EX-99.1 4 ex99_1.htm certstmt_10dbmoc24c102511.htm - Generated by SEC Publisher for SEC Filing
BMO 2024-C10 Mortgage Trust
Commercial Mortgage Pass-Through Certificates, Series 2024-C10
STATEMENT TO NOTEHOLDERS

 

November 18, 2025

 

TRANSACTION PARTIES

 
Depositor: BMO Commercial Mortgage Securities LLC
Master Servicer: KeyBank National Association
Special Servicer: 3650 REIT Loan Servicing LLC
Asset Representations Reviewer /  
  Park Bridge Lender Services LLC
Operating Advisor:    
Trustee: Wilmington Savings Fund Society, FSB
Certificate Administrator: Citibank, N.A.  
 
 
 
 
  Danny Lee Citibank, Agency and Trust
  (212) 816-4936 388 Greenwich Street Trading, 4th Floor
danny1.lee@citi.com New York, NY 10013

 

TABLE OF CONTENTS

 
1 . Distribution Summary 2
1.1 . Summary 2
1.2 . Factors 3
2 . Distribution Detail 4
2.1 . Interest Detail 4
2.2 . Interest Shortfall Detail 5
2.3 . Principal Detail 6
3 . Reconciliation Detail 7
4 . Other Information 8
5 . Stratification Detail 9
6 . Mortgage Loan Detail 14
7 . NOI Detail 16
8 . Delinquency Loan Detail 18
9 . Collateral Performance Delinquency and Loan Status Detail 19
10 . Appraisal Reduction Detail 20
11 . Historical Appraisal Reduction Detail 21
12 . Loan Modification Detail 22
13 . Historical Loan Modification Detail 23
14 . Specially Serviced Loan Detail 24
15 . Historical Specially Serviced Loan Detail 25
16 . Unscheduled Principal Detail 26
17 . Historical Unscheduled Principal Detail 27
18 . Liquidated Loan Detail 28
19 . Historical Liquidated Loan Detail 29
20 . CREFC Investor Reporting Package Legends 30
21 . Notes 31

 

Reports Available at sf.citidirect.com v. 21.09.28 Page 1 of 31 © Copyright 2025 Citigroup

 


 

BMO 2024-C10 Mortgage Trust
Commercial Mortgage Pass-Through Certificates, Series 2024-C10
DISTRIBUTION SUMMARY

 

November 18, 2025

 

                      Accretion    
                      &    
                      Non-Cash    
          Accrual   Other       Balance    
  Original Prior Pass-Through   Day Interest (As Interest) Principal Total Realized Loss Increase/   Current
Class Balance Balance Rate   Count Distributed Distributed Distributed Distributed /(Recovery) (Decrease)   Balance
 
A-1 1,337,000.00 - 4.897000 % 30/360 - - - - - -   -
A-3 69,700,000.00 69,116,257.44 6.013000 % 30/360 346,330.05 - 17,725.92 364,055.97 - -   69,098,531.52
A-4 115,000,000.00 115,000,000.00 5.189000 % 30/360 497,279.17 - - 497,279.17 - -   115,000,000.00
A-5 318,523,000.00 318,523,000.00 5.477900 % 30/360 1,454,030.95 - - 1,454,030.95 - -   318,523,000.00
A-S 66,968,000.00 66,968,000.00 5.728500 % 30/360 319,688.49 - - 319,688.49 - -   66,968,000.00
A-SB 2,221,000.00 2,221,000.00 5.464300 % 30/360 10,113.51 - - 10,113.51 - -   2,221,000.00
B 39,818,000.00 39,818,000.00 6.079000 % 30/360 201,711.35 - - 201,711.35 - -   39,818,000.00
C 28,959,000.00 28,959,000.00 5.979000 % 30/360 144,288.22 - - 144,288.22 - -   28,959,000.00
D 7,457,000.00 7,457,000.00 4.500000 % 30/360 27,963.75 - - 27,963.75 - -   7,457,000.00
E-RR 16,072,000.00 16,072,000.00 6.298188 % 30/360 84,353.73 - - 84,353.73 - -   16,072,000.00
F-RR 15,385,000.00 15,385,000.00 6.298188 % 30/360 80,748.02 - - 80,748.02 - -   15,385,000.00
G-RR 10,859,000.00 10,859,000.00 6.298188 % 30/360 56,993.35 - - 56,993.35 - -   10,859,000.00
J-RR 31,674,555.00 31,674,555.00 6.298188 % 30/360 166,243.56 - - 166,243.56 - -   31,674,555.00
R - - 0.000000 % 30/360 - - - - - -   -
Total 723,973,555.00 722,052,812.44       3,389,744.15 - 17,725.92 3,407,470.07 - -   722,035,086.52
Notional                          
X-A 506,781,000.00 504,860,257.44 0.812899 % 30/360 342,000.42 - - 342,000.42 - (17,725.92 ) 504,842,531.52
X-B 135,745,000.00 135,745,000.00 0.413436 % 30/360 46,768.24 - - 46,768.24 - -   135,745,000.00
X-D 7,457,000.00 7,457,000.00 1.798188 % 30/360 11,174.24 - - 11,174.24 - -   7,457,000.00
Total 649,983,000.00 648,062,257.44       399,942.90 - - 399,942.90 - (17,725.92 ) 648,044,531.52
 
Grand Total 1,373,956,555 1,370,115,070       3,789,687.05 - 17,725.92 3,807,412.97 - (17,725.92 ) 1,370,079,618

 

Reports Available at sf.citidirect.com v. 21.09.28 Page 2 of 31 © Copyright 2025 Citigroup

 


 

BMO 2024-C10 Mortgage Trust
Commercial Mortgage Pass-Through Certificates, Series 2024-C10
DISTRIBUTION SUMMARY - FACTORS

 

November 18, 2025

 

                  Accretion  
                  &  
                  Non-Cash  
          Other       Balance  
      Record Interest (As Interest) Principal Total Realized Loss Increase/ Current
Class CUSIP   Date Distributed Distributed Distributed Distributed /(Recovery) (Decrease) Balance
 
A-1 096920 AA1 10/31/2025 - - - - - - -
A-3 096920 AB9 10/31/2025 4.96886729 - 0.25431736 5.22318465 - - 991.37061004
A-4 096920 AC7 10/31/2025 4.32416670 - - 4.32416670 - - 1,000.00000000
A-5 096920 AD5 10/31/2025 4.56491666 - - 4.56491666 - - 1,000.00000000
A-S 096920 AH6 10/31/2025 4.77375000 - - 4.77375000 - - 1,000.00000000
X-A 096920 AF0 10/31/2025 0.67484854 - - 0.67484854 - - 996.17493852
A-SB 096920 AE3 10/31/2025 4.55358397 - - 4.55358397 - - 1,000.00000000
B 096920 AJ2 10/31/2025 5.06583329 - - 5.06583329 - - 1,000.00000000
X-B 096920 AG8 10/31/2025 0.34453011 - - 0.34453011 - - 1,000.00000000
C 096920 AK9 10/31/2025 4.98250009 - - 4.98250009 - - 1,000.00000000
D 096920AN3 U08909AB6   10/31/2025 3.75000000 - - 3.75000000 - - 1,000.00000000
X-D 096920AL7 U08909AA8   10/31/2025 1.49849001 - - 1.49849001 - - 1,000.00000000
E-RR 096920 AQ6 10/31/2025 5.24848992 - - 5.24848992 - - 1,000.00000000
F-RR 096920 AS2 10/31/2025 5.24849009 - - 5.24849009 - - 1,000.00000000
G-RR 096920 AU7 10/31/2025 5.24848973 - - 5.24848973 - - 1,000.00000000
J-RR 096920 AW3 10/31/2025 5.24848921 - - 5.24848921 - - 1,000.00000000
R 096920 AY9 10/31/2025 - - - - - - -

 

Reports Available at sf.citidirect.com v. 21.09.28 Page 3 of 31 © Copyright 2025 Citigroup

 


 

BMO 2024-C10 Mortgage Trust
Commercial Mortgage Pass-Through Certificates, Series 2024-C10
DISTRIBUTION INFORMATION - INTEREST DETAIL

 

November 18, 2025

 

      Rate         Interest   Shortfall       Paid  
                              Cap  
              Accrual Net Accreted Non Carry Cap Carryover     Carryover  
Class Uncapped Capped   Next   Dates Accrued /Deferred Recovered Forward /Basis Risk Accrued Carry Forward /Basis Risk Total
 
A-1 4.89700 % 4.89700 % 4.89700 % 10/01-10/31 - - - - - - - - -
A-3 6.01300 % 6.01300 % 0.00000 % 10/01-10/31 346,330.05 - - - - 346,330.05 - - 346,330.05
A-4 5.18900 % 5.18900 % 0.00000 % 10/01-10/31 497,279.17 - - - - 497,279.17 - - 497,279.17
A-5 5.47790 % 5.47790 % 5.47790 % 10/01-10/31 1,454,030.95 - - - - 1,454,030.95 - - 1,454,030.95
A-S 5.72850 % 5.72850 % 5.72850 % 10/01-10/31 319,688.49 - - - - 319,688.49 - - 319,688.49
A-SB 5.46430 % 5.46430 % 5.46430 % 10/01-10/31 10,113.51 - - - - 10,113.51 - - 10,113.51
B 6.07900 % 6.07900 % 6.07900 % 10/01-10/31 201,711.35 - - - - 201,711.35 - - 201,711.35
C 5.97900 % 5.97900 % 5.97900 % 10/01-10/31 144,288.22 - - - - 144,288.22 - - 144,288.22
D 4.50000 % 4.50000 % 4.50000 % 10/01-10/31 27,963.75 - - - - 27,963.75 - - 27,963.75
E-RR 6.29819 % 6.29819 % 6.29819 % 10/01-10/31 84,353.73 - - - - 84,353.73 - - 84,353.73
F-RR 6.29819 % 6.29819 % 6.29819 % 10/01-10/31 80,748.02 - - - - 80,748.02 - - 80,748.02
G-RR 6.29819 % 6.29819 % 6.29819 % 10/01-10/31 56,993.35 - - - - 56,993.35 - - 56,993.35
J-RR 6.29819 % 6.29819 % 6.29819 % 10/01-10/31 166,243.59 - - 0.03 - 166,243.56 - - 166,243.56
R 0.00000 % 0.00000 % 0.00000 % 10/01-10/31 - - - - - - - - -
Total               3,389,744.18 - - 0.03 - 3,389,744.15 - - 3,389,744.15
Notional                                
X-A 0.81290 % 0.81290 % 0.81290 % 10/01-10/31 342,000.42 - - - - 342,000.42 - - 342,000.42
X-B 0.41344 % 0.41344 % 0.41344 % 10/01-10/31 46,768.24 - - - - 46,768.24 - - 46,768.24
X-D 1.79819 % 1.79819 % 1.79819 % 10/01-10/31 11,174.24 - - - - 11,174.24 - - 11,174.24
Total               399,942.90 - - - - 399,942.90 - - 399,942.90
 
Grand Total               3,789,687.08 - - 0.03 - 3,789,687.05 - - 3,789,687.05

 

Reports Available at sf.citidirect.com v. 21.09.28 Page 4 of 31 © Copyright 2025 Citigroup

 


 

BMO 2024-C10 Mortgage Trust
Commercial Mortgage Pass-Through Certificates, Series 2024-C10
DISTRIBUTION INFORMATION - INTEREST SHORTFALL DETAIL

 

November 18, 2025

 

                        Cap Carryover /    
  Non-Recov Shortfall       Carry Forward Interest       Basis Risk Shortfall    
      Other                      
Class PPIS SSRA Shortfall Prior   Int. on Prior New Paid Outstanding Prior Int. on Prior New Paid Outstanding
 
A-1 - - - -   - - - - - - - - -
A-3 - - - -   - - - - - - - - -
A-4 - - - -   - - - - - - - - -
A-5 - - - -   - - - - - - - - -
A-S - - - -   - - - - - - - - -
A-SB - - - -   - - - - - - - - -
B - - - -   - - - - - - - - -
C - - - -   - - - - - - - - -
D - - - -   - - - - - - - - -
E-RR - - - -   - - - - - - - - -
F-RR - - - -   - - - - - - - - -
G-RR - - - -   - - - - - - - - -
J-RR - - -   0.22 - 0.03 - 0.25 - - - - -
R - - - -   - - - - - - - - -
Total - - -   0.22 - 0.03 - 0.25 - - - - -
Notional                            
X-A - - - -   - - - - - - - - -
X-B - - - -   - - - - - - - - -
X-D - - - -   - - - - - - - - -
Total - - - -   - - - - - - - - -
 
Grand Total - - -   0.22 - 0.03 - 0.25 - - - - -

 

Reports Available at sf.citidirect.com v. 21.09.28 Page 5 of 31 © Copyright 2025 Citigroup

 


 

BMO 2024-C10 Mortgage Trust
Commercial Mortgage Pass-Through Certificates, Series 2024-C10
DISTRIBUTION INFORMATION - PRINCIPAL DETAIL

 

November 18, 2025

 

          Accretion                    
          &                    
          Non-Cash                    
          Balance   Cumulative                
  Prior Principal Accreted Realized Loss Increase/ Current Realized Class %   Class %   Sub %   Sub %  
Class Balance Distributed Principal /(Recovery) (Decrease) Balance Loss Original   Current   Original   Current  
 
A-1 - - - - - - - 0.00 % 0.00 % 0.00 % 30.08 %
A-3 69,116,257.44 17,725.92 - - - 69,098,531.52 - 0.00 % 0.00 % 0.00 % 0.00 %
A-4 115,000,000.00 - - - - 115,000,000.00 - 0.00 % 0.00 % 0.00 % 0.00 %
A-5 318,523,000.00 - - - - 318,523,000.00 - 0.00 % 44.11 % 0.00 % 30.08 %
A-S 66,968,000.00 - - - - 66,968,000.00 - 0.00 % 9.27 % 0.00 % 20.81 %
A-SB 2,221,000.00 - - - - 2,221,000.00 - 0.00 % 0.31 % 0.00 % 30.08 %
B 39,818,000.00 - - - - 39,818,000.00 - 0.00 % 5.51 % 0.00 % 15.29 %
C 28,959,000.00 - - - - 28,959,000.00 - 0.00 % 4.01 % 0.00 % 11.28 %
D 7,457,000.00 - - - - 7,457,000.00 - 0.00 % 1.03 % 0.00 % 10.25 %
E-RR 16,072,000.00 - - - - 16,072,000.00 - 0.00 % 2.23 % 0.00 % 8.02 %
F-RR 15,385,000.00 - - - - 15,385,000.00 - 0.00 % 2.13 % 0.00 % 5.89 %
G-RR 10,859,000.00 - - - - 10,859,000.00 - 0.00 % 1.50 % 0.00 % 4.39 %
J-RR 31,674,555.00 - - - - 31,674,555.00 - 0.00 % 4.39 % 0.00 % 0.00 %
R - - - - - - - 0.00 % 0.00 % 0.00 % 0.00 %
 
Total 722,052,812.44 17,725.92 - - - 722,035,086.52 - 0.00 % 74.50 %        

 

Reports Available at sf.citidirect.com v. 21.09.28 Page 6 of 31 © Copyright 2025 Citigroup

 


 

BMO 2024-C10 Mortgage Trust
Commercial Mortgage Pass-Through Certificates, Series 2024-C10
RECONCILIATION DETAIL

 

November 18, 2025

 

SOURCE OF FUNDS     ALLOCATION OF FUNDS  
 
Interest Funds Available     Scheduled Fees    
Scheduled Interest 3,800,843.79   Servicing Fee 1,488.25  
Prepayment Interest Shortfall -   Trustee/Certificate Administrator Fee 8,095.43  
Interest Adjustments -   Operating Advisor Fee 1,044.55  
ASER Amount -   Asset Representations Reviewer Ongoing Fee 217.62  
Realized Loss in Excess of Principal Balance -   CREFC Intellectual Property Royalty License Fee 310.89  
Total Interest Funds Available   3,800,843.79 Total Scheduled Fees   11,156.74
Principal Funds Available     Additional Fees, Expenses, etc.    
Scheduled Principal 17,725.92   Additional Servicing Fee -  
Unscheduled Principal Collections -   Special Servicing Fee -  
Net Liquidation Proceeds -   Work-out Fee -  
Repurchased Principal -   Liquidation Fee -  
Substitution Principal -   Trust Fund Expenses -  
Other Principal -   Trust Advisor Expenses -  
      Reimbursement of Interest on Advances to the Servicer -  
Total Principal Funds Available   17,725.92      
      Borrower Reimbursable Trust Fund Expenses -  
Other Funds Available          
      Other Expenses -  
Yield Maintenance Charges -        
Withdrawal of Withheld Amounts from the Interest Reserve     Total Additional Fees, Expenses, etc.   -
Account -        
      Distributions    
Deposit of Withheld Amounts to the Interest Reserve Account -        
      Interest Distribution 3,789,687.05  
Total Other Funds Available   - Principal Distribution 17,725.92  
      Yield Maintenance Charge Distribution -  
      Total Distributions   3,807,412.97
 
 
 
 
Total Funds Available   3,818,569.71      
      Total Funds Allocated   3,818,569.71

 

Reports Available at sf.citidirect.com v. 21.09.28 Page 7 of 31 © Copyright 2025 Citigroup

 


 

BMO 2024-C10 Mortgage Trust
Commercial Mortgage Pass-Through Certificates, Series 2024-C10
OTHER INFORMATION
Interest Reserve Account Information

 

November 18, 2025

 

  Beginning Interest Reserve Account Balance 0.00  
  Deposit of Withheld Amounts to the Interest Reserve Account 0.00  
  Withdrawal of Withheld Amounts from the Interest Reserve Account 0.00  
  Ending Interest Reserve Account Balance 0.00  
Collateral Information    
  % of Cut-Off Principal Balance Outstanding 99.732246 %
Controlling Class Information    
  Controlling Class is Class J-RR.    
  The Controlling Class Representative is 3650 REIT 2 PF-2 BHE LLC.    
There Are No Disclosable Special Servicer Fees.    

 

Reports Available at sf.citidirect.com v. 21.09.28 Page 8 of 31 © Copyright 2025 Citigroup

 


 

BMO 2024-C10 Mortgage Trust
Commercial Mortgage Pass-Through Certificates, Series 2024-C10
STRATIFICATION DETAIL

 

November 18, 2025

 

Anticipated Remaining Term          
 
Anticipated Remaining Asset Ending Scheduled % of     Wtd Avg
Term Range Count Balance Agg.Bal. WAC WAM DSCR
 
60 Months or Less 0 0.00 0.00 0.0000 0 0.000000
61 to 90 Months 7 69,700,000.00 9.65 3.9359 72 2.234247
91 Months or Greater 34 652,335,087.38 90.35 6.3456 105 0.845332
Total 41 722,035,087.38 100.00 6.1130 102 0.979407
 
Debt Service Coverage Ratio          
 
Debt Service Coverage Asset Ending Scheduled % of     Wtd Avg
Ratio Range Count Balance Agg.Bal. WAC WAM DSCR
 
1.250 or Less 12 314,680,500.00 43.58 6.3700 106 -0.655363
1.251 to 1.500 6 67,925,000.00 9.41 6.6796 100 1.395808
1.501 to 1.750 1 20,750,000.00 2.87 7.0000 106 1.560000
1.751 to 2.000 7 136,200,000.00 18.86 6.2110 102 1.884805
2.001 to 2.250 3 47,399,828.07 6.56 5.4901 100 2.142662
2.251 to 2.500 5 40,500,000.00 5.61 4.6813 84 2.364198
2.501 to 2.750 4 67,962,192.19 9.41 5.1370 97 2.554431
2.751 to 3.000 0 0.00 0.00 0.0000 0 0.000000
3.001 to 3.250 0 0.00 0.00 0.0000 0 0.000000
3.251 to 3.500 0 0.00 0.00 0.0000 0 0.000000
3.501 to 3.750 0 0.00 0.00 0.0000 0 0.000000
3.751 to 4.000 0 0.00 0.00 0.0000 0 0.000000
4.001 or Greater 3 26,617,567.12 3.69 6.2144 106 5.958064
Total 41 722,035,087.38 100.00 6.1130 102 0.979407

 

Reports Available at sf.citidirect.com v. 21.09.28 Page 9 of 31 © Copyright 2025 Citigroup

 


 

BMO 2024-C10 Mortgage Trust
Commercial Mortgage Pass-Through Certificates, Series 2024-C10
STRATIFICATION DETAIL

 

November 18, 2025

 

Ending Schedule Balance            
 
Ending Schedule Balance Asset Ending Scheduled % of     Wtd Avg
Range Count Balance Agg.Bal. WAC WAM DSCR
 
1 to 5,000,000 5 18,421,310.07 2.55 6.0114 94 1.862353
10,000,001 to 15,000,000 6 83,152,446.20 11.52 5.8464 101 2.142152
15,000,001 to 20,000,000 7 126,403,000.00 17.51 5.5292 99 1.477530
20,000,001 to 25,000,000 3 65,059,745.99 9.01 6.2516 107 1.400414
25,000,001 to 30,000,000 5 146,870,000.00 20.34 6.2534 105 1.034844
30,000,001 to 35,000,000 1 31,000,000.00 4.29 7.2350 105 1.220000
35,000,001 to 40,000,000 2 78,760,000.00 10.91 6.8245 107 -3.803961
40,000,001 to 45,000,000 2 86,547,500.00 11.99 6.2265 107 1.022046
45,000,001 to 50,000,000 0 0.00 0.00 0.0000 0 0.000000
5,000,001 to 10,000,000 10 85,821,085.12 11.89 5.7345 90 2.775501
50,000,001 to 55,000,000 0 0.00 0.00 0.0000 0 0.000000
55,000,001 to 60,000,000 0 0.00 0.00 0.0000 0 0.000000
60,000,001 to 65,000,000 0 0.00 0.00 0.0000 0 0.000000
65,000,001 to 70,000,000 0 0.00 0.00 0.0000 0 0.000000
70,000,001 to 75,000,000 0 0.00 0.00 0.0000 0 0.000000
75,000,001 to 80,000,000 0 0.00 0.00 0.0000 0 0.000000
80,000,001 to 85,000,000 0 0.00 0.00 0.0000 0 0.000000
85,000,000+ 0 0.00 0.00 0.0000 0 0.000000
Total 41 722,035,087.38 100.00 6.1130 102 0.979407

 

Reports Available at sf.citidirect.com v. 21.09.28 Page 10 of 31 © Copyright 2025 Citigroup

 


 

BMO 2024-C10 Mortgage Trust
Commercial Mortgage Pass-Through Certificates, Series 2024-C10
STRATIFICATION DETAIL

 

November 18, 2025

 

Loan Rate            
 
  Asset Ending Scheduled % of     Wtd Avg
Loan Rate Range Count Balance Agg.Bal. WAC WAM DSCR
 
4.00 or Less 5 49,700,000.00 6.88 3.5721 70 2.396922
4.01 to 4.25 0 0.00 0.00 0.0000 0 0.000000
4.26 to 4.50 0 0.00 0.00 0.0000 0 0.000000
4.51 to 4.75 0 0.00 0.00 0.0000 0 0.000000
4.76 to 5.00 2 20,000,000.00 2.77 4.8400 78 1.830000
5.01 to 5.25 0 0.00 0.00 0.0000 0 0.000000
5.26 to 5.50 3 60,000,000.00 8.31 5.4370 106 0.860000
5.51 to 5.75 4 69,362,192.19 9.61 5.6255 106 2.917046
5.76 to 6.00 2 57,160,000.00 7.92 5.8694 107 1.698523
6.01 to 6.25 4 122,488,000.00 16.96 6.1530 107 0.722156
6.26 to 6.50 8 139,383,638.14 19.30 6.3594 105 0.623051
6.51 to 6.75 5 67,235,000.00 9.31 6.7180 106 1.763636
6.76 to 7.00 1 20,750,000.00 2.87 7.0000 106 1.560000
7.01 or Greater 7 115,956,257.05 16.06 7.3348 103 -1.085129
Total 41 722,035,087.38 100.00 6.1130 102 0.979407
 
Property Type            
 
  Asset Ending Scheduled % of     Wtd Avg
Property Type Range Count Balance Agg.Bal. WAC WAM DSCR
 
Industrial 10 233,707,692.19 32.37 6.2351 106 -0.609070
Lodging 2 25,431,257.05 3.52 6.2081 105 5.973368
Mixed Use 1 28,000,000.00 3.88 5.9000 107 1.270000
Multifamily 4 76,585,000.00 10.61 6.8553 106 0.968075
Office 4 44,739,828.07 6.20 4.6547 79 2.186223
Other 1 30,000,000.00 4.15 6.3850 100 0.000000
Retail 18 282,385,000.00 39.11 6.0242 101 1.711884
Self Storage 1 1,186,310.07 0.16 6.3500 107 5.630000
Total 41 722,035,087.38 100.00 6.1130 102 0.979407

 

Reports Available at sf.citidirect.com v. 21.09.28 Page 11 of 31 © Copyright 2025 Citigroup

 


 

BMO 2024-C10 Mortgage Trust
Commercial Mortgage Pass-Through Certificates, Series 2024-C10
STRATIFICATION DETAIL

 

November 18, 2025

 

Remaining Amortization Term          
 
Remaining Amortization Asset Ending Scheduled % of     Wtd Avg
Term Range Count Balance Agg.Bal. WAC WAM DSCR
 
240 Months or Less 37 684,999,692.19 94.87 6.0912 102 0.875034
241 to 270 Months 0 0.00 0.00 0.0000 0 0.000000
271 to 300 Months 1 9,139,828.07 1.27 6.3650 107 2.140000
301 Months or Greater 3 27,895,567.12 3.86 6.5640 107 3.162122
Total 41 722,035,087.38 100.00 6.1130 102 0.979407
 
Seasoning            
 
  Asset Ending Scheduled % of     Wtd Avg
Seasoning Range Count Balance Agg.Bal. WAC WAM DSCR
 
12 Months or Less 5 141,238,757.05 19.56 6.7088 108 -1.543979
13 to 24 Months 25 474,571,330.33 65.73 6.1655 105 1.506806
25 to 36 Months 4 36,525,000.00 5.06 7.2800 95 1.490000
37 to 48 Months 6 54,100,000.00 7.49 4.0861 74 2.108595
49 Months or Greater 1 15,600,000.00 2.16 3.4150 66 2.670000
Total 41 722,035,087.38 100.00 6.1130 102 0.979407

 

Reports Available at sf.citidirect.com v. 21.09.28 Page 12 of 31 © Copyright 2025 Citigroup

 


 

BMO 2024-C10 Mortgage Trust
Commercial Mortgage Pass-Through Certificates, Series 2024-C10
STRATIFICATION DETAIL

 

November 18, 2025

 

State            
 
  Asset Ending Scheduled % of     Wtd Avg
State Range Count Balance Agg.Bal. WAC WAM DSCR
 
Arizona 1 17,000,000.00 2.35 5.5500 105 4.140000
California 11 122,711,310.07 17.00 6.2693 96 1.857214
Delaware 2 20,000,000.00 2.77 4.8400 78 1.830000
Florida 1 15,600,000.00 2.16 3.4150 66 2.670000
Illinois 2 47,191,257.05 6.54 6.4467 107 1.727656
Kansas 1 30,000,000.00 4.15 6.3850 100 0.000000
New Jersey 4 71,750,000.00 9.94 5.5865 106 1.023763
New York 4 61,935,000.00 8.58 5.6904 102 0.968516
Ohio 1 9,139,828.07 1.27 6.3650 107 2.140000
South Carolina 1 40,000,000.00 5.54 7.4200 108 -7.490000
Texas 7 118,638,000.00 16.43 6.6672 106 0.958951
Virginia 5 125,972,192.19 17.45 5.8528 107 2.238080
Wisconsin 1 42,097,500.00 5.83 6.3600 108 0.000000
Total 41 722,035,087.38 100.00 6.1130 102 0.979407

 

Reports Available at sf.citidirect.com v. 21.09.28 Page 13 of 31 © Copyright 2025 Citigroup

 


 

BMO 2024-C10 Mortgage Trust
Commercial Mortgage Pass-Through Certificates, Series 2024-C10
MORTGAGE LOAN DETAIL

 

November 18, 2025

 

      Prop     Paid         Beginning Ending   Payment Workout Mod  
      Type     Through Gross   Interest Principal Scheduled Scheduled Maturity Status   Strategy Code  
Loan ID OMCR   (1) City State Date Coupon   Payment Payment Balance Balance Date (2 ) (3 ) (4 )
 
10258142 10   N/A Wichita KS 11/05/2025 6.38500 % 164,945.83 - 30,000,000.00 30,000,000.00 03/05/2034 0   0   0  
10258143 11   IN Lubbock TX 11/06/2025 6.38500 % 163,351.36 - 29,710,000.00 29,710,000.00 11/06/2034 0   0   0  
10258144 12   RT Springfield VA 11/06/2025 5.84000 % 146,642.40 - 29,160,000.00 29,160,000.00 10/06/2034 0   0   0  
10258122 1-2-1   RT Jersey City NJ 11/01/2025 5.43700 % 93,637.22 - 20,000,000.00 20,000,000.00 09/01/2034 0   0   0  
10258145 13   MU New York NY 11/05/2025 5.90000 % 142,255.56 - 28,000,000.00 28,000,000.00 10/05/2034 0   0   0  
10258149 15   MF New York NY 11/06/2025 6.18000 % 111,755.00 - 21,000,000.00 21,000,000.00 11/06/2034 0   0   0  
10258150 16   MF Houston TX 11/06/2025 7.00000 % 125,076.39 - 20,750,000.00 20,750,000.00 09/06/2034 0   0   0  
10258153 18   IN Orange TX 11/06/2025 6.13000 % 96,482.45 - 18,278,000.00 18,278,000.00 10/06/2034 0   0   0  
10258154 19   LO Phoenix AZ 11/06/2025 5.55000 % 81,245.83 - 17,000,000.00 17,000,000.00 08/06/2034 0   0   0  
10258124 2-1-1   RT Jersey City NJ 11/01/2025 5.43700 % 93,637.22 - 20,000,000.00 20,000,000.00 09/01/2034 0   0   0  
10258158 22   RT Elizabeth NJ 11/05/2025 6.35000 % 64,249.65 - 11,750,000.00 11,750,000.00 10/05/2034 0   0   0  
10258159 23   OF Pepper Pike OH 11/06/2025 6.36500 % 50,160.10 11,851.92 9,151,679.99 9,139,828.07 10/06/2034 0   0   0  
10258161 25   LO Des Plaines IL 11/06/2025 7.53500 % 54,737.77 4,899.31 8,436,156.36 8,431,257.05 11/06/2034 0   0   0  
10258162 26   MF Brooklyn NY 11/06/2025 6.70000 % 22,125.82 - 3,835,000.00 3,835,000.00 10/06/2034 0   0   0  
10258163 27   IN San Antonio TX 11/06/2025 6.65000 % 19,469.72 - 3,400,000.00 3,400,000.00 10/06/2034 0   0   0  
10258164 28   SS Burbank CA 11/06/2025 6.35000 % 6,492.14 974.69 1,187,284.76 1,186,310.07 10/06/2034 0   0   0  
10258129 3 -A-2 IN Ringgold VA 11/06/2025 5.65000 % 113,408.39 - 23,309,745.99 23,309,745.99 10/06/2034 0   0   0  
10258130 3 -A-3 IN Ringgold VA 11/06/2025 5.65000 % 70,674.11 - 14,526,223.10 14,526,223.10 10/06/2034 0   0   0  
10258131 3 -A-4 IN Ringgold VA 11/06/2025 5.65000 % 70,674.11 - 14,526,223.10 14,526,223.10 10/06/2034 0   0   0  
10258132 4   RT Richmond VA 11/06/2025 6.10000 % 233,485.97 - 44,450,000.00 44,450,000.00 10/06/2034 0   0   0  
10258160 4 -A-2 IN Hauppauge NY 11/05/2025 3.49000 % 27,348.03 - 9,100,000.00 9,100,000.00 12/05/2031 0   0   0  
10258133 5   IN Milwaukee WI 11/06/2025 6.36000 % 230,553.98 - 42,097,500.00 42,097,500.00 11/06/2034 0   0   0  
10258134 6   IN Union SC 10/05/2025 7.42000 % 255,577.78 - 40,000,000.00 40,000,000.00 11/05/2034 B   13   0  
10258135 7   IN Phoenix IL 11/06/2025 6.21000 % 207,269.10 - 38,760,000.00 38,760,000.00 10/06/2034 0   0   0  
10258136 8 -A-1 RT Roseville CA 11/05/2025 7.28000 % 97,324.50 - 15,525,000.00 15,525,000.00 10/05/2033 0   0   0  
10258137 8 -A-2 RT Roseville CA 11/05/2025 7.28000 % 31,344.44 - 5,000,000.00 5,000,000.00 10/05/2033 0   0   0  
10258138 8 -A-3 RT Roseville CA 11/05/2025 7.28000 % 43,882.22 - 7,000,000.00 7,000,000.00 10/05/2033 0   0   0  
10258139 8 -A-4 RT Roseville CA 11/05/2025 7.28000 % 56,420.00 - 9,000,000.00 9,000,000.00 10/05/2033 0   0   0  
10258141 9   MF Houston TX 11/06/2025 7.23500 % 193,134.31 - 31,000,000.00 31,000,000.00 08/06/2034 0   0   0  
10258125 A-1-1   RT Victorville CA 11/06/2025 6.72300 % 173,677.50 - 30,000,000.00 30,000,000.00 09/06/2034 0   0   0  
10258151 A-1-1   OF Wilmington DE 11/05/2025 4.84000 % 41,677.78 - 10,000,000.00 10,000,000.00 05/05/2032 0   0   0  
10258152 A-1-2   OF Wilmington DE 11/05/2025 4.84000 % 41,677.78 - 10,000,000.00 10,000,000.00 05/05/2032 0   0   0  

 

Reports Available at sf.citidirect.com v. 21.09.28 Page 14 of 31 © Copyright 2025 Citigroup

 


 

BMO 2024-C10 Mortgage Trust
Commercial Mortgage Pass-Through Certificates, Series 2024-C10
MORTGAGE LOAN DETAIL

 

November 18, 2025

 

        Prop     Paid         Beginning Ending   Payment Workout Mod  
        Type     Through Gross   Interest Principal Scheduled Scheduled Maturity Status   Strategy Code  
Loan ID   OMCR   (1) City State Date Coupon   Payment Payment Balance Balance Date (2 ) (3 ) (4 )
 
10258123 A -1-3   RT Jersey City NJ 11/01/2025 5.43700 % 93,637.22 - 20,000,000.00 20,000,000.00 09/01/2034 0   0   0  
10258127 A -2-1   RT Victorville CA 11/06/2025 6.72300 % 86,838.75 - 15,000,000.00 15,000,000.00 09/06/2034 0   0   0  
10258128 A -2-2   RT Victorville CA 11/06/2025 6.72300 % 86,838.75 - 15,000,000.00 15,000,000.00 09/06/2034 0   0   0  
10258146 A -2 -A RT La Habra CA 11/05/2025 3.70000 % 24,373.75 - 7,650,000.00 7,650,000.00 12/05/2031 0   0   0  
10258155 -A -3   OF Plantation FL 11/05/2025 3.41500 % 45,874.83 - 15,600,000.00 15,600,000.00 05/05/2031 0   0   0  
10258156 A -3-2   RT Grapevine TX 11/01/2025 6.26400 % 32,364.00 - 6,000,000.00 6,000,000.00 07/01/2034 0   0   0  
10258157 A -3-3   RT Grapevine TX 11/01/2025 6.26400 % 51,243.00 - 9,500,000.00 9,500,000.00 07/01/2034 0   0   0  
10258147 A -3 -A RT La Habra CA 11/05/2025 3.70000 % 15,930.56 - 5,000,000.00 5,000,000.00 12/05/2031 0   0   0  
10258148 A -3 -B RT La Habra CA 11/05/2025 3.70000 % 39,348.47 - 12,350,000.00 12,350,000.00 12/05/2031 0   0   0  
Total   Count = 41               3,800,843.79 17,725.92 722,052,813.30 722,035,087.38              

 

Reports Available at sf.citidirect.com v. 21.09.28 Page 15 of 31 © Copyright 2025 Citigroup

 


 

BMO 2024-C10 Mortgage Trust
Commercial Mortgage Pass-Through Certificates, Series 2024-C10
NOI DETAIL

 

November 18, 2025

 

      Property     Ending Preceding Most   Most Recent Most Recent
      Type     Scheduled Fiscal Recent   Financial As of Financial Asof
Loan ID OMCR   (1) City State Balance Year NOI NOI   Start Date End Date
 
10258142 10   N/A Wichita KS 30,000,000.00 - -   Not Available Not Available
10258143 11   IN Lubbock TX 29,710,000.00 - -   Not Available Not Available
10258144 12   RT Springfield VA 29,160,000.00 3,163,324.43 1,930,043.23   01/01/2025 06/30/2025
10258122 1-2-1   RT Jersey City NJ 20,000,000.00 27,014,364.00 13,605,303.00   01/01/2025 06/30/2025
10258145 13   MU New York NY 28,000,000.00 2,669,854.37 1,774,488.40   01/01/2025 09/30/2025
10258149 15   MF New York NY 21,000,000.00 1,521,272.04 1,521,272.04   Not Available Not Available
10258150 16   MF Houston TX 20,750,000.00 2,190,532.00 1,192,998.41   01/01/2025 06/30/2025
10258153 18   IN Orange TX 18,278,000.00 - -   Not Available Not Available
10258154 19   LO Phoenix AZ 17,000,000.00 30,264,844.82 33,283,575.92   07/01/2024 06/30/2025
10258124 2-1-1   RT Jersey City NJ 20,000,000.00 27,014,364.00 13,605,303.00   01/01/2025 06/30/2025
10258158 22   RT Elizabeth NJ 11,750,000.00 1,381,564.00 707,023.00   01/01/2025 06/30/2025
10258159 23   OF Pepper Pike OH 9,139,828.07 1,320,981.22 1,736,230.48   10/01/2024 09/30/2025
10258161 25   LO Des Plaines IL 8,431,257.05 1,521,372.00 415,458.26   Not Available Not Available
10258162 26   MF Brooklyn NY 3,835,000.00 348,759.25 139,458.78   01/01/2025 06/30/2025
10258163 27   IN San Antonio TX 3,400,000.00 79,852.93 252,871.97   01/01/2025 09/30/2025
10258164 28   SS Burbank CA 1,186,310.07 497,305.00 252,047.07   01/01/2025 06/30/2025
10258129 3 -A-2 IN Ringgold VA 23,309,745.99 - 10,035,817.00   01/01/2025 06/30/2025
10258130 3 -A-3 IN Ringgold VA 14,526,223.10 - 10,035,817.00   01/01/2025 06/30/2025
10258131 3 -A-4 IN Ringgold VA 14,526,223.10 - 10,035,817.00   01/01/2025 06/30/2025
10258132 4   RT Richmond VA 44,450,000.00 5,495,267.28 4,272,570.06   01/01/2025 09/30/2025
10258160 4 -A-2 IN Hauppauge NY 9,100,000.00 - 1,469,286.00   01/01/2024 12/31/2024
10258133 5   IN Milwaukee WI 42,097,500.00 - -   Not Available Not Available
10258134 6   IN Union SC 40,000,000.00 - (39,482,343.89 ) Not Available Not Available
10258135 7   IN Phoenix IL 38,760,000.00 - -   Not Available Not Available
10258136 8 -A-1 RT Roseville CA 15,525,000.00 7,640,508.50 5,974,850.27   01/01/2025 09/30/2025
10258137 8 -A-2 RT Roseville CA 5,000,000.00 7,640,508.50 5,974,850.27   01/01/2025 09/30/2025
10258138 8 -A-3 RT Roseville CA 7,000,000.00 7,640,508.50 5,974,850.27   01/01/2025 09/30/2025
10258139 8 -A-4 RT Roseville CA 9,000,000.00 7,640,508.50 5,974,850.27   01/01/2025 09/30/2025
10258141 9   MF Houston TX 31,000,000.00 3,122,893.00 1,451,395.57   01/01/2025 06/30/2025
10258125 A-1-1   RT Victorville CA 30,000,000.00 12,777,145.75 5,591,832.05   01/01/2025 06/30/2025
10258151 A-1-1   OF Wilmington DE 10,000,000.00 7,888,702.00 7,830,748.00   07/01/2024 06/30/2025
10258152 A-1-2   OF Wilmington DE 10,000,000.00 7,888,702.00 7,830,748.00   07/01/2024 06/30/2025
Reports Available at sf.citidirect.com   v. 21.09.28   Page 16 of 31       © Copyright 2025 Citigroup

 


 

BMO 2024-C10 Mortgage Trust
Commercial Mortgage Pass-Through Certificates, Series 2024-C10
NOI DETAIL

 

November 18, 2025

 

        Property     Ending Preceding Most Most Recent Most Recent
        Type     Scheduled Fiscal Recent Financial As of Financial Asof
Loan ID   OMCR   (1) City State Balance Year NOI NOI Start Date End Date
 
10258123 A -1-3   RT Jersey City NJ 20,000,000.00 27,014,364.00 13,605,303.00 01/01/2025 06/30/2025
10258127 A -2-1   RT Victorville CA 15,000,000.00 12,777,145.75 5,591,832.05 01/01/2025 06/30/2025
10258128 A -2-2   RT Victorville CA 15,000,000.00 12,777,145.75 5,591,832.05 01/01/2025 06/30/2025
10258146 A -2 -A RT La Habra CA 7,650,000.00 7,769,928.00 8,232,389.37 07/01/2024 06/30/2025
10258155 -A -3   OF Plantation FL 15,600,000.00 4,848,862.00 2,252,614.00 01/01/2025 06/30/2025
10258156 A -3-2   RT Grapevine TX 6,000,000.00 43,737,436.00 10,370,112.50 01/01/2025 03/31/2025
10258157 A -3-3   RT Grapevine TX 9,500,000.00 43,737,436.00 10,370,112.50 01/01/2025 03/31/2025
10258147 A -3 -A RT La Habra CA 5,000,000.00 7,769,928.00 8,232,389.37 07/01/2024 06/30/2025
10258148 A -3 -B RT La Habra CA 12,350,000.00 7,769,928.00 8,232,389.37 07/01/2024 06/30/2025
Total   Count = 41         722,035,087.38 334,925,307.59 185,866,135.64    

 

Reports Available at sf.citidirect.com v. 21.09.28 Page 17 of 31 © Copyright 2025 Citigroup

 


 

BMO 2024-C10 Mortgage Trust
Commercial Mortgage Pass-Through Certificates, Series 2024-C10
DELINQUENCY LOAN DETAIL

 

November 18, 2025

 

    Actual Paid Current P&I Total P&I Cumulative Other Expense Payment Workout   Most Recent      
    Principal Through Advances Advances Accrued Unpaid Advances Status   Strategy   Special Serv Foreclosure Bankruptcy REO
Loan ID OMCR Balance Date (Net of ASER) Outstanding Interest Advances Outstanding (2 ) (3 ) Transfer Date Date Date Date
 
10258134 6 40,000,000.00 10/05/2025 255,491.67 255,491.67 - - B   13   11/12/2025      

 

Reports Available at sf.citidirect.com v. 21.09.28 Page 18 of 31 © Copyright 2025 Citigroup

 


 

BMO 2024-C10 Mortgage Trust
Commercial Mortgage Pass-Through Certificates, Series 2024-C10
COLLATERAL PERFORMANCE - DELINQUENCY AND LOAN STATUS DETAIL

 

November 18, 2025

 

              Delinquent                                        
          (Does not include loans in Bankruptcy, Foreclosure, or REO)                                    
 
      30 Day     60 Day     90 Day 120 + Day Bankruptcy   Foreclosure       REO    
 
Distribution                                                          
 
Date Count   Balance   Count   Balance   Count   Balance   Count   Balance   Count   Balance   Count   Balance   Count     Balance  
 
 
  0   0   0   0   0   0   0   0   0   0   0   0   0     0  
11/18/2025                                                          
  0.0 % 0.0 % 0.0 % 0.0 % 0.0 % 0.0 % 0.0 % 0.0 % 0.0 % 0.0 % 0.0 % 0.0 % 0.0 %   0.0 %
 
  0   0   0   0   0   0   0   0   0   0   0   0   0     0  
10/20/2025                                                          
  0.0 % 0.0 % 0.0 % 0.0 % 0.0 % 0.0 % 0.0 % 0.0 % 0.0 % 0.0 % 0.0 % 0.0 % 0.0 %   0.0 %
 
  0   0   0   0   0   0   0   0   0   0   0   0   0     0  
09/17/2025                                                          
  0.0 % 0.0 % 0.0 % 0.0 % 0.0 % 0.0 % 0.0 % 0.0 % 0.0 % 0.0 % 0.0 % 0.0 % 0.0 %   0.0 %
 
  0   0   0   0   0   0   0   0   0   0   0   0   0     0  
08/15/2025                                                          
  0.0 % 0.0 % 0.0 % 0.0 % 0.0 % 0.0 % 0.0 % 0.0 % 0.0 % 0.0 % 0.0 % 0.0 % 0.0 %   0.0 %
 
  0   0   0   0   0   0   0   0   0   0   0   0   0     0  
07/17/2025                                                          
  0.0 % 0.0 % 0.0 % 0.0 % 0.0 % 0.0 % 0.0 % 0.0 % 0.0 % 0.0 % 0.0 % 0.0 % 0.0 %   0.0 %
 
  0   0   0   0   0   0   0   0   0   0   0   0   0     0  
06/17/2025                                                          
  0.0 % 0.0 % 0.0 % 0.0 % 0.0 % 0.0 % 0.0 % 0.0 % 0.0 % 0.0 % 0.0 % 0.0 % 0.0 %   0.0 %
 
  0   0   0   0   0   0   0   0   0   0   0   0   0     0  
05/16/2025                                                          
  0.0 % 0.0 % 0.0 % 0.0 % 0.0 % 0.0 % 0.0 % 0.0 % 0.0 % 0.0 % 0.0 % 0.0 % 0.0 %   0.0 %
 
  0   0   0   0   0   0   0   0   0   0   0   0   0     0  
04/17/2025                                                          
  0.0 % 0.0 % 0.0 % 0.0 % 0.0 % 0.0 % 0.0 % 0.0 % 0.0 % 0.0 % 0.0 % 0.0 % 0.0 %   0.0 %
 
  0   0   0   0   0   0   0   0   0   0   0   0   0     0  
03/17/2025                                                          
  0.0 % 0.0 % 0.0 % 0.0 % 0.0 % 0.0 % 0.0 % 0.0 % 0.0 % 0.0 % 0.0 % 0.0 % 0.0 %   0.0 %
 
  0   0   0   0   0   0   0   0   0   0   0   0   0     0  
02/18/2025                                                          
  0.0 % 0.0 % 0.0 % 0.0 % 0.0 % 0.0 % 0.0 % 0.0 % 0.0 % 0.0 % 0.0 % 0.0 % 0.0 %   0.0 %
 
  0   0   0   0   0   0   0   0   0   0   0   0   0     0  
01/17/2025                                                          
  0.0 % 0.0 % 0.0 % 0.0 % 0.0 % 0.0 % 0.0 % 0.0 % 0.0 % 0.0 % 0.0 % 0.0 % 0.0 %   0.0 %
 
  0   0   0   0   0   0   0   0   0   0   0   0   0     0  
12/17/2024                                                          
  0.0 % 0.0 % 0.0 % 0.0 % 0.0 % 0.0 % 0.0 % 0.0 % 0.0 % 0.0 % 0.0 % 0.0 % 0.0 %   0.0 %

 

Reports Available at sf.citidirect.com v. 21.09.28 Page 19 of 31 © Copyright 2025 Citigroup

 


 

BMO 2024-C10 Mortgage Trust
Commercial Mortgage Pass-Through Certificates, Series 2024-C10
APPRAISAL REDUCTION DETAIL

 

November 18, 2025

 

      Beginning Ending Appraisal Appraisal Most Recent Cumulative
Loan ID OMCR Property Name Scheduled Balance Scheduled Balance Reduction Amount Reduction Date ASER Amount ASER Amount
 
No Loans with Appraisal Reduction Activity.              

 

Reports Available at sf.citidirect.com v. 21.09.28 Page 20 of 31 © Copyright 2025 Citigroup

 


 

BMO 2024-C10 Mortgage Trust
Commercial Mortgage Pass-Through Certificates, Series 2024-C10
HISTORICAL APPRAISAL REDUCTION DETAIL

 

November 18, 2025

 

Distribution       Beginning Ending Appraisal Appraisal Most Recent Cumulative
Date Loan ID OMCR Property Name Scheduled Balance Scheduled Balance Reduction Amount Reduction Date ASER Amount ASER Amount
 
No Loans with Appraisal Reduction Activity.              

 

Reports Available at sf.citidirect.com v. 21.09.28 Page 21 of 31 © Copyright 2025 Citigroup

 


 

BMO 2024-C10 Mortgage Trust
Commercial Mortgage Pass-Through Certificates, Series 2024-C10
LOAN MODIFICATION DETAIL

 

November 18, 2025

 

      Modification Modification
Loan ID OMCR Property Name Date Code (4)
 
No Loans with Modification Activity to Report.        

 

Reports Available at sf.citidirect.com v. 21.09.28 Page 22 of 31 © Copyright 2025 Citigroup

 


 

BMO 2024-C10 Mortgage Trust
Commercial Mortgage Pass-Through Certificates, Series 2024-C10
HISTORICAL LOAN MODIFICATION DETAIL

 

November 18, 2025

 

Distribution       Modification Modification
Date Loan ID OMCR Property Name Date Code (4)
 
No Loans with Modification Activity to Report.        

 

Reports Available at sf.citidirect.com v. 21.09.28 Page 23 of 31 © Copyright 2025 Citigroup

 


 

BMO 2024-C10 Mortgage Trust
Commercial Mortgage Pass-Through Certificates, Series 2024-C10
SPECIALLY SERVICED LOAN DETAIL

 

November 18, 2025

 

      Special Servicing Ending Ending Most Most Recent Most Recent Most Recent
    Workout Fee Amount Scheduled Actual Recent Valuation Special Servicer Master Servicer
Loan ID OMCR Strategy (3) Plus Adjustments Balance Balance Value Date Transfer Date Return Date
 
10258134 6 13 - 40,000,000.00 40,000,000.00 76,600,000.00 01/30/2024 11/12/2025  

 

Reports Available at sf.citidirect.com v. 21.09.28 Page 24 of 31 © Copyright 2025 Citigroup

 


 

BMO 2024-C10 Mortgage Trust
Commercial Mortgage Pass-Through Certificates, Series 2024-C10
HISTORICAL SPECIALLY SERVICED LOANS

 

November 18, 2025

 

        Special Servicing Ending Ending Most Most Recent Most Recent Most Recent
Distribution     Workout Fee Amount Scheduled Actual Recent Valuation Special Servicer Master Servicer
Date Loan ID OMCR Strategy (3) Plus Adjustments Balance Balance Value Date Transfer Date Return Date
 
11/18/2025 10258134 6 13 - 40,000,000.00 40,000,000.00 76,600,000.00 01/30/2024 11/12/2025  

 

Reports Available at sf.citidirect.com v. 21.09.28 Page 25 of 31 © Copyright 2025 Citigroup

 


 

BMO 2024-C10 Mortgage Trust
Commercial Mortgage Pass-Through Certificates, Series 2024-C10
UNSCHEDULED PRINCIPAL DETAIL

 

November 18, 2025

 

    Liquidation / Liquid / Prepay Principal Principal Prepayment Interest Prepayment Yield Maintenance
Loan ID OMCR Prepayment Date Code (5) Collections Adjustments Excess / (Shortfall) Penalties (PPP) Penalties (YM)
 
No Loans with Unscheduled Principal Activity to Report.              

 

Reports Available at sf.citidirect.com v. 21.09.28 Page 26 of 31 © Copyright 2025 Citigroup

 


 

BMO 2024-C10 Mortgage Trust
Commercial Mortgage Pass-Through Certificates, Series 2024-C10
HISTORICAL UNSCHEDULED PRINCIPAL DETAIL

 

November 18, 2025

 

Distribution       Liquidation / Liquid / Prepay Principal Principal Prepayment Interest Prepayment Yield Maintenance
Date Loan ID OMCR   Prepayment Date Code (5) Collections Adjustments Excess / (Shortfall) Penalties (PPP) Penalties (YM)
 
6/17/2025 10258129 3 -A-2 06/06/2025 11 760,254.01 - - - 70,165.92
6/17/2025 10258130 3 -A-3 06/06/2025 11 473,776.90 - - - 43,726.16
6/17/2025 10258131 3 -A-4 06/06/2025 11 473,776.90 - - - 43,726.16

 

Reports Available at sf.citidirect.com v. 21.09.28 Page 27 of 31 © Copyright 2025 Citigroup

 


 

BMO 2024-C10 Mortgage Trust
Commercial Mortgage Pass-Through Certificates, Series 2024-C10
LIQUIDATED LOAN DETAIL

 

November 18, 2025

 

    Beginning Most Liquidation Net   Net Realized Date of   Loss with
    Scheduled Recent Sales Proceeds Liquidation Proceeds Loss to Current Current Cumulative Cumulative
Loan ID OMCR Balance Value Price Received Expense Available Trust Adj. to Loan Adj. to Loan Adj. to Loan Adj. to Trust
 
No Loans liquidated to Report.                      

 

Reports Available at sf.citidirect.com v. 21.09.28 Page 28 of 31 © Copyright 2025 Citigroup

 


 

BMO 2024-C10 Mortgage Trust
Commercial Mortgage Pass-Through Certificates, Series 2024-C10
HISTORICAL LIQUIDATED LOAN

 

November 18, 2025

 

    Beginning Most Liquidation Net   Net Realized Date of   Loss with
Distribution Scheduled Recent Sales Proceeds Liquidation Proceeds Loss to Current Current Cumulative Cumulative
Date Loan ID OMCR Balance Value Price Received Expense Available Trust Adj. to Loan Adj. to Loan Adj. to Loan Adj. to Trust
 
No Loans liquidated to Report.                    

 

Reports Available at sf.citidirect.com v. 21.09.28 Page 29 of 31 © Copyright 2025 Citigroup

 


 

BMO 2024-C10 Mortgage Trust
Commercial Mortgage Pass-Through Certificates, Series 2024-C10
CREFC® INVESTOR REPORTING PACKAGE LEGENDS

 

November 18, 2025

 

1|CREFC Investor Reporting Package Legends        
  Property Type (1)   Workout Strategy (3)   Liquidation/Prepayment Code (5)
 
MF Multifamily 1 Modification 1 Partial Liquidation (Curtailment)
RT Retail 2 Foreclosure 2 Payoff Prior To Maturity
HC HealthCare 3 Bankruptcy 3 Disposition / Liquidation
IN Industrial 4 Extension 4 Repurchase / Substitution
MH Mobile Home Park 5 Note Sale 5 Full Payoff At Maturity
OF Office 6 DPO 6 DPO
MU Mixed Use 7 REO 7 Liquidation prior to 7/1/2006
LO Lodging 8 Resolved 8 Payoff With Penalty
SS Self Storage 9 Pending Return to Master Servicer 9 Payoff With Yield Maintenance
SE Securities 10 Deed In Lieu of Foreclosure 10 Curtailment With Penalty
CH Cooperative Housing 11 Full Payoff 11 Curtailment With Yield Maintenance
ZZ Missing Information 12 Reps and Warranties    
SF SF 13 TBD    
WH Warehouse 98 Other    
OT Other        
 
      Modification Code (4)    
  Payment Status of Loan (2)        
    1 Maturity Date Extension    
A In Grace Period 2 Amortization Change    
B Late, but less than 30 Days 3 Principal Write-Off    
0 Current 4 Blank (formerly Combination)    
1 30-59 Days Delinquent 5 Temporary Rate Reduction    
2 60-89 Days Delinquent 6 Capitalization of Interest    
3 90-120 Days Delinquent 7 Capitalization of Taxes    
4 Performing Matured Balloon 8 Other    
5 Non Performing Matured Balloon 9 Combination    
6 121+ Days Delinquent 10 Forbearance    

 

Reports Available at sf.citidirect.com v. 21.09.28 Page 30 of 31 © Copyright 2025 Citigroup

 


 

BMO 2024-C10 Mortgage Trust
Commercial Mortgage Pass-Through Certificates, Series 2024-C10
NOTES

 

November 18, 2025

 

No Notes available for this deal at this time.

 

Reports Available at sf.citidirect.com v. 21.09.28 Page 31 of 31 © Copyright 2025 Citigroup