
13	Loan		1	Westshore Center	Outstanding TI/LC Reserve ($1,326,057); Free Rent Reserve ($430,412); Gap Rent Reserve ($12,201)	0
14	Loan		1	58 Vanderbilt Avenue		0
15	Loan		1	Bruckner Plaza		0
16	Loan		1	Pointe Plaza	Existing TI/LC Reserve ($188,703.46); Rent Concession Reserve ($807,014.83)	0
17	Loan		1	Gallup HQ		0
18	Loan		6	C.I.G. Multifamily Portfolio		0
18.01	Property		1	Barden Ridge Apartments
18.02	Property		1	Echo Mountain Apartments
18.03	Property		1	Pinewood Forest Apartments
18.04	Property		1	Ridge View Apartments
18.05	Property		1	Blue Ridge Village Apartments
18.06	Property		1	Crystal Chase Apartments
19	Loan		20	GNL Industrial Portfolio	Follet Replacement Work Reserve ($741,402.50), Free Rent Reserve ($553,119), Cott Beverage Concrete Work Reserve ($230,000), Outstanding TI/LC Reserve ($109,890)	0
19.01	Property		1	FCA USA - Detroit, MI
19.02	Property		1	Grupo Antolin - Shelby Township, MI
19.03	Property		1	Follett School - McHenry, IL
19.04	Property		1	Shaw Aero - Naples, FL
19.05	Property		1	Kuka - Sterling Heights, MI
19.06	Property		1	ZF Active Safety - Findlay, OH
19.07	Property		1	CF Sauer - 184 Suburban
19.08	Property		1	CF Sauer - 728 N Main St.
19.09	Property		1	Walgreens Boot Alliance - Pittsburgh, PA
19.10	Property		1	Hannibal - Houston, TX
19.11	Property		1	FedEx IV - Lexington, KY
19.12	Property		1	VersaFlex - Kansas City, KS
19.13	Property		1	Cott Beverage Inc - Sikeston, MO
19.14	Property		1	Dunlop Protective Footwear - Havre De Grace, MD
19.15	Property		1	CSTK - St. Louis, MO
19.16	Property		1	CF Sauer - 39 S Park Dr.
19.17	Property		1	AM Castle - Wichita, KS
19.18	Property		1	CF Sauer - 9 Old Mill Road
19.19	Property		1	CF Sauer - 2447 Eunice Avenue
19.20	Property		1	CF Sauer - 513 West Butler Road
20	Loan		1	30 East 14th Street	Special Rollover Reserve	600,000
21	Loan		1	Creekwood Club		0
22	Loan		1	The Grant		0
23	Loan		1	Quixote Studios	Rent Concession Reserve	0
24	Loan		1	Fairfield Inn & Suites and Four Points Amarillo	Seasonality Reserve (Upfront: $75,000); PIP Reserve	0
25	Loan		1	2001 Creston Avenue		0

A-29

BMO 2024-5C5

Annex A

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

26	Loan		1	Westshore Crossing		0
27	Loan		1	Stone Point Plaza	Unfunded Obligations Reserve	0
28	Loan		1	2739 Creston Avenue		0
29	Loan		1	Montague Corners		0
30	Loan		1	33-35 Howard Street	Owed TI/LC Reserve ($80,061), Construction Cost Reserve ($67,421)	0
31	Loan		1	Homewood Suites - Tyler	PIP Funds	0
32	Loan		2	25 Peck Slip & 355 West Broadway Portfolio		0
32.01	Property		1	25 Peck Slip
32.02	Property		1	355 West Broadway
33	Loan		1	Park Parthenia	NAP	0
34	Loan		1	Lexmark		0
35	Loan		1	Artisan Cove Austin		0
36	Loan		1	333 South 5th Street		0

A-30

BMO 2024-5C5

Annex A

Loan ID Number

Loan /
Property Flag

Footnotes (for Loan and Property Information)

# of Properties

Property Name

Holdback/ Earnout Amount ($)

Holdback/ Earnout Description

Lockbox
Type

Cash
Management

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

Tenant Specific Excess Cash Trap Trigger (Y/N)

Pari Passu (Y/N)

Pari Passu in Trust Controlling (Y/N)

Trust Pari Passu Cut-off Date Balance ($)

Loan

Arthouse Hotel

NAP

Soft

Springing

Yes

75,000,000

Loan

The Motif by Morningside

NAP

Springing

Yes

NAP

Loan

1025 Lenox Park Boulevard Northeast

NAP

Hard

Springing

Yes

65,000,000

Loan

One Bay

NAP

Hard

In Place

Yes

NAP

Loan

Fieldside Grande

NAP

Soft

Springing

Yes

NAP

Loan

Gateway Multifamily Portfolio

NAP

Soft

Springing

Yes

NAP

6.01

Property

Norwood Court Apartments

6.02

Property

Delrado Apartments

6.03

Property

Caroline Place Apartments

Loan

Stonebriar Centre

NAP

Hard

Springing

Yes

40,000,000

Loan

iPark Norwalk

NAP

Hard

In Place

Yes

TBD

40,000,000

Loan

1812 North Moore

NAP

Hard

Springing

Yes

38,000,000

Loan

Element & Sheraton Valley Forge

NAP

Hard

Springing

Yes

NAP

10.01

Property

Sheraton Valley Forge

10.02

Property

Element Valley Forge

Loan

The Pointe & Oak Shadows

NAP

Springing

Yes

34,850,000

11.01

Property

The Pointe

11.02

Property

Oak Shadows

Loan

Marlboro Commons

NAP

Hard

Springing

Yes

NAP

Loan

Westshore Center

NAP

Hard

Springing

Yes

NAP

Loan

58 Vanderbilt Avenue

NAP

Springing

Yes

NAP

Loan

Bruckner Plaza

NAP

Springing

Yes

NAP

Loan

Pointe Plaza

NAP

Springing

Yes

NAP

Loan

Gallup HQ

NAP

Hard

Springing

Yes

30,000,000

Loan

C.I.G. Multifamily Portfolio

NAP

Springing

Yes

NAP

18.01

Property

Barden Ridge Apartments

18.02

Property

Echo Mountain Apartments

18.03

Property

Pinewood Forest Apartments

18.04

Property

Ridge View Apartments

18.05

Property

Blue Ridge Village Apartments

18.06

Property

Crystal Chase Apartments

Loan

GNL Industrial Portfolio

NAP

Hard

Springing

Yes

20,550,000

19.01

Property

FCA USA - Detroit, MI

19.02

Property

Grupo Antolin - Shelby Township, MI

19.03

Property

Follett School - McHenry, IL

19.04

Property

Shaw Aero - Naples, FL

19.05

Property

Kuka - Sterling Heights, MI

19.06

Property

ZF Active Safety - Findlay, OH

19.07

Property

CF Sauer - 184 Suburban

19.08

Property

CF Sauer - 728 N Main St.

19.09

Property

Walgreens Boot Alliance - Pittsburgh, PA

19.10

Property

Hannibal - Houston, TX

19.11

Property

FedEx IV - Lexington, KY

19.12

Property

VersaFlex - Kansas City, KS

19.13

Property

Cott Beverage Inc - Sikeston, MO

19.14

Property

Dunlop Protective Footwear - Havre De Grace, MD

19.15

Property

CSTK - St. Louis, MO

19.16

Property

CF Sauer - 39 S Park Dr.

19.17

Property

AM Castle - Wichita, KS

19.18

Property

CF Sauer - 9 Old Mill Road

19.19

Property

CF Sauer - 2447 Eunice Avenue

19.20

Property

CF Sauer - 513 West Butler Road

Loan

30 East 14th Street

NAP

Soft

Springing

Yes

NAP

Loan

Creekwood Club

NAP

Soft

Springing

Yes

NAP

Loan

The Grant

NAP

Springing

Yes

NAP

Loan

Quixote Studios

NAP

Springing

Yes

NAP

Loan

Fairfield Inn & Suites and Four Points Amarillo

NAP

Springing

Yes

NAP

Loan

2001 Creston Avenue

NAP

Springing

Yes

NAP

A-31

BMO 2024-5C5

Annex A

Loan ID Number

Loan /
Property Flag

Footnotes (for Loan and Property Information)

# of Properties

Property Name

Holdback/ Earnout Amount ($)

Holdback/ Earnout Description

Lockbox
Type

Cash
Management

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

Tenant Specific Excess Cash Trap Trigger (Y/N)

Pari Passu (Y/N)

Pari Passu in Trust Controlling (Y/N)

Trust Pari Passu Cut-off Date Balance ($)

Loan

Westshore Crossing

NAP

Soft

Springing

Yes

15,000,000

Loan

Stone Point Plaza

NAP

Hard

Springing

Yes

NAP

Loan

2739 Creston Avenue

NAP

Springing

Yes

NAP

Loan

Montague Corners

NAP

Springing

Yes

NAP

Loan

33-35 Howard Street

NAP

Hard

Springing

Yes

NAP

Loan

Homewood Suites - Tyler

NAP

Hard

Springing

Yes

NAP

Loan

25 Peck Slip & 355 West Broadway Portfolio

NAP

Springing

Yes

NAP

32.01

Property

25 Peck Slip

32.02

Property

355 West Broadway

Loan

Park Parthenia

NAP

Springing

Yes

10,000,000

Loan

Lexmark

NAP

Hard

Springing

Yes

9,500,000

Loan

Artisan Cove Austin

NAP

Soft

Springing

Yes

NAP

Loan

333 South 5th Street

NAP

Soft

Springing

Yes

NAP

A-32

BMO 2024-5C5

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 (%)

Loan

Arthouse Hotel

10,000,000

62,354.17

530,010.42

NAP

85,000,000

530,010.42

52.8%

1.53

12.8%

Loan

The Motif by Morningside

NAP

Loan

1025 Lenox Park Boulevard Northeast

10,000,000

66,857.52

501,431.42

NAP

75,000,000

501,431.42

57.8%

1.43

11.5%

Loan

One Bay

NAP

Loan

Fieldside Grande

NAP

Loan

Gateway Multifamily Portfolio

NAP

6.01

Property

Norwood Court Apartments

6.02

Property

Delrado Apartments

6.03

Property

Caroline Place Apartments

Loan

Stonebriar Centre

215,000,000

1,271,403.99

1,507,944.27

NAP

255,000,000

1,507,944.27

42.1%

2.30

16.8%

Loan

iPark Norwalk

55,000,000

306,190.22

528,874.02

NAP

95,000,000

528,874.02

56.6%

1.60

10.9%

Loan

1812 North Moore

135,000,000

946,714.38

1,213,196.95

NAP

173,000,000

1,213,196.95

54.9%

1.55

13.9%

Loan

Element & Sheraton Valley Forge

NAP

10.01

Property

Sheraton Valley Forge

10.02

Property

Element Valley Forge

Loan

The Pointe & Oak Shadows

12,000,000

63,672.22

248,586.97

NAP

46,850,000

248,586.97

64.4%

1.52

10.0%

11.01

Property

The Pointe

11.02

Property

Oak Shadows

Loan

Marlboro Commons

NAP

Loan

Westshore Center

NAP

Loan

58 Vanderbilt Avenue

NAP

Loan

Bruckner Plaza

NAP

Loan

Pointe Plaza

NAP

Loan

Gallup HQ

41,500,000

255,929.63

440,939.01

NAP

71,500,000

440,939.01

55.0%

1.96

14.6%

Loan

C.I.G. Multifamily Portfolio

NAP

18.01

Property

Barden Ridge Apartments

18.02

Property

Echo Mountain Apartments

18.03

Property

Pinewood Forest Apartments

18.04

Property

Ridge View Apartments

18.05

Property

Blue Ridge Village Apartments

18.06

Property

Crystal Chase Apartments

Loan

GNL Industrial Portfolio

216,450,000

1,050,463.92

1,150,196.11

NAP

237,000,000

1,150,196.11

53.8%

2.12

12.6%

19.01

Property

FCA USA - Detroit, MI

19.02

Property

Grupo Antolin - Shelby Township, MI

19.03

Property

Follett School - McHenry, IL

19.04

Property

Shaw Aero - Naples, FL

19.05

Property

Kuka - Sterling Heights, MI

19.06

Property

ZF Active Safety - Findlay, OH

19.07

Property

CF Sauer - 184 Suburban

19.08

Property

CF Sauer - 728 N Main St.

19.09

Property

Walgreens Boot Alliance - Pittsburgh, PA

19.10

Property

Hannibal - Houston, TX

19.11

Property

FedEx IV - Lexington, KY

19.12

Property

VersaFlex - Kansas City, KS

19.13

Property

Cott Beverage Inc - Sikeston, MO

19.14

Property

Dunlop Protective Footwear - Havre De Grace, MD

19.15

Property

CSTK - St. Louis, MO

19.16

Property

CF Sauer - 39 S Park Dr.

19.17

Property

AM Castle - Wichita, KS

19.18

Property

CF Sauer - 9 Old Mill Road

19.19

Property

CF Sauer - 2447 Eunice Avenue

19.20

Property

CF Sauer - 513 West Butler Road

Loan

30 East 14th Street

NAP

Loan

Creekwood Club

NAP

Loan

The Grant

NAP

Loan

Quixote Studios

NAP

Loan

Fairfield Inn & Suites and Four Points Amarillo

NAP

Loan

2001 Creston Avenue

NAP

A-33

BMO 2024-5C5

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 (%)

Loan

Westshore Crossing

35,400,000

194,383.28

276,749.08

NAP

50,400,000

276,749.08

58.5%

1.30

8.7%

Loan

Stone Point Plaza

NAP

Loan

2739 Creston Avenue

NAP

Loan

Montague Corners

NAP

Loan

33-35 Howard Street

NAP

Loan

Homewood Suites - Tyler

NAP

Loan

25 Peck Slip & 355 West Broadway Portfolio

NAP

32.01

Property

25 Peck Slip

32.02

Property

355 West Broadway

Loan

Park Parthenia

22,500,000

140,486.98

202,925.64

NAP

32,500,000

202,925.64

33.2%

2.14

16.4%

Loan

Lexmark

73,000,000

458,886.11

518,604.17

NAP

82,500,000

518,604.17

62.0%

1.97

16.0%

Loan

Artisan Cove Austin

NAP

Loan

333 South 5th Street

NAP

A-34

BMO 2024-5C5

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

Arthouse Hotel

NAP

Loan

The Motif by Morningside

NAP

Loan

1025 Lenox Park Boulevard Northeast

NAP

Loan

One Bay

NAP

Loan

Fieldside Grande

NAP

Loan

Gateway Multifamily Portfolio

NAP

6.01

Property

Norwood Court Apartments

6.02

Property

Delrado Apartments

6.03

Property

Caroline Place Apartments

Loan

Stonebriar Centre

NAP

Loan

iPark Norwalk

15,000,000

14.00000%

110,000,000

706,304.58

65.5%

1.2

9.4%

NAP

Loan

1812 North Moore

NAP

Yes

Future Mezzanine Loan

Loan

Element & Sheraton Valley Forge

NAP

10.01

Property

Sheraton Valley Forge

10.02

Property

Element Valley Forge

Loan

The Pointe & Oak Shadows

NAP

11.01

Property

The Pointe

11.02

Property

Oak Shadows

Loan

Marlboro Commons

NAP

Loan

Westshore Center

NAP

Loan

58 Vanderbilt Avenue

NAP

Loan

Bruckner Plaza

NAP

Loan

Pointe Plaza

NAP

Loan

Gallup HQ

NAP

Loan

C.I.G. Multifamily Portfolio

NAP

18.01

Property

Barden Ridge Apartments

18.02

Property

Echo Mountain Apartments

18.03

Property

Pinewood Forest Apartments

18.04

Property

Ridge View Apartments

18.05

Property

Blue Ridge Village Apartments

18.06

Property

Crystal Chase Apartments

Loan

GNL Industrial Portfolio

NAP

19.01

Property

FCA USA - Detroit, MI

19.02

Property

Grupo Antolin - Shelby Township, MI

19.03

Property

Follett School - McHenry, IL

19.04

Property

Shaw Aero - Naples, FL

19.05

Property

Kuka - Sterling Heights, MI

19.06

Property

ZF Active Safety - Findlay, OH

19.07

Property

CF Sauer - 184 Suburban

19.08

Property

CF Sauer - 728 N Main St.

19.09

Property

Walgreens Boot Alliance - Pittsburgh, PA

19.10

Property

Hannibal - Houston, TX

19.11

Property

FedEx IV - Lexington, KY

19.12

Property

VersaFlex - Kansas City, KS

19.13

Property

Cott Beverage Inc - Sikeston, MO

19.14

Property

Dunlop Protective Footwear - Havre De Grace, MD

19.15

Property

CSTK - St. Louis, MO

19.16

Property

CF Sauer - 39 S Park Dr.

19.17

Property

AM Castle - Wichita, KS

19.18

Property

CF Sauer - 9 Old Mill Road

19.19

Property

CF Sauer - 2447 Eunice Avenue

19.20

Property

CF Sauer - 513 West Butler Road

Loan

30 East 14th Street

NAP

Loan

Creekwood Club

NAP

Loan

The Grant

NAP

Loan

Quixote Studios

NAP

Loan

Fairfield Inn & Suites and Four Points Amarillo

NAP

Loan

2001 Creston Avenue

NAP

A-35

BMO 2024-5C5

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

Westshore Crossing

NAP

Loan

Stone Point Plaza

NAP

Loan

2739 Creston Avenue

NAP

Loan

Montague Corners

NAP

Yes

Future Mezzanine Loan

Loan

33-35 Howard Street

NAP

Loan

Homewood Suites - Tyler

NAP

Loan

25 Peck Slip & 355 West Broadway Portfolio

NAP

Yes

Future Mezzanine Loan

32.01

Property

25 Peck Slip

32.02

Property

355 West Broadway

Loan

Park Parthenia

NAP

Loan

Lexmark

NAP

Loan

Artisan Cove Austin

NAP

Loan

333 South 5th Street

NAP

A-36

BMO 2024-5C5

Annex A

Loan ID Number	Loan / Property Flag	Footnotes (for Loan and Property Information)	# of Properties	Property Name	Sponsor	Non-Recourse Carveout Guarantor

1	Loan		1	Arthouse Hotel	Ben Ashkenazy and Eric Aintabi	Ben Ashkenazy and Eric Aintabi
2	Loan		1	The Motif by Morningside	BFG Investments, LLC	BFG Investments, LLC
3	Loan		1	1025 Lenox Park Boulevard Northeast	Allan Boyd Simpson and Melody Mann-Simpson	Allan Boyd Simpson
4	Loan		1	One Bay	Kirk C. Syme	Kirk C. Syme
5	Loan		1	Fieldside Grande	Gordon "Gil" Horwitz	Gordon "Gil" Horwitz
6	Loan		3	Gateway Multifamily Portfolio	Pinchos D. Shemano and Heyme Bleier	Pinchos D. Shemano and Heyme Bleier
6.01	Property		1	Norwood Court Apartments
6.02	Property		1	Delrado Apartments
6.03	Property		1	Caroline Place Apartments
7	Loan		1	Stonebriar Centre	GGP/Homart II L.L.C., Brookfield Properties Retail Holding LLC and New York State Common Retirement Fund	GGP/Homart II L.L.C.
8	Loan		1	iPark Norwalk	Joseph Cotter and Lynne Ward	Joseph Cotter
9	Loan		1	1812 North Moore	Anthony Westreich	Anthony Westreich
10	Loan		2	Element & Sheraton Valley Forge	Howard J. Wurzak and Kravco Holdings, Inc.	Howard J. Wurzak and Kravco Holdings, Inc.
10.01	Property		1	Sheraton Valley Forge
10.02	Property		1	Element Valley Forge
11	Loan		2	The Pointe & Oak Shadows	Dr. Fercan E. Kalkan and Fatma Kalkan	Dr. Fercan E. Kalkan and Fatma Kalkan
11.01	Property		1	The Pointe
11.02	Property		1	Oak Shadows
12	Loan		1	Marlboro Commons	Robert M. Pagano	Robert M. Pagano
13	Loan		1	Westshore Center	Sergio Gustavo Socolsky	Sergio Gustavo Socolsky
14	Loan		1	58 Vanderbilt Avenue	Bruchy Lefkowitz	Bruchy Lefkowitz
15	Loan		1	Bruckner Plaza	George Huang and Tony Huang	George Huang and Tony Huang
16	Loan		1	Pointe Plaza	David Schostak	David Schostak
17	Loan		1	Gallup HQ	Blue Owl Capital Inc.	Blue Owl Real Estate Fund VI LP, Blue Owl Real Estate Fund VI (A) LP and Blue Owl Real Estate Fund VI (B) LP
18	Loan		6	C.I.G. Multifamily Portfolio	Bradley G. Newton	Bradley G. Newton
18.01	Property		1	Barden Ridge Apartments
18.02	Property		1	Echo Mountain Apartments
18.03	Property		1	Pinewood Forest Apartments
18.04	Property		1	Ridge View Apartments
18.05	Property		1	Blue Ridge Village Apartments
18.06	Property		1	Crystal Chase Apartments
19	Loan		20	GNL Industrial Portfolio	Global Net Lease Operating Partnership, L.P.	Global Net Lease Operating Partnership, L.P.
19.01	Property		1	FCA USA - Detroit, MI
19.02	Property		1	Grupo Antolin - Shelby Township, MI
19.03	Property		1	Follett School - McHenry, IL
19.04	Property		1	Shaw Aero - Naples, FL
19.05	Property		1	Kuka - Sterling Heights, MI
19.06	Property		1	ZF Active Safety - Findlay, OH
19.07	Property		1	CF Sauer - 184 Suburban
19.08	Property		1	CF Sauer - 728 N Main St.
19.09	Property		1	Walgreens Boot Alliance - Pittsburgh, PA
19.10	Property		1	Hannibal - Houston, TX
19.11	Property		1	FedEx IV - Lexington, KY
19.12	Property		1	VersaFlex - Kansas City, KS
19.13	Property		1	Cott Beverage Inc - Sikeston, MO
19.14	Property		1	Dunlop Protective Footwear - Havre De Grace, MD
19.15	Property		1	CSTK - St. Louis, MO
19.16	Property		1	CF Sauer - 39 S Park Dr.
19.17	Property		1	AM Castle - Wichita, KS
19.18	Property		1	CF Sauer - 9 Old Mill Road
19.19	Property		1	CF Sauer - 2447 Eunice Avenue
19.20	Property		1	CF Sauer - 513 West Butler Road
20	Loan		1	30 East 14th Street	Isaac Abraham, Ramiel Ben Yehuda, Cobby Gorjian, and Igal Namdar	Isaac Abraham, Ramiel Ben Yehuda, Cobby Gorjian, and Igal Namdar
21	Loan		1	Creekwood Club	Jakub Hejl	Jakub Hejl
22	Loan		1	The Grant	BFG Investments, LLC and Robert Howe	BFG Investments, LLC and Robert Howe
23	Loan		1	Quixote Studios	Marc L. Luzzatto	Luzzatto Ventures, LP
24	Loan		1	Fairfield Inn & Suites and Four Points Amarillo	Daxaben Jayanti Patel; Jayanti Magan Nathu	Daxaben Jayanti Patel; Jayanti Magan Nathu
25	Loan		1	2001 Creston Avenue	Robert Lumaj	Robert Lumaj

A-37

BMO 2024-5C5

Annex A

Loan ID Number	Loan / Property Flag	Footnotes (for Loan and Property Information)	# of Properties	Property Name	Sponsor	Non-Recourse Carveout Guarantor

26	Loan		1	Westshore Crossing	Jakub Hejl	Jakub Hejl
27	Loan		1	Stone Point Plaza	Matthew T. White	Matthew T. White
28	Loan		1	2739 Creston Avenue	Aleksandr Gilkarov and Roman Matatov	Boris Babakhanov, Aleksandr Gilkarov and Roman Matatov
29	Loan		1	Montague Corners	O’Connor Associates, L.P. and J.W. O’Connor & Co. Incorporated	O’Connor Associates, L.P. and J.W. O’Connor & Co. Incorporated
30	Loan		1	33-35 Howard Street	Atit Javeri	Atit Javeri
31	Loan		1	Homewood Suites - Tyler	Lodging Opportunity Fund II, LP	Lodging Opportunity Fund II, LP
32	Loan		2	25 Peck Slip & 355 West Broadway Portfolio	Julian Kiguel and Luciano Cassin	Julian Kiguel and Luciano Cassin
32.01	Property		1	25 Peck Slip
32.02	Property		1	355 West Broadway
33	Loan		1	Park Parthenia	Laisin Leung and David Leung	Laisin Leung and David Leung
34	Loan		1	Lexmark	Richard A. Bennett III	Richard A. Bennett III
35	Loan		1	Artisan Cove Austin	David M. Spatz	David M. Spatz
36	Loan		1	333 South 5th Street	Asher Paskes	Asher Paskes

A-38

BMO 2024-5C5

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 ($)	Uses: Loan Payoff ($)

1	Loan		1	Arthouse Hotel	No	No	Recapitalization	No	85,000,000	0	0	0	85,000,000	0
2	Loan		1	The Motif by Morningside	No	No	Refinance	No	66,500,000	0	0	0	66,500,000	60,371,044
3	Loan		1	1025 Lenox Park Boulevard Northeast	No	No	Refinance	No	75,000,000	5,205,449	0	0	80,205,449	79,500,000
4	Loan		1	One Bay	No	Yes	Refinance	No	54,320,000	9,591,452	0	0	63,911,452	61,016,689
5	Loan		1	Fieldside Grande	No	No	Refinance	No	52,250,000	1,203,987	0	0	53,453,987	50,462,820
6	Loan		3	Gateway Multifamily Portfolio	No	No	Refinance		41,300,000	82,906	0	0	41,382,906	36,500,000
6.01	Property		1	Norwood Court Apartments				No
6.02	Property		1	Delrado Apartments				No
6.03	Property		1	Caroline Place Apartments				No
7	Loan		1	Stonebriar Centre	No	No	Refinance	No	255,000,000	0	0	0	255,000,000	242,815,054
8	Loan		1	iPark Norwalk	No	No	Refinance	No	95,000,000	0	15,000,000	0	110,000,000	84,749,308
9	Loan		1	1812 North Moore	No	No	Refinance	No	173,000,000	0	0	6,657,808	179,657,808	160,681,751
10	Loan		2	Element & Sheraton Valley Forge	No	No	Refinance		36,400,000	132,612	0	0	36,532,612	35,320,164
10.01	Property		1	Sheraton Valley Forge				No
10.02	Property		1	Element Valley Forge				No
11	Loan		2	The Pointe & Oak Shadows	No	No	Refinance		46,850,000	2,879,256	0	0	49,729,256	41,681,228
11.01	Property		1	The Pointe				No
11.02	Property		1	Oak Shadows				No
12	Loan		1	Marlboro Commons	No	No	Refinance	No	33,000,000	0	0	0	33,000,000	27,704,386
13	Loan		1	Westshore Center	No	No	Refinance	No	32,500,000
14	Loan		1	58 Vanderbilt Avenue	No	No	Refinance	No	32,000,000	1,894,630	0	0	33,894,630	32,220,419
15	Loan		1	Bruckner Plaza	No	No	Refinance	No	31,000,000	486,307	0	0	31,496,307	29,159,467
16	Loan		1	Pointe Plaza	No	No	Refinance	No
17	Loan		1	Gallup HQ	No	No	Recapitalization	No
18	Loan		6	C.I.G. Multifamily Portfolio	No	No	Refinance
18.01	Property		1	Barden Ridge Apartments				No
18.02	Property		1	Echo Mountain Apartments				No
18.03	Property		1	Pinewood Forest Apartments				No
18.04	Property		1	Ridge View Apartments				No
18.05	Property		1	Blue Ridge Village Apartments				No
18.06	Property		1	Crystal Chase Apartments				No
19	Loan		20	GNL Industrial Portfolio	No	No	Refinance
19.01	Property		1	FCA USA - Detroit, MI				No
19.02	Property		1	Grupo Antolin - Shelby Township, MI				No
19.03	Property		1	Follett School - McHenry, IL				No
19.04	Property		1	Shaw Aero - Naples, FL				No
19.05	Property		1	Kuka - Sterling Heights, MI				No
19.06	Property		1	ZF Active Safety - Findlay, OH				No
19.07	Property		1	CF Sauer - 184 Suburban				No
19.08	Property		1	CF Sauer - 728 N Main St.				No
19.09	Property		1	Walgreens Boot Alliance - Pittsburgh, PA				No
19.10	Property		1	Hannibal - Houston, TX				No
19.11	Property		1	FedEx IV - Lexington, KY				No
19.12	Property		1	VersaFlex - Kansas City, KS				No
19.13	Property		1	Cott Beverage Inc - Sikeston, MO				No
19.14	Property		1	Dunlop Protective Footwear - Havre De Grace, MD				No
19.15	Property		1	CSTK - St. Louis, MO				No
19.16	Property		1	CF Sauer - 39 S Park Dr.				No
19.17	Property		1	AM Castle - Wichita, KS				No
19.18	Property		1	CF Sauer - 9 Old Mill Road				No
19.19	Property		1	CF Sauer - 2447 Eunice Avenue				No
19.20	Property		1	CF Sauer - 513 West Butler Road				No
20	Loan		1	30 East 14th Street	No	Yes	Refinance	Yes
21	Loan		1	Creekwood Club	No	No	Refinance	No
22	Loan		1	The Grant	No	No	Refinance	No
23	Loan		1	Quixote Studios	No	No	Refinance	No
24	Loan		1	Fairfield Inn & Suites and Four Points Amarillo	No	No	Refinance	No
25	Loan		1	2001 Creston Avenue	No	No	Refinance	No

A-39

BMO 2024-5C5

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 ($)

Loan

Westshore Crossing

Refinance

Loan

Stone Point Plaza

Refinance

Loan

2739 Creston Avenue

Refinance

Loan

Montague Corners

Acquisition

Loan

33-35 Howard Street

Refinance

Loan

Homewood Suites - Tyler

Refinance

Loan

25 Peck Slip & 355 West Broadway Portfolio

Refinance

32.01

Property

25 Peck Slip

32.02

Property

355 West Broadway

Loan

Park Parthenia

Refinance

Loan

Lexmark

Recapitalization

Loan

Artisan Cove Austin

Refinance

Loan

333 South 5th Street

Refinance

A-40

BMO 2024-5C5

Annex A

Loan ID Number

Loan /
Property Flag

Footnotes (for Loan and Property Information)

# of Properties

Property Name

Uses:
Purchase Price ($)

Uses:
Closing Costs ($)

Uses:
Reserves ($)

Uses: Principal Equity
Distribution ($)

Uses:
Other Uses ($)

Uses:
Total Uses ($)

Franchise Agreement Expiration

Underwritten ADR ($)

Underwritten RevPAR ($)

Underwritten Hotel Occupancy (%)

Loan

Arthouse Hotel

3,168,309

2,216,532

79,615,159

85,000,000

NAP

297.80

238.09

79.9%

Loan

The Motif by Morningside

4,516,137

870,660

742,159

66,500,000

NAP

Loan

1025 Lenox Park Boulevard Northeast

705,449

80,205,449

NAP

Loan

One Bay

970,312

1,924,451

63,911,452

NAP

Loan

Fieldside Grande

2,476,801

514,366

53,453,987

NAP

Loan

Gateway Multifamily Portfolio

4,119,502

763,405

41,382,906

NAP

6.01

Property

Norwood Court Apartments

NAP

6.02

Property

Delrado Apartments

NAP

6.03

Property

Caroline Place Apartments

NAP

Loan

Stonebriar Centre

811,504

10,449,929

923,513

255,000,000

NAP

Loan

iPark Norwalk

6,857,783

2,436,615

15,956,294

110,000,000

NAP

Loan

1812 North Moore

1,474,724

9,651,191

7,850,142

179,657,808

NAP

Loan

Element & Sheraton Valley Forge

851,769

360,679

36,532,612

Various

173.02

105.66

61.1%

10.01

Property

Sheraton Valley Forge

10/8/2032

184.47

107.50

58.3%

10.02

Property

Element Valley Forge

6/11/2041

157.68

102.90

65.3%

Loan

The Pointe & Oak Shadows

5,676,615

2,371,413

49,729,256

NAP

11.01

Property

The Pointe

NAP

11.02

Property

Oak Shadows

NAP

Loan

Marlboro Commons

1,765,346

34,523

3,495,745

33,000,000

NAP

Loan

Westshore Center

NAP

Loan

58 Vanderbilt Avenue

1,522,189

152,021

33,894,630

NAP

Loan

Bruckner Plaza

1,993,685

343,155

31,496,307

NAP

Loan

Pointe Plaza

NAP

Loan

Gallup HQ

NAP

Loan

C.I.G. Multifamily Portfolio

NAP

18.01

Property

Barden Ridge Apartments

NAP

18.02

Property

Echo Mountain Apartments

NAP

18.03

Property

Pinewood Forest Apartments

NAP

18.04

Property

Ridge View Apartments

NAP

18.05

Property

Blue Ridge Village Apartments

NAP

18.06

Property

Crystal Chase Apartments

NAP

Loan

GNL Industrial Portfolio

NAP

19.01

Property

FCA USA - Detroit, MI

NAP

19.02

Property

Grupo Antolin - Shelby Township, MI

NAP

19.03

Property

Follett School - McHenry, IL

NAP

19.04

Property

Shaw Aero - Naples, FL

NAP

19.05

Property

Kuka - Sterling Heights, MI

NAP

19.06

Property

ZF Active Safety - Findlay, OH

NAP

19.07

Property

CF Sauer - 184 Suburban

NAP

19.08

Property

CF Sauer - 728 N Main St.

NAP

19.09

Property

Walgreens Boot Alliance - Pittsburgh, PA

NAP

19.10

Property

Hannibal - Houston, TX

NAP

19.11

Property

FedEx IV - Lexington, KY

NAP

19.12

Property

VersaFlex - Kansas City, KS

NAP

19.13

Property

Cott Beverage Inc - Sikeston, MO

NAP

19.14

Property

Dunlop Protective Footwear - Havre De Grace, MD

NAP

19.15

Property

CSTK - St. Louis, MO

NAP

19.16

Property

CF Sauer - 39 S Park Dr.

NAP

19.17

Property

AM Castle - Wichita, KS

NAP

19.18

Property

CF Sauer - 9 Old Mill Road

NAP

19.19

Property

CF Sauer - 2447 Eunice Avenue

NAP

19.20

Property

CF Sauer - 513 West Butler Road

NAP

Loan

30 East 14th Street

NAP

Loan

Creekwood Club

NAP

Loan

The Grant

NAP

Loan

Quixote Studios

NAP

Loan

Fairfield Inn & Suites and Four Points Amarillo

9/7/2041

97.44

74.64

76.6%

Loan

2001 Creston Avenue

NAP

A-41

BMO 2024-5C5

Annex A

Loan ID Number

Loan /
Property Flag

Footnotes (for Loan and Property Information)

# of Properties

Property Name

Uses:
Purchase Price ($)

Uses:
Closing Costs ($)

Uses:
Reserves ($)

Uses: Principal Equity
Distribution ($)

Uses:
Other Uses ($)

Uses:
Total Uses ($)

Franchise Agreement Expiration

Underwritten ADR ($)

Underwritten RevPAR ($)

Underwritten Hotel Occupancy (%)

Loan

Westshore Crossing

NAP

Loan

Stone Point Plaza

NAP

Loan

2739 Creston Avenue

NAP

Loan

Montague Corners

NAP

Loan

33-35 Howard Street

NAP

Loan

Homewood Suites - Tyler

6/30/2036

127.33

102.45

80.5%

Loan

25 Peck Slip & 355 West Broadway Portfolio

NAP

32.01

Property

25 Peck Slip

NAP

32.02

Property

355 West Broadway

NAP

Loan

Park Parthenia

NAP

Loan

Lexmark

NAP

Loan

Artisan Cove Austin

NAP

Loan

333 South 5th Street

NAP

A-42

BMO 2024-5C5

Annex A

Loan ID Number

Loan /
Property Flag

Footnotes (for Loan and Property Information)

# of Properties

Property Name

Most Recent
ADR ($)

Most Recent
RevPAR ($)

Most Recent
Hotel Occupancy (%)

Second Most
Recent ADR ($)

Second Most
Recent RevPAR ($)

Second Most Recent
Hotel Occupancy (%)

Third Most
Recent ADR ($)

Third Most
Recent RevPAR ($)

Third Most Recent
Hotel Occupancy (%)

Loan

Arthouse Hotel

297.80

238.09

79.9%

297.98

237.85

79.8%

284.19

211.45

74.4%

Loan

The Motif by Morningside

NAP

Loan

1025 Lenox Park Boulevard Northeast

NAP

Loan

One Bay

NAP

Loan

Fieldside Grande

NAP

Loan

Gateway Multifamily Portfolio

NAP

6.01

Property

Norwood Court Apartments

NAP

6.02

Property

Delrado Apartments

NAP

6.03

Property

Caroline Place Apartments

NAP

Loan

Stonebriar Centre

NAP

Loan

iPark Norwalk

NAP

Loan

1812 North Moore

NAP

Loan

Element & Sheraton Valley Forge

173.02

105.66

61.1%

170.80

106.66

62.4%

161.23

90.36

56.0%

10.01

Property

Sheraton Valley Forge

184.47

107.50

58.3%

179.88

106.22

59.0%

170.31

83.20

48.9%

10.02

Property

Element Valley Forge

157.68

102.90

65.3%

158.89

107.33

67.6%

151.28

101.10

66.8%

Loan

The Pointe & Oak Shadows

NAP

11.01

Property

The Pointe

NAP

11.02

Property

Oak Shadows

NAP

Loan

Marlboro Commons

NAP

Loan

Westshore Center

NAP

Loan

58 Vanderbilt Avenue

NAP

Loan

Bruckner Plaza

NAP

Loan

Pointe Plaza

NAP

Loan

Gallup HQ

NAP

Loan

C.I.G. Multifamily Portfolio

NAP

18.01

Property

Barden Ridge Apartments

NAP

18.02

Property

Echo Mountain Apartments

NAP

18.03

Property

Pinewood Forest Apartments

NAP

18.04

Property

Ridge View Apartments

NAP

18.05

Property

Blue Ridge Village Apartments

NAP

18.06

Property

Crystal Chase Apartments

NAP

Loan

GNL Industrial Portfolio

NAP

19.01

Property

FCA USA - Detroit, MI

NAP

19.02

Property

Grupo Antolin - Shelby Township, MI

NAP

19.03

Property

Follett School - McHenry, IL

NAP

19.04

Property

Shaw Aero - Naples, FL

NAP

19.05

Property

Kuka - Sterling Heights, MI

NAP

19.06

Property

ZF Active Safety - Findlay, OH

NAP

19.07

Property

CF Sauer - 184 Suburban

NAP

19.08

Property

CF Sauer - 728 N Main St.

NAP

19.09

Property

Walgreens Boot Alliance - Pittsburgh, PA

NAP

19.10

Property

Hannibal - Houston, TX

NAP

19.11

Property

FedEx IV - Lexington, KY

NAP

19.12

Property

VersaFlex - Kansas City, KS

NAP

19.13

Property

Cott Beverage Inc - Sikeston, MO

NAP

19.14

Property

Dunlop Protective Footwear - Havre De Grace, MD

NAP

19.15

Property

CSTK - St. Louis, MO

NAP

19.16

Property

CF Sauer - 39 S Park Dr.

NAP

19.17

Property

AM Castle - Wichita, KS

NAP

19.18

Property

CF Sauer - 9 Old Mill Road

NAP

19.19

Property

CF Sauer - 2447 Eunice Avenue

NAP

19.20

Property

CF Sauer - 513 West Butler Road

NAP

Loan

30 East 14th Street

NAP

Loan

Creekwood Club

NAP

Loan

The Grant

NAP

Loan

Quixote Studios

NAP

Loan

Fairfield Inn & Suites and Four Points Amarillo

97.44

74.64

76.6%

94.86

71.06

74.9%

101.00

66.38

65.7%

Loan

2001 Creston Avenue

NAP

A-43

BMO 2024-5C5

Annex A

Loan ID Number

Loan /
Property Flag

Footnotes (for Loan and Property Information)

# of Properties

Property Name

Most Recent
ADR ($)

Most Recent
RevPAR ($)

Most Recent
Hotel Occupancy (%)

Second Most
Recent ADR ($)

Second Most
Recent RevPAR ($)

Second Most Recent
Hotel Occupancy (%)

Third Most
Recent ADR ($)

Third Most
Recent RevPAR ($)

Third Most Recent
Hotel Occupancy (%)

Loan

Westshore Crossing

NAP

Loan

Stone Point Plaza

NAP

Loan

2739 Creston Avenue

NAP

Loan

Montague Corners

NAP

Loan

33-35 Howard Street

NAP

Loan

Homewood Suites - Tyler

127.33

102.45

80.5%

127.01

105.58

83.1%

125.69

103.09

82.0%

Loan

25 Peck Slip & 355 West Broadway Portfolio

NAP

32.01

Property

25 Peck Slip

NAP

32.02

Property

355 West Broadway

NAP

Loan

Park Parthenia

NAP

Loan

Lexmark

NAP

Loan

Artisan Cove Austin

NAP

Loan

333 South 5th Street

NAP

A-44

BMO 2024-5C5 Mortgage Trust FWPFree writing prospectus