EX-99.1 2 ex99_1.htm certstmt_10dbmoc24c82512.htm - Generated by SEC Publisher for SEC Filing
BMO 2024-C8 Mortgage Trust
Commercial Mortgage Pass-Through Certificates, Series 2024-C8
STATEMENT TO NOTEHOLDERS

 

December 17, 2025

 

TRANSACTION PARTIES
 
Depositor: BMO Commercial Mortgage Securities LLC
Servicers: Wells Fargo Bank, National Association
Servicer2: National Cooperative Bank, N.A.
Special Servicer: Rialto Capital Advisors, LLC
Asset Representations Reviewer /  
  BellOak, 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-C8 Mortgage Trust
Commercial Mortgage Pass-Through Certificates, Series 2024-C8
DISTRIBUTION SUMMARY

 

December 17, 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 3,431,000.00 2,377,748.72 5.542240 % 30/360 10,981.71 - 62,432.77 73,414.48 - -   2,315,315.95
A-2 23,712,000.00 23,712,000.00 6.353590 % 30/360 125,546.94 - - 125,546.94 - -   23,712,000.00
A-5 444,341,000.00 444,341,000.00 5.598010 % 30/360 2,072,854.47 - - 2,072,854.47 - -   444,341,000.00
A-SB 6,921,000.00 6,921,000.00 5.794060 % 30/360 33,417.24 - - 33,417.24 - -   6,921,000.00
A-S 83,721,000.00 83,721,000.00 5.911020 % 30/360 412,397.09 - - 412,397.09 - -   83,721,000.00
B 28,192,000.00 28,192,000.00 6.141230 % 30/360 144,277.96 - - 144,277.96 - -   28,192,000.00
C 25,848,000.00 25,848,000.00 6.234600 % 30/360 134,293.28 - - 134,293.28 - -   25,848,000.00
D-RR 16,867,000.00 16,867,000.00 5.000000 % 30/360 70,279.17 - - 70,279.17 - -   16,867,000.00
E-RR 7,689,000.00 7,689,000.00 5.000000 % 30/360 32,037.50 - - 32,037.50 - -   7,689,000.00
F-RR 13,668,000.00 13,668,000.00 5.000000 % 30/360 56,950.00 - - 56,950.00 - -   13,668,000.00
G-RR 6,835,000.00 6,835,000.00 5.000000 % 30/360 28,479.17 - - 28,479.17 - -   6,835,000.00
J-RR 22,211,933.00 22,211,933.00 5.000000 % 30/360 84,237.08 - - 84,237.08 - -   22,211,933.00
S - - 0.000000 % 30/360 - - - - - -   -
R - - 0.000000 % 30/360 - - - - - -   -
Total 683,436,933.00 682,383,681.72       3,205,751.61 - 62,432.77 3,268,184.38 - -   682,321,248.95
Notional                          
X-A 478,405,000.00 477,351,748.72 1.174548 % 30/360 467,227.27 - - 467,227.27 - (62,432.77 ) 477,289,315.95
X-B 137,761,000.00 137,761,000.00 0.793812 % 30/360 91,130.23 - - 91,130.23 - -   137,761,000.00
XDRR 16,867,000.00 16,867,000.00 1.812656 % 30/360 25,478.39 - - 25,478.39 - -   16,867,000.00
XERR 7,689,000.00 7,689,000.00 1.812656 % 30/360 11,614.59 - - 11,614.59 - -   7,689,000.00
XFRR 13,668,000.00 13,668,000.00 1.812656 % 30/360 20,646.15 - - 20,646.15 - -   13,668,000.00
XGRR 6,835,000.00 6,835,000.00 1.812656 % 30/360 10,324.59 - - 10,324.59 - -   6,835,000.00
XJRR 22,211,933.00 22,211,933.00 1.812656 % 30/360 31,114.69 - - 31,114.69 - -   22,211,933.00
Total 683,436,933.00 682,383,681.72       657,535.91 - - 657,535.91 - (62,432.77 ) 682,321,248.95
 
Grand Total 1,366,873,866 1,364,767,363       3,863,287.52 - 62,432.77 3,925,720.29 - (62,432.77 ) 1,364,642,498

 

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

 

 

BMO 2024-C8 Mortgage Trust
Commercial Mortgage Pass-Through Certificates, Series 2024-C8
DISTRIBUTION SUMMARY - FACTORS

 

December 17, 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 05593 HAA2 11/28/2025 3.20073157 - 18.19666861 21.39740017 - - 674.82248616
A-2 05593 HAB0 11/28/2025 5.29465840 - - 5.29465840 - - 1,000.00000000
A-5 05593 HAD6 11/28/2025 4.66500834 - - 4.66500834 - - 1,000.00000000
A-SB 05593 HAE4 11/28/2025 4.82838318 - - 4.82838318 - - 1,000.00000000
X-A 05593 HAF1 11/28/2025 0.97663542 - - 0.97663542 - - 997.66790888
X-B 05593 HAG9 11/28/2025 0.66150964 - - 0.66150964 - - 1,000.00000000
A-S 05593 HAH7 11/28/2025 4.92585003 - - 4.92585003 - - 1,000.00000000
B 05593 HAJ3 11/28/2025 5.11769154 - - 5.11769154 - - 1,000.00000000
C 05593 HAK0 11/28/2025 5.19549985 - - 5.19549985 - - 1,000.00000000
D-RR 05593 HAL8 11/28/2025 4.16666686 - - 4.16666686 - - 1,000.00000000
XDRR 05593 HAN4 11/28/2025 1.51054663 - - 1.51054663 - - 1,000.00000000
E-RR 05593 HAQ7 11/28/2025 4.16666667 - - 4.16666667 - - 1,000.00000000
XERR 05593 HAS3 11/28/2025 1.51054623 - - 1.51054623 - - 1,000.00000000
F-RR 05593 HAU8 11/28/2025 4.16666667 - - 4.16666667 - - 1,000.00000000
XFRR 05593 HAW4 11/28/2025 1.51054653 - - 1.51054653 - - 1,000.00000000
G-RR 05593 HAY0 11/28/2025 4.16666715 - - 4.16666715 - - 1,000.00000000
XGRR 05593 HBA1 11/28/2025 1.51054718 - - 1.51054718 - - 1,000.00000000
J-RR 05593 HBC7 11/28/2025 3.79242455 - - 3.79242455 - - 1,000.00000000
XJRR 05593 HBE3 11/28/2025 1.40080965 - - 1.40080965 - - 1,000.00000000
S 05593 HBG8 11/28/2025 - - - - - - -
R 05593 HBJ2 11/28/2025 - - - - - - -

 

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

 

 

BMO 2024-C8 Mortgage Trust
Commercial Mortgage Pass-Through Certificates, Series 2024-C8
DISTRIBUTION INFORMATION - INTEREST DETAIL

 

December 17, 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 5.54224 % 5.54224 % 5.54224 % 11/01-11/30 10,981.71 - - - - 10,981.71 - - 10,981.71
A-2 6.35359 % 6.35359 % 6.35359 % 11/01-11/30 125,546.94 - - - - 125,546.94 - - 125,546.94
A-5 5.59801 % 5.59801 % 5.59801 % 11/01-11/30 2,072,854.47 - - - - 2,072,854.47 - - 2,072,854.47
A-SB 5.79406 % 5.79406 % 5.79406 % 11/01-11/30 33,417.24 - - - - 33,417.24 - - 33,417.24
A-S 5.91102 % 5.91102 % 5.91102 % 11/01-11/30 412,397.09 - - - - 412,397.09 - - 412,397.09
B 6.14123 % 6.14123 % 6.14123 % 11/01-11/30 144,277.96 - - - - 144,277.96 - - 144,277.96
C 6.23460 % 6.23460 % 6.23460 % 11/01-11/30 134,293.28 - - - - 134,293.28 - - 134,293.28
D-RR 5.00000 % 5.00000 % 5.00000 % 11/01-11/30 70,279.17 - - - - 70,279.17 - - 70,279.17
E-RR 5.00000 % 5.00000 % 5.00000 % 11/01-11/30 32,037.50 - - - - 32,037.50 - - 32,037.50
F-RR 5.00000 % 5.00000 % 5.00000 % 11/01-11/30 56,950.00 - - - - 56,950.00 - - 56,950.00
G-RR 5.00000 % 5.00000 % 5.00000 % 11/01-11/30 28,479.17 - - - - 28,479.17 - - 28,479.17
J-RR 5.00000 % 5.00000 % 5.00000 % 11/01-11/30 92,549.72 - - 8,394.14 - 84,237.08 - - 84,237.08
S 0.00000 % 0.00000 % 0.00000 % 11/01-11/30 - - - - - - - - -
R 0.00000 % 0.00000 % 0.00000 % 11/01-11/30 - - - - - - - - -
Total               3,214,064.25 - - 8,394.14 - 3,205,751.61 - - 3,205,751.61
Notional                                
X-A 1.17455 % 1.17455 % 1.17455 % 11/01-11/30 467,227.27 - - - - 467,227.27 - - 467,227.27
X-B 0.79381 % 0.79381 % 0.79381 % 11/01-11/30 91,130.23 - - - - 91,130.23 - - 91,130.23
XDRR 1.81266 % 1.81266 % 1.81266 % 11/01-11/30 25,478.39 - - - - 25,478.39 - - 25,478.39
XERR 1.81266 % 1.81266 % 1.81266 % 11/01-11/30 11,614.59 - - - - 11,614.59 - - 11,614.59
XFRR 1.81266 % 1.81266 % 1.81266 % 11/01-11/30 20,646.15 - - - - 20,646.15 - - 20,646.15
XGRR 1.81266 % 1.81266 % 1.81266 % 11/01-11/30 10,324.59 - - - - 10,324.59 - - 10,324.59
XJRR 1.81266 % 1.81266 % 1.81266 % 11/01-11/30 33,552.16 - - 2,482.00 - 31,114.69 - - 31,114.69
Total               659,973.38 - - 2,482.00 - 657,535.91 - - 657,535.91
 
Grand Total               3,874,037.63 - - 10,876.14 - 3,863,287.52 - - 3,863,287.52

 

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

 

 

BMO 2024-C8 Mortgage Trust
Commercial Mortgage Pass-Through Certificates, Series 2024-C8
DISTRIBUTION INFORMATION - INTEREST SHORTFALL DETAIL

 

December 17, 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-2 - - - - - - - - - - - - -
A-5 - - - - - - - - - - - - -
A-SB - - - - - - - - - - - - -
A-S - - - - - - - - - - - - -
B - - - - - - - - - - - - -
C - - - - - - - - - - - - -
D-RR - - - - - - - - - - - - -
E-RR - - - - - - - - - - - - -
F-RR - - - - - - - - - - - - -
G-RR - - - - - - - - - - - - -
J-RR - - - 19,559.16 81.50 8,312.64 - 27,953.30 - - - - -
S - - - - - - - - - - - - -
R - - - - - - - - - - - - -
Total - - - 19,559.16 81.50 8,312.64 - 27,953.30 - - - - -
Notional                          
X-A - - - - - - - - - - - - -
X-B - - - - - - - - - - - - -
XDRR - - - - - - - - - - - - -
XERR - - - - - - - - - - - - -
XFRR - - - - - - - - - - - - -
XGRR - - - - - - - - - - - - -
XJRR - - - 7,843.12 44.53 2,437.47 - 10,325.12 - - - - -
Total - - - 7,843.12 44.53 2,437.47 - 10,325.12 - - - - -
 
Grand Total - - - 27,402.28 126.03 10,750.11 - 38,278.42 - - - - -

 

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

 

 

BMO 2024-C8 Mortgage Trust
Commercial Mortgage Pass-Through Certificates, Series 2024-C8
DISTRIBUTION INFORMATION - PRINCIPAL DETAIL

 

December 17, 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 2,377,748.72 62,432.77 - - - 2,315,315.95 - 0.00 % 0.34 % 0.00 % 30.05 %
A-2 23,712,000.00 - - - - 23,712,000.00 - 0.00 % 3.48 % 0.00 % 30.05 %
A-5 444,341,000.00 - - - - 444,341,000.00 - 0.00 % 65.12 % 0.00 % 30.05 %
A-SB 6,921,000.00 - - - - 6,921,000.00 - 0.00 % 1.01 % 0.00 % 30.05 %
A-S 83,721,000.00 - - - - 83,721,000.00 - 0.00 % 12.27 % 0.00 % 17.78 %
B 28,192,000.00 - - - - 28,192,000.00 - 0.00 % 4.13 % 0.00 % 13.65 %
C 25,848,000.00 - - - - 25,848,000.00 - 0.00 % 3.79 % 0.00 % 9.86 %
D-RR 16,867,000.00 - - - - 16,867,000.00 - 0.00 % 2.47 % 0.00 % 7.39 %
E-RR 7,689,000.00 - - - - 7,689,000.00 - 0.00 % 1.13 % 0.00 % 6.26 %
F-RR 13,668,000.00 - - - - 13,668,000.00 - 0.00 % 2.00 % 0.00 % 4.26 %
G-RR 6,835,000.00 - - - - 6,835,000.00 - 0.00 % 1.00 % 0.00 % 3.26 %
J-RR 22,211,933.00 - - - - 22,211,933.00 - 0.00 % 3.26 % 0.00 % 0.00 %
S - - - - - - - 0.00 % 0.00 % 0.00 % 0.00 %
R - - - - - - - 0.00 % 0.00 % 0.00 % 0.00 %
 
Total 682,383,681.72 62,432.77 - - - 682,321,248.95 - 0.00 % 100.00 %        

 

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

 

 

BMO 2024-C8 Mortgage Trust
Commercial Mortgage Pass-Through Certificates, Series 2024-C8
RECONCILIATION DETAIL

 

December 17, 2025

 

SOURCE OF FUNDS     ALLOCATION OF FUNDS  
 
Interest Funds Available     Scheduled Fees    
Scheduled Interest 3,888,513.29   Servicing Fee 6,753.40  
Prepayment Interest Shortfall -   Trustee/Certificate Administrator Fee 6,141.45  
Interest Adjustments -   Operating Advisor Fee 1,097.50  
ASER Amount -   Asset Representations Reviewer Ongoing Fee 199.07  
Realized Loss in Excess of Principal Balance -   CREFC Intellectual Property Royalty License Fee 284.32  
Total Interest Funds Available   3,888,513.29 Total Scheduled Fees   14,475.74
Principal Funds Available     Additional Fees, Expenses, etc.    
Scheduled Principal 62,432.77   Additional Servicing Fee -  
Unscheduled Principal Collections -   Special Servicing Fee 10,750.00  
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   62,432.77      
      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.   10,750.00
Account -        
      Distributions    
Deposit of Withheld Amounts to the Interest Reserve Account -        
      Interest Distribution 3,863,287.52  
Total Other Funds Available   - Principal Distribution 62,432.77  
      Yield Maintenance Charge Distribution -  
      Total Distributions   3,925,720.29
 
 
 
 
Total Funds Available   3,950,946.06      
      Total Funds Allocated   3,950,946.03

 

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

 

 

BMO 2024-C8 Mortgage Trust
Commercial Mortgage Pass-Through Certificates, Series 2024-C8
OTHER INFORMATION
Interest Reserve Account Information

 

December 17, 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 99.836754 %
Controlling Class Information    
  Controlling Class is Class J-RR.    
  The Controlling Class Representative is RREF V - D AIV RR H, 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-C8 Mortgage Trust
Commercial Mortgage Pass-Through Certificates, Series 2024-C8
STRATIFICATION DETAIL

 

December 17, 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 5 23,711,379.75 3.48 7.9389 37 0.942963
61 to 90 Months 2 4,632,797.87 0.68 6.2381 76 0.000000
91 Months or Greater 54 653,977,071.33 95.85 6.8024 97 1.565358
Total 61 682,321,248.95 100.00 6.8381 95 1.533100
 
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 35 194,971,786.76 28.57 6.7138 93 0.210248
1.251 to 1.500 10 152,401,962.19 22.34 7.0561 93 1.394991
1.501 to 1.750 6 86,912,500.00 12.74 7.1603 97 1.620329
1.751 to 2.000 5 107,985,000.00 15.83 7.0180 97 1.895293
2.001 to 2.250 1 6,000,000.00 0.88 7.0800 98 2.097000
2.251 to 2.500 1 10,000,000.00 1.47 6.3354 96 2.323900
2.501 to 2.750 1 37,300,000.00 5.47 7.0100 99 2.626200
2.751 to 3.000 1 46,750,000.00 6.85 6.3860 98 2.833600
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 1 40,000,000.00 5.86 5.8850 94 4.518400
Total 61 682,321,248.95 100.00 6.8381 95 1.533100

 

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

 

 

BMO 2024-C8 Mortgage Trust
Commercial Mortgage Pass-Through Certificates, Series 2024-C8
STRATIFICATION DETAIL

 

December 17, 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 34 97,647,490.24 14.31 6.8665 89 0.352519
10,000,001 to 15,000,000 2 25,500,000.00 3.74 7.0629 99 1.551971
15,000,001 to 20,000,000 3 55,350,000.00 8.11 6.7095 96 0.959035
20,000,001 to 25,000,000 4 94,412,500.00 13.84 7.0850 97 1.371620
25,000,001 to 30,000,000 2 58,000,000.00 8.50 6.8800 96 0.634552
30,000,001 to 35,000,000 1 34,500,000.00 5.06 6.8700 97 1.353600
35,000,001 to 40,000,000 2 77,300,000.00 11.33 6.4279 96 3.605346
40,000,001 to 45,000,000 0 0.00 0.00 0.0000 0 0.000000
45,000,001 to 50,000,000 1 46,750,000.00 6.85 6.3860 98 2.833600
5,000,001 to 10,000,000 10 74,451,258.71 10.91 7.1427 86 1.377243
50,000,001 to 55,000,000 0 0.00 0.00 0.0000 0 0.000000
55,000,001 to 60,000,000 2 118,410,000.00 17.35 6.8544 98 1.623880
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 61 682,321,248.95 100.00 6.8381 95 1.533100

 

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

 

 

BMO 2024-C8 Mortgage Trust
Commercial Mortgage Pass-Through Certificates, Series 2024-C8
STRATIFICATION DETAIL

 

December 17, 2025

 

Loan Rate            
 
  Asset Ending Scheduled % of     Wtd Avg
Loan Rate Range Count Balance Agg.Bal. WAC WAM DSCR
 
4.00 or Less 0 0.00 0.00 0.0000 0 0.000000
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 0 0.00 0.00 0.0000 0 0.000000
5.01 to 5.25 0 0.00 0.00 0.0000 0 0.000000
5.26 to 5.50 0 0.00 0.00 0.0000 0 0.000000
5.51 to 5.75 0 0.00 0.00 0.0000 0 0.000000
5.76 to 6.00 4 67,595,785.80 9.91 5.8875 94 2.673776
6.01 to 6.25 1 2,427,415.87 0.36 6.1000 90 0.000000
6.26 to 6.50 13 110,642,550.67 16.22 6.3863 96 1.571268
6.51 to 6.75 7 78,233,117.15 11.47 6.6969 97 1.391018
6.76 to 7.00 8 169,151,340.02 24.79 6.9065 97 1.071242
7.01 or Greater 28 254,271,039.44 37.27 7.2924 92 1.578851
Total 61 682,321,248.95 100.00 6.8381 95 1.533100
 
Property Type            
 
  Asset Ending Scheduled % of     Wtd Avg
Property Type Range Count Balance Agg.Bal. WAC WAM DSCR
 
Industrial 0 0.00 0.00 0.0000 0 0.000000
Lodging 3 35,362,884.71 5.18 7.3007 87 1.541358
Mixed Use 0 0.00 0.00 0.0000 0 0.000000
Multifamily 1 30,000,000.00 4.40 6.8800 96 1.226800
Office 0 0.00 0.00 0.0000 0 0.000000
Other 17 265,884,738.15 38.97 6.6531 94 1.601772
Retail 16 285,276,577.48 41.81 6.9899 96 1.780188
Self Storage 1 9,500,000.00 1.39 6.4800 99 1.909400
Total 61 682,321,248.95 100.00 6.8381 95 1.533100

 

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

 

 

BMO 2024-C8 Mortgage Trust
Commercial Mortgage Pass-Through Certificates, Series 2024-C8
STRATIFICATION DETAIL

 

December 17, 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 35 537,947,737.59 78.84 6.8684 96 1.613695
241 to 270 Months 0 0.00 0.00 0.0000 0 0.000000
271 to 300 Months 0 0.00 0.00 0.0000 0 0.000000
301 Months or Greater 26 144,373,511.36 21.16 6.7251 91 1.232799
Total 61 682,321,248.95 100.00 6.8381 95 1.533100
 
Seasoning            
 
  Asset Ending Scheduled % of     Wtd Avg
Seasoning Range Count Balance Agg.Bal. WAC WAM DSCR
 
12 Months or Less 0 0.00 0.00 0.0000 0 0.000000
13 to 24 Months 45 556,246,521.29 81.52 6.8857 96 1.460269
25 to 36 Months 16 126,074,727.66 18.48 6.6279 91 1.854437
37 to 48 Months 0 0.00 0.00 0.0000 0 0.000000
49 Months or Greater 0 0.00 0.00 0.0000 0 0.000000
Total 61 682,321,248.95 100.00 6.8381 95 1.533100

 

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

 

 

BMO 2024-C8 Mortgage Trust
Commercial Mortgage Pass-Through Certificates, Series 2024-C8
STRATIFICATION DETAIL

 

December 17, 2025

 

State            
 
  Asset Ending Scheduled % of     Wtd Avg
State Range Count Balance Agg.Bal. WAC WAM DSCR
 
Alabama 1 4,200,000.00 0.62 7.0300 99 1.444300
Arkansas 1 3,100,000.00 0.45 7.0300 99 1.449900
California 2 34,500,000.00 5.06 6.8590 99 1.703386
Colorado 1 6,422,302.27 0.94 8.2320 39 1.301500
Connecticut 1 46,750,000.00 6.85 6.3860 98 2.833600
Georgia 2 79,850,000.00 11.70 7.0390 98 1.426524
Illinois 3 47,139,077.48 6.91 6.8655 87 1.471229
Indiana 1 7,500,000.00 1.10 6.8410 99 1.898500
Maryland 2 31,000,000.00 4.54 7.5808 95 2.008290
Michigan 1 4,900,000.00 0.72 7.4250 99 1.577400
N/A 9 103,550,000.00 15.18 6.6016 93 0.000000
New Jersey 1 2,224,484.60 0.33 6.5300 97 0.000000
New York 25 110,847,302.16 16.25 6.4564 95 1.860709
North Carolina 1 13,500,000.00 1.98 7.0300 99 1.491500
Ohio 1 34,500,000.00 5.06 6.8700 97 1.353600
Oregon 1 23,162,500.00 3.39 7.1500 99 1.692200
Pennsylvania 1 3,940,582.44 0.58 7.6720 98 1.401000
South Carolina 1 12,000,000.00 1.76 7.1000 99 1.620000
Tennessee 2 41,150,000.00 6.03 7.1602 93 2.412191
Texas 2 11,675,000.00 1.71 7.4517 99 1.687992
Various 2 60,410,000.00 8.85 6.7805 95 1.857478
Total 61 682,321,248.95 100.00 6.8381 95 1.533100

 

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

 

 

BMO 2024-C8 Mortgage Trust
Commercial Mortgage Pass-Through Certificates, Series 2024-C8
MORTGAGE LOAN DETAIL

 

December 17, 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 )
 
328061001 1   RT Danbury CT 12/06/2025 6.38600 % 248,787.92 - 46,750,000.00 46,750,000.00 02/06/2034 0   0   0  
328061010 10   RT Lincoln City OR 12/06/2025 7.15000 % 138,009.90 - 23,162,500.00 23,162,500.00 03/06/2034 0   0   0  
328061011 11   RT Schaumburg IL 12/01/2025 6.33540 % 52,795.03 - 10,000,000.00 10,000,000.00 12/01/2033 0   0   0  
328061111 11 A N/A     12/01/2025 6.33540 % 26,397.51 - 5,000,000.00 5,000,000.00 12/01/2033 0   0   0  
328060011 11 B N/A     12/01/2025 6.33540 % 26,397.51 - 5,000,000.00 5,000,000.00 12/01/2033 0   0   0  
399570116 12   RT Duluth GA 12/06/2025 7.29000 % 120,588.75 - 19,850,000.00 19,850,000.00 02/06/2034 0   0   0  
28002527 13   RT Saratoga Springs NY 12/06/2025 7.03000 % 90,804.17 - 15,500,000.00 15,500,000.00 09/06/2037 0   0   0  
28002526 14   RT Mooresville NC 12/06/2025 7.03000 % 79,087.50 - 13,500,000.00 13,500,000.00 09/06/2037 0   0   0  
328061015 15   N/A Central SC 10/06/2025 7.10000 % 71,000.00 - 12,000,000.00 12,000,000.00 03/06/2034 1   9   8  
328061016 16   SS Livermore CA 12/06/2025 6.48000 % 51,300.00 - 9,500,000.00 9,500,000.00 03/06/2034 0   0   0  
399570119 17   RT Missouri City TX 09/06/2025 7.68000 % 48,480.00 - 7,575,000.00 7,575,000.00 03/06/2034 2   13   0  
328061018 18   N/A Various IN 12/06/2025 6.84100 % 42,756.25 - 7,500,000.00 7,500,000.00 03/06/2034 0   0   0  
328061019 19   RT Granite City IL 12/06/2025 7.54700 % 44,936.52 5,990.07 7,145,067.55 7,139,077.48 02/06/2029 0   0   0  
328061101 1 A N/A     12/06/2025 6.38600 % 113,085.42 - 21,250,000.00 21,250,000.00 02/06/2034 0   0   0  
453121124 2   N/A New York NY 12/01/2025 5.88500 % 196,166.67 - 40,000,000.00 40,000,000.00 10/01/2033 0   0   0  
328061020 20   LO Denver CO 12/06/2025 8.23200 % 44,088.97 4,661.13 6,426,963.40 6,422,302.27 03/06/2029 0   0   0  
327901018 21   N/A Various XX 12/06/2025 7.67100 % 12,785.00 - 2,000,000.00 2,000,000.00 10/06/2028 0   0   0  
327903118 21 A N/A     12/06/2025 7.67100 % 27,487.75 - 4,300,000.00 4,300,000.00 10/06/2028 0   0   0  
307331290 22   RT Oxon Hill MD 12/06/2025 7.08000 % 35,400.00 - 6,000,000.00 6,000,000.00 02/06/2034 0   0   0  
470139520 23   CH FLUSHING NY 12/01/2025 6.52000 % 28,567.47 2,537.29 5,257,816.77 5,255,279.48 02/01/2034 0   0   0  
470139060 24   CH NEW YORK NY 12/01/2025 7.29000 % 30,764.45 4,507.46 5,064,106.94 5,059,599.48 12/01/2033 0   0   0  
307331291 25   RT Chelsea MI 12/06/2025 7.42500 % 30,318.75 - 4,900,000.00 4,900,000.00 03/06/2034 0   0   0  
28002529 26   RT Millbrook AL 12/06/2025 7.03000 % 24,605.00 - 4,200,000.00 4,200,000.00 05/06/2038 0   0   0  
28002530 27   RT Palmview TX 12/06/2025 7.03000 % 24,019.17 - 4,100,000.00 4,100,000.00 08/06/2042 0   0   0  
328061028 28   LO Saint Mary's PA 12/06/2025 7.67200 % 25,214.09 3,227.10 3,943,809.54 3,940,582.44 02/06/2034 0   0   0  
328061029 29   N/A Brownsville TN 12/06/2025 8.61500 % 27,639.79 - 3,850,000.00 3,850,000.00 03/06/2029 0   0   0  
453121127 2 A N/A     12/01/2025 5.88500 % 98,083.33 - 20,000,000.00 20,000,000.00 10/01/2033 0   0   0  
453121155 2 B N/A     12/01/2025 5.88500 % 24,520.83 - 5,000,000.00 5,000,000.00 10/01/2033 0   0   0  
695101553 3   RT Fayetteville GA 12/06/2025 6.95600 % 347,800.00 - 60,000,000.00 60,000,000.00 03/06/2034 0   0   0  
470139190 30   CH FOREST HILLS NY 12/01/2025 7.33000 % 23,362.94 1,490.45 3,824,765.02 3,823,274.57 11/01/2033 0   0   0  
470138480 31   CH BRIARWOOD NY 12/01/2025 6.52000 % 19,288.33 - 3,550,000.00 3,550,000.00 10/01/2033 0   0   0  
28002528 32   RT Greenwood AR 12/06/2025 7.03000 % 18,160.83 - 3,100,000.00 3,100,000.00 06/06/2039 0   0   0  

 

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

 

 

BMO 2024-C8 Mortgage Trust
Commercial Mortgage Pass-Through Certificates, Series 2024-C8
MORTGAGE LOAN DETAIL

 

December 17, 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 )
 
470137790 33   CH NEW YORK NY 12/01/2025 6.58000 % 16,450.00 - 3,000,000.00 3,000,000.00 10/01/2033 0   0   0  
470139690 34   CH YONKERS NY 12/01/2025 6.54000 % 16,350.00 - 3,000,000.00 3,000,000.00 01/01/2034 0   0   0  
470139770 35   CH NEW YORK NY 12/01/2025 6.57000 % 15,309.14 2,836.20 2,796,189.27 2,793,353.07 01/01/2034 0   0   0  
470139960 36   CH FLUSHING NY 12/01/2025 6.43000 % 14,460.68 2,794.79 2,698,727.62 2,695,932.83 02/01/2034 0   0   0  
470139600 37   CH FLUSHING NY 08/01/2025 6.99000 % 15,615.77 1,143.27 2,680,819.07 2,679,675.80 12/01/2033 3   0   0  
470139330 38   CH NEW YORK NY 12/01/2025 5.95000 % 12,885.24 2,917.76 2,598,703.56 2,595,785.80 03/01/2034 0   0   0  
470137710 39   CH NEW YORK NY 12/01/2025 6.10000 % 12,353.58 2,796.29 2,430,212.16 2,427,415.87 06/01/2033 0   0   0  
695101556 3 A N/A     12/06/2025 6.95600 % 28,983.33 - 5,000,000.00 5,000,000.00 03/06/2034 0   0   0  
328061004 4   N/A Various XX 12/06/2025 6.75000 % 328,556.25 - 58,410,000.00 58,410,000.00 02/06/2034 0   0   0  
470139830 40   CH WEST NEW YORK NJ 12/01/2025 6.53000 % 12,117.29 2,275.47 2,226,760.07 2,224,484.60 01/01/2034 0   0   0  
470139790 41   CH NEW YORK NY 12/01/2025 6.39000 % 11,755.92 2,303.23 2,207,685.23 2,205,382.00 02/01/2031 0   0   0  
470140000 42   CH FREEPORT NY 12/01/2025 6.40000 % 10,479.56 2,030.56 1,964,918.16 1,962,887.60 03/01/2034 0   0   0  
470140050 43   CH NEW YORK NY 12/01/2025 6.44000 % 10,533.65 2,028.90 1,962,791.75 1,960,762.85 02/01/2034 0   0   0  
470137750 44   CH MONSEY NY 12/01/2025 6.30000 % 8,440.27 1,772.78 1,607,670.16 1,605,897.38 07/01/2033 0   0   0  
470139590 45   CH ROCKVILLE CENTRE NY 12/01/2025 6.80000 % 8,347.54 1,431.34 1,473,095.56 1,471,664.22 01/01/2034 0   0   0  
470139080 46   CH NEW YORK NY 12/01/2025 7.32000 % 8,990.37 1,313.59 1,473,830.36 1,472,516.77 11/01/2033 0   0   0  
470138390 47   CH NEW YORK NY 11/01/2025 7.19000 % 8,819.73 1,351.94 1,471,999.27 1,470,647.33 10/01/2033 B   0   0  
470140020 48   CH STATEN ISLAND NY 12/01/2025 6.44000 % 7,646.38 1,461.47 1,424,791.85 1,423,330.38 03/01/2034 0   0   0  
470139010 49   CH NEW YORK NY 12/01/2025 7.68000 % 7,417.42 8,734.43 1,158,972.02 1,150,237.59 11/01/2033 0   0   0  
328061005 5   MF Chicago IL 12/06/2025 6.88000 % 172,000.00 - 30,000,000.00 30,000,000.00 12/06/2033 0   0   0  
470139920 50   CH FREEPORT NY 12/01/2025 6.35000 % 6,821.01 651.44 1,289,009.07 1,288,357.63 02/01/2034 0   0   0  
470135520 51   N/A WAPPINGERS FALLS NY 12/01/2025 7.22000 % 7,676.68 1,165.17 1,275,903.32 1,274,738.15 10/01/2033 0   0   0  
470139640 52   CH NEW YORK NY 12/01/2025 7.47000 % 7,355.30 1,010.64 1,181,574.00 1,180,563.36 01/01/2034 0   0   0  
328061105 5 A N/A     12/06/2025 6.88000 % 160,533.33 - 28,000,000.00 28,000,000.00 12/06/2033 0   0   0  
328061006 6   N/A Crossville TN 12/06/2025 7.01000 % 217,894.17 - 37,300,000.00 37,300,000.00 03/06/2034 0   0   0  
656121035 7   RT Hanover MD 12/01/2025 7.70100 % 160,437.50 - 25,000,000.00 25,000,000.00 11/01/2033 0   0   0  
656121039 7 A N/A     12/01/2025 7.70100 % 64,175.00 - 10,000,000.00 10,000,000.00 11/01/2033 0   0   0  
328061008 8   RT Toledo OH 12/06/2025 6.87000 % 197,512.50 - 34,500,000.00 34,500,000.00 01/06/2034 0   0   0  
328061009 9   LO San Diego CA 12/06/2025 7.00300 % 145,895.83 - 25,000,000.00 25,000,000.00 03/06/2034 0   0   0  
Total Count = 61               3,888,513.29 62,432.77 682,383,681.72 682,321,248.95              

 

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

 

 

BMO 2024-C8 Mortgage Trust
Commercial Mortgage Pass-Through Certificates, Series 2024-C8
NOI DETAIL

 

December 17, 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
 
328061001 1   RT Danbury CT 46,750,000.00 28,136,648.98 21,899,786.23 01/01/2025 09/30/2025
328061010 10   RT Lincoln City OR 23,162,500.00 3,582,321.16 2,412,625.75 01/01/2025 09/30/2025
328061011 11   RT Schaumburg IL 10,000,000.00 45,810,952.00 19,115,068.00 01/01/2025 06/30/2025
328061111 11 A N/A     5,000,000.00 - - Not Available Not Available
328060011 11 B N/A     5,000,000.00 - - Not Available Not Available
399570116 12   RT Duluth GA 19,850,000.00 3,216,142.45 2,364,257.20 01/01/2025 09/30/2025
28002527 13   RT Saratoga Springs NY 15,500,000.00 - 810,298.23 01/01/2024 06/30/2024
28002526 14   RT Mooresville NC 13,500,000.00 - 721,081.51 01/01/2025 06/30/2025
328061015 15   N/A Central SC 12,000,000.00 1,584,331.00 - Not Available Not Available
328061016 16   SS Livermore CA 9,500,000.00 1,021,767.20 597,292.59 01/01/2025 06/30/2025
399570119 17   RT Missouri City TX 7,575,000.00 - - Not Available Not Available
328061018 18   N/A Various IN 7,500,000.00 1,019,886.00 741,394.00 01/01/2025 09/30/2025
328061019 19   RT Granite City IL 7,139,077.48 943,424.47 262,119.82 01/01/2025 03/31/2025
328061101 1 A N/A     21,250,000.00 - - Not Available Not Available
453121124 2   N/A New York NY 40,000,000.00 68,235,925.22 58,424,181.91 01/01/2025 09/30/2025
328061020 20   LO Denver CO 6,422,302.27 781,458.80 825,372.59 10/01/2024 09/30/2025
327901018 21   N/A Various XX 2,000,000.00 7,305,596.50 3,609,027.17 01/01/2025 06/30/2025
327903118 21 A N/A     4,300,000.00 - - Not Available Not Available
307331290 22   RT Oxon Hill MD 6,000,000.00 880,893.00 741,435.76 01/01/2025 09/30/2025
470139520 23   CH FLUSHING NY 5,255,279.48 514,613.04 2,326,280.00 Not Available Not Available
470139060 24   CH NEW YORK NY 5,059,599.48 341,682.12 121,131.48 01/01/2025 06/30/2025
307331291 25   RT Chelsea MI 4,900,000.00 554,991.32 442,026.67 01/01/2025 09/30/2025
28002529 26   RT Millbrook AL 4,200,000.00 447,698.00 325,700.78 Not Available Not Available
28002530 27   RT Palmview TX 4,100,000.00 423,890.00 317,917.50 Not Available Not Available
328061028 28   LO Saint Mary's PA 3,940,582.44 933,516.29 549,803.40 10/01/2024 09/30/2025
328061029 29   N/A Brownsville TN 3,850,000.00 454,977.01 88,941.55 01/01/2025 09/30/2025
453121127 2 A N/A     20,000,000.00 - - Not Available Not Available
453121155 2 B N/A     5,000,000.00 - - Not Available Not Available
695101553 3   RT Fayetteville GA 60,000,000.00 9,070,520.08 6,932,148.46 01/01/2025 09/30/2025
470139190 30   CH FOREST HILLS NY 3,823,274.57 251,044.05 2,893,334.00 Not Available Not Available
470138480 31   CH BRIARWOOD NY 3,550,000.00 250,477.55 1,109,930.00 Not Available Not Available
28002528 32   RT Greenwood AR 3,100,000.00 322,040.00 241,530.00 Not Available Not Available
Reports Available at sf.citidirect.com   v. 21.09.28   Page 16 of 31     © Copyright 2025 Citigroup

 

 

BMO 2024-C8 Mortgage Trust
Commercial Mortgage Pass-Through Certificates, Series 2024-C8
NOI DETAIL

 

December 17, 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
 
470137790 33   CH NEW YORK NY 3,000,000.00 186,978.00   1,501,102.00 Not Available Not Available
470139690 34   CH YONKERS NY 3,000,000.00 32,345.00   1,040,866.00 Not Available Not Available
470139770 35   CH NEW YORK NY 2,793,353.07 272,584.00   5,034,802.00 Not Available Not Available
470139960 36   CH FLUSHING NY 2,695,932.83 319,644.60   2,243,346.00 Not Available Not Available
470139600 37   CH FLUSHING NY 2,679,675.80 (41,007.76 ) 2,821,866.00 Not Available Not Available
470139330 38   CH NEW YORK NY 2,595,785.80 621,868.51   5,412,648.00 Not Available Not Available
470137710 39   CH NEW YORK NY 2,427,415.87 2,317,710.00   2,317,710.00 Not Available Not Available
695101556 3 A N/A     5,000,000.00 -   - Not Available Not Available
328061004 4   N/A Various XX 58,410,000.00 8,882,363.73   5,719,050.35 01/01/2025 09/30/2025
470139830 40   CH WEST NEW YORK NJ 2,224,484.60 243,819.00   899,426.00 Not Available Not Available
470139790 41   CH NEW YORK NY 2,205,382.00 238,582.00   1,145,457.00 Not Available Not Available
470140000 42   CH FREEPORT NY 1,962,887.60 257,850.00   2,349,916.00 Not Available Not Available
470140050 43   CH NEW YORK NY 1,960,762.85 124,396.00   1,369,596.00 Not Available Not Available
470137750 44   CH MONSEY NY 1,605,897.38 168,490.00   1,275,728.00 Not Available Not Available
470139590 45   CH ROCKVILLE CENTRE NY 1,471,664.22 141,666.88   550,224.00 Not Available Not Available
470139080 46   CH NEW YORK NY 1,472,516.77 178,006.79   1,029,121.00 Not Available Not Available
470138390 47   CH NEW YORK NY 1,470,647.33 70,894.20   332,495.00 Not Available Not Available
470140020 48   CH STATEN ISLAND NY 1,423,330.38 (42,179.00 ) 991,747.00 Not Available Not Available
470139010 49   CH NEW YORK NY 1,150,237.59 172,339.00   4,699,715.00 Not Available Not Available
328061005 5   MF Chicago IL 30,000,000.00 -   5,917,013.96 01/01/2025 06/30/2025
470139920 50   CH FREEPORT NY 1,288,357.63 88,442.97   1,262,406.00 Not Available Not Available
470135520 51   N/A WAPPINGERS FALLS NY 1,274,738.15 54,226.46   941,211.00 Not Available Not Available
470139640 52   CH NEW YORK NY 1,180,563.36 78,200.00   520,983.00 Not Available Not Available
328061105 5 A N/A     28,000,000.00 -   - Not Available Not Available
328061006 6   N/A Crossville TN 37,300,000.00 -   3,568,157.36 01/01/2025 06/30/2025
656121035 7   RT Hanover MD 25,000,000.00 59,516,676.97   43,714,107.77 01/01/2025 09/30/2025
656121039 7 A N/A     10,000,000.00 -   - Not Available Not Available
328061008 8   RT Toledo OH 34,500,000.00 3,856,546.04   1,805,723.06 01/01/2025 06/30/2025
328061009 9   LO San Diego CA 25,000,000.00 3,455,236.98   3,265,261.73 10/01/2024 09/30/2025
Total Count = 61         682,321,248.95 257,280,476.61   229,602,363.83    

 

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

 

 

BMO 2024-C8 Mortgage Trust
Commercial Mortgage Pass-Through Certificates, Series 2024-C8
DELINQUENCY LOAN DETAIL

 

December 17, 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
 
328061015 15 12,000,000.00 10/06/2025 71,000.00 144,315.84 268.94 5,100.00 1   9   12/12/2024      
399570119 17 7,575,000.00 09/06/2025 48,480.00 147,008.13 1,979.70 11,053.58 2   13   08/01/2025      
470139600 37 2,683,179.68 08/01/2025 16,759.04 49,728.72 - - 3   0   11/21/2025      
470138390 47 1,471,999.27 11/01/2025 10,171.67 - - - B   0          
Total Count = 4 23,730,178.95   146,410.71 341,052.69 2,248.64 16,153.58                

 

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

 

 

BMO 2024-C8 Mortgage Trust
Commercial Mortgage Pass-Through Certificates, Series 2024-C8
COLLATERAL PERFORMANCE - DELINQUENCY AND LOAN STATUS DETAIL
–

 

December 17, 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  
 
 
  1   12,000,000   1   7,575,000   1   2,679,676   0   0   0   0   0   0   0     0  
12/17/2025                                                          
  1.6 % 1.8 % 1.6 % 1.1 % 1.6 % 0.4 % 0.0 % 0.0 % 0.0 % 0.0 % 0.0 % 0.0 % 0.0 %   0.0 %
 
  1   7,575,000   0   0   1   2,680,819   0   0   0   0   0   0   0     0  
11/18/2025                                                          
  1.6 % 1.1 % 0.0 % 0.0 % 1.6 % 0.4 % 0.0 % 0.0 % 0.0 % 0.0 % 0.0 % 0.0 % 0.0 %   0.0 %
 
  0   0   1   2,681,438   0   0   0   0   0   0   0   0   0     0  
10/20/2025                                                          
  0.0 % 0.0 % 1.6 % 0.4 % 0.0 % 0.0 % 0.0 % 0.0 % 0.0 % 0.0 % 0.0 % 0.0 % 0.0 %   0.0 %
 
  0   0   1   2,682,571   0   0   0   0   0   0   0   0   0     0  
09/17/2025                                                          
  0.0 % 0.0 % 1.6 % 0.4 % 0.0 % 0.0 % 0.0 % 0.0 % 0.0 % 0.0 % 0.0 % 0.0 % 0.0 %   0.0 %
 
  1   2,683,180   1   7,575,000   0   0   0   0   0   0   0   0   0     0  
08/15/2025                                                          
  1.6 % 0.4 % 1.6 % 1.1 % 0.0 % 0.0 % 0.0 % 0.0 % 0.0 % 0.0 % 0.0 % 0.0 % 0.0 %   0.0 %
 
  2   12,653,827   0   0   0   0   0   0   0   0   0   0   0     0  
07/17/2025                                                          
  3.3 % 1.9 % 0.0 % 0.0 % 0.0 % 0.0 % 0.0 % 0.0 % 0.0 % 0.0 % 0.0 % 0.0 % 0.0 %   0.0 %
 
  1   7,575,000   0   0   0   0   0   0   0   0   0   0   0     0  
06/17/2025                                                          
  1.6 % 1.1 % 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   1   12,000,000   0   0   0   0   0     0  
05/16/2025                                                          
  0.0 % 0.0 % 0.0 % 0.0 % 0.0 % 0.0 % 1.6 % 1.8 % 0.0 % 0.0 % 0.0 % 0.0 % 0.0 %   0.0 %
 
  0   0   0   0   0   0   1   12,000,000   0   0   0   0   0     0  
04/17/2025                                                          
  0.0 % 0.0 % 0.0 % 0.0 % 0.0 % 0.0 % 1.6 % 1.8 % 0.0 % 0.0 % 0.0 % 0.0 % 0.0 %   0.0 %
 
  0   0   0   0   0   0   1   12,000,000   0   0   0   0   0     0  
03/17/2025                                                          
  0.0 % 0.0 % 0.0 % 0.0 % 0.0 % 0.0 % 1.6 % 1.8 % 0.0 % 0.0 % 0.0 % 0.0 % 0.0 %   0.0 %
 
  0   0   0   0   1   12,000,000   0   0   0   0   0   0   0     0  
02/18/2025                                                          
  0.0 % 0.0 % 0.0 % 0.0 % 1.6 % 1.8 % 0.0 % 0.0 % 0.0 % 0.0 % 0.0 % 0.0 % 0.0 %   0.0 %
 
  0   0   0   0   1   12,000,000   0   0   0   0   0   0   0     0  
01/17/2025                                                          
  0.0 % 0.0 % 0.0 % 0.0 % 1.6 % 1.8 % 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-C8 Mortgage Trust
Commercial Mortgage Pass-Through Certificates, Series 2024-C8
APPRAISAL REDUCTION DETAIL

 

December 17, 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
 
328061015 15 Contour Windows Industrial 12,000,000.00 12,000,000.00 - 12/11/2025 - -

 

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

 

 

BMO 2024-C8 Mortgage Trust
Commercial Mortgage Pass-Through Certificates, Series 2024-C8
HISTORICAL APPRAISAL REDUCTION DETAIL

 

December 17, 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
 
12/17/2025 328061015 15 Contour Windows Industrial 12,000,000.00 12,000,000.00 - 12/11/2025 - -
11/18/2025 328061015 15 Contour Windows Industrial 12,000,000.00 12,000,000.00 - 03/11/2025 - -
10/20/2025 328061015 15 Contour Windows Industrial 12,000,000.00 12,000,000.00 - 03/11/2025 - -
9/17/2025 328061015 15 Contour Windows Industrial 12,000,000.00 12,000,000.00 - 03/11/2025 - -
8/15/2025 328061015 15 Contour Windows Industrial 12,000,000.00 12,000,000.00 - 03/11/2025 - -
7/17/2025 328061015 15 Contour Windows Industrial 12,000,000.00 12,000,000.00 - 03/11/2025 - -
6/17/2025 328061015 15 Contour Windows Industrial 12,000,000.00 12,000,000.00 - 03/11/2025 - -
5/16/2025 328061015 15 Contour Windows Industrial 12,000,000.00 12,000,000.00 - 03/11/2025 - -
4/17/2025 328061015 15 Contour Windows Industrial 12,000,000.00 12,000,000.00 - 03/11/2025 - -
3/17/2025 328061015 15 Contour Windows Industrial 12,000,000.00 12,000,000.00 - 03/11/2025 - -

 

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

 

 

BMO 2024-C8 Mortgage Trust
Commercial Mortgage Pass-Through Certificates, Series 2024-C8
LOAN MODIFICATION DETAIL

 

December 17, 2025

 

      Modification Modification
Loan ID OMCR Property Name Date Code (4)
 
328061015 15 Contour Windows Industrial 06/06/2025 8

 

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

 

 

BMO 2024-C8 Mortgage Trust
Commercial Mortgage Pass-Through Certificates, Series 2024-C8
HISTORICAL LOAN MODIFICATION DETAIL

 

December 17, 2025

 

Distribution       Modification Modification
Date Loan ID OMCR Property Name Date Code (4)
 
12/17/2025 328061015 15 Contour Windows Industrial 06/06/2025 8
11/18/2025 328061015 15 Contour Windows Industrial 06/06/2025 8
10/20/2025 328061015 15 Contour Windows Industrial 06/06/2025 8
09/17/2025 328061015 15 Contour Windows Industrial 06/06/2025 8
08/15/2025 328061015 15 Contour Windows Industrial 06/06/2025 8
07/17/2025 328061015 15 Contour Windows Industrial 06/06/2025 8
06/17/2025 328061015 15 Contour Windows Industrial 06/06/2025 8

 

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

 

 

BMO 2024-C8 Mortgage Trust
Commercial Mortgage Pass-Through Certificates, Series 2024-C8
SPECIALLY SERVICED LOAN DETAIL

 

December 17, 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
 
328061015 15 9 5,000.00 12,000,000.00 12,000,000.00 20,000,000.00 10/31/2025 12/12/2024  
399570119 17 13 5,000.00 7,575,000.00 7,575,000.00 15,070,000.00 11/26/2023 08/01/2025  
Total Count = 2   10,000.00 19,575,000.00 19,575,000.00 35,070,000.00      

 

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

 

 

BMO 2024-C8 Mortgage Trust
Commercial Mortgage Pass-Through Certificates, Series 2024-C8
HISTORICAL SPECIALLY SERVICED LOANS

 

December 17, 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
 
12/17/2025 328061015 15 9 5,000.00   12,000,000.00 12,000,000.00 20,000,000.00 10/31/2025 12/12/2024  
11/18/2025 328061015 15 9 5,000.00   12,000,000.00 12,000,000.00 18,900,000.00 02/24/2025 12/12/2024  
10/20/2025 328061015 15 9 5,000.00   12,000,000.00 12,000,000.00 18,900,000.00 02/24/2025 12/12/2024  
09/17/2025 328061015 15 9 -   12,000,000.00 12,000,000.00 18,900,000.00 02/24/2025 12/12/2024  
08/15/2025 328061015 15 9 -   12,000,000.00 12,000,000.00 18,900,000.00 02/24/2025 12/12/2024  
07/17/2025 328061015 15 9 (30,000.00 ) 12,000,000.00 12,000,000.00 18,900,000.00 02/24/2025 12/12/2024  
06/17/2025 328061015 15 9 5,000.00   12,000,000.00 12,000,000.00 18,900,000.00 02/24/2025 12/12/2024  
05/16/2025 328061015 15 9 5,000.00   12,000,000.00 12,000,000.00 18,900,000.00 02/24/2025 12/12/2024  
04/17/2025 328061015 15 9 5,000.00   12,000,000.00 12,000,000.00 18,900,000.00 02/24/2025 12/12/2024  
03/17/2025 328061015 15 9 5,000.00   12,000,000.00 12,000,000.00 18,900,000.00 02/24/2025 12/12/2024  
02/18/2025 328061015 15 9 5,000.00   12,000,000.00 12,000,000.00 18,350,000.00 05/15/2024 12/12/2024  
01/17/2025 328061015 15 13 5,000.00   12,000,000.00 12,000,000.00 18,350,000.00 05/15/2024 12/12/2024  
12/17/2025 399570119 17 13 5,000.00   7,575,000.00 7,575,000.00 15,070,000.00 11/26/2023 08/01/2025  
11/18/2025 399570119 17 13 (5,000.00 ) 7,575,000.00 7,575,000.00 15,070,000.00 11/26/2023 08/01/2025  
10/20/2025 399570119 17 13 5,000.00   7,575,000.00 7,575,000.00 15,070,000.00 11/26/2023 08/01/2025  
09/17/2025 399570119 17 13 5,000.00   7,575,000.00 7,575,000.00 15,070,000.00 11/26/2023 08/01/2025  
08/15/2025 399570119 17 13 5,000.00   7,575,000.00 7,575,000.00 15,070,000.00 11/26/2023 08/01/2025  

 

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

 

 

BMO 2024-C8 Mortgage Trust
Commercial Mortgage Pass-Through Certificates, Series 2024-C8
UNSCHEDULED PRINCIPAL DETAIL

 

December 17, 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-C8 Mortgage Trust
Commercial Mortgage Pass-Through Certificates, Series 2024-C8
HISTORICAL UNSCHEDULED PRINCIPAL DETAIL

 

December 17, 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)
 
No Loans with Unscheduled Principal Activity to Report.              

 

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

 

 

BMO 2024-C8 Mortgage Trust
Commercial Mortgage Pass-Through Certificates, Series 2024-C8
LIQUIDATED LOAN DETAIL

 

December 17, 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-C8 Mortgage Trust
Commercial Mortgage Pass-Through Certificates, Series 2024-C8
HISTORICAL LIQUIDATED LOAN

 

December 17, 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-C8 Mortgage Trust
Commercial Mortgage Pass-Through Certificates, Series 2024-C8
CREFC® INVESTOR REPORTING PACKAGE LEGENDS

 

December 17, 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-C8 Mortgage Trust
Commercial Mortgage Pass-Through Certificates, Series 2024-C8
NOTES

 

December 17, 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