JP Morgan Chase Commercial Mortgage Securities FWP Free writing prospectus

		FREE WRITING PROSPECTUS
		FILED PURSUANT TO RULE 433
		REGISTRATION FILE NO.: 333-258342-04

Free Writing Prospectus dated April 15, 2024

The depositor has filed a registration statement (including a prospectus) with the SEC (SEC File No. 333-258342) for the offering to which this free writing prospectus relates. Before you invest, you should read the prospectus in the registration statement and other documents the depositor has filed with the SEC for more complete information about the depositor, the issuing entity and this offering. You may get these documents for free by visiting EDGAR on the SEC Web site at www.sec.gov. Alternatively, the depositor, any underwriter or any dealer participating in the offering will arrange to send you the prospectus if you request it by calling (800) 408-1016 or by emailing the ABS Syndicate Desk at abs_synd@jpmorgan.com.

The information in this file (the “File”) is an electronic copy of the information set forth in the Annex titled "Certain Characteristics of the Mortgage Loans and Mortgaged Properties" to the prospectus. This File does not contain all information that is required to be included in the prospectus. This File should be reviewed only in conjunction with the entire prospectus. Prospective investors are advised to read carefully, and should rely on, the prospectus relating to the certificates referred to herein in making their investment decision.

The information in this File may be amended and/or supplemented prior to the time of sale. The information in this File supersedes any contrary information contained in any prior File relating to the certificates and will be superseded by any contrary information contained in any subsequent File prior to the time of sale.

Methodologies used in deriving certain information contained in this File are more fully described elsewhere in the prospectus. The information in this File should not be viewed as projections, forecasts, predictions or opinions with respect to value.

Any legends, disclaimers or other notices that may appear at the bottom of, or attached to, the email communication to which this material may have been attached are not applicable to these materials and should be disregarded. Such legends, disclaimers or other notices have been automatically generated as a result of these materials having been sent via Bloomberg or another email system.

BANK5 Trust 2024-5YR6

Annex A-1

Loan ID Number

Loan / Property Flag

Footnotes (for Loan and Property Information)

# of Properties

Property Name

% of Initial Pool Balance

% of Loan Balance

Mortgage Loan Originator

Mortgage Loan Seller

Related Group

Crossed Group

Address

City

County

State

Zip Code

General Property Type

Loan

6, 7, 10, 21

Kenwood Towne Centre

7.1%

100.0%

WFB

Group 1

NAP

7875 Montgomery Road

Cincinnati

Hamilton

45236

Retail

Loan

8, 9

Kleban Retail Portfolio

7.1%

MSBNA

MSMCH

NAP

Various

Retail

2.01

Property

Home Depot - Kenner

3.5%

49.9%

2625 Veterans Memorial Boulevard

Kenner

Jefferson

70062

Retail

2.02

Property

Altamira Shopping Village

2.1%

29.0%

1800-1820 Dunlawton Avenue

Port Orange

Volusia

32127

Retail

2.03

Property

Walmart - Mobile

1.0%

14.6%

685 Schillinger Road South

Mobile

36695

Retail

2.04

Property

Walgreens - Garden City

0.5%

6.5%

31415 Ford Road

Garden City

Wayne

48135

Retail

Loan

6, A

Western Digital Milpitas Campus

6.4%

100.0%

JPMCB

NAP

901, 951, 1001, 1051, and 1101 Sandisk Drive

Milpitas

Santa Clara

95035

Mixed Use

Loan

6, 10

Jordan Creek Town Center

6.2%

100.0%

MSBNA/JPMCB

MSMCH/JPMCB

Group 1

NAP

101 Jordan Creek Parkway

West Des Moines

Dallas

50266

Retail

Loan

6, 10

Galleria at Tyler

6.1%

100.0%

BANA

Group 1

NAP

1299 Galleria at Tyler

Riverside

92503

Retail

Loan

22, 24

Aliz Hotel Times Square

5.1%

100.0%

JPMCB

NAP

310 West 40th Street

New York

10018

Hospitality

Loan

Bethesda Marriott

4.0%

100.0%

MSBNA

MSMCH

NAP

5151 Pooks Hill Road

Bethesda

Montgomery

20814

Hospitality

Loan

The Vista

3.9%

100.0%

WFB

NAP

900 West Monte Vista Avenue

Turlock

Stanislaus

95382

Multifamily

Loan

Respara

3.7%

100.0%

WFB

NAP

11610 Dunstan Way

Los Angeles

90049

Multifamily

Loan

Highland Village

3.6%

100.0%

BANA

NAP

4500 Interstate 55 North

Jackson

Hinds

39211

Mixed Use

Loan

14, 25, C

Hampton Inn & Suites National Harbor

3.5%

100.0%

JPMCB

NAP

250 Waterfront Street

Oxon Hill

Prince George's

20745

Hospitality

Loan

8, 9, D

Victory Louisiana Real Estate Portfolio

3.5%

MSBNA

MSMCH

NAP

Various

Metairie

Jefferson

Various

Retail

12.01

Property

Westgate Shopping Center

2.2%

64.7%

8835-8855 Veterans Memorial Boulevard

Metairie

Jefferson

70003

Retail

12.02

Property

Airline Shopping Center

1.2%

35.3%

2701 Airline Drive

Metairie

Jefferson

70001

Retail

Loan

Wilshire Colonnade

3.4%

100.0%

WFB

NAP

3701 and 3731 Wilshire Boulevard

Los Angeles

90010

Office

Loan

Drexel Terraces

3.1%

100.0%

MSBNA

MSMCH

NAP

4830 South Drexel Boulevard

Chicago

Cook

60615

Multifamily

Loan

6, 10, 28

Staten Island Mall

3.0%

100.0%

WFB

Group 1

NAP

2655 Richmond Avenue

Staten Island

Richmond

10314

Retail

Loan

6, 12, 20, 27

Casa Cipriani

3.0%

100.0%

JPMCB

NAP

10 South Street

New York

10004

Mixed Use

Loan

Canyon Park West

2.4%

100.0%

WFB

NAP

1939 Fillmore Street

Twin Falls

83301

Retail

Loan

11755 Wilshire

1.9%

100.0%

WFB

NAP

11755 Wilshire Boulevard

Los Angeles

90025

Office

Loan

Delray Corner

1.9%

100.0%

MSBNA

MSMCH

NAP

4970 West Atlantic Avenue and 14802 South Military Trail

Delray Beach

Palm Beach

33484

Retail

Loan

1575 Jersey Ave

1.7%

100.0%

MSBNA

MSMCH

NAP

1575 Jersey Avenue

North Brunswick

Middlesex

08902

Industrial

Loan

Terrell Plaza

1.7%

100.0%

MSBNA

MSMCH

NAP

1201 Austin Highway

San Antonio

Bexar

78209

Retail

Loan

Sherman Oaks First Plaza

1.4%

100.0%

WFB

NAP

14423-14457 Ventura Boulevard

Sherman Oaks

Los Angeles

91423

Retail

Loan

16, E

Tahoma Vista

1.1%

100.0%

MSBNA

MSMCH

NAP

1410-1418 East 72nd Street

Tacoma

Pierce

98404

Retail

Loan

Greenbox II Self Storage

1.1%

100.0%

WFB

NAP

2424 Delgany Street

Denver

80216

Self Storage

Loan

Ponder Place

1.0%

100.0%

MSBNA

MSMCH

NAP

201 Lake Forest Road

Greenwood

29649

Multifamily

Loan

Oklahoma Texas Hotel Portfolio

1.0%

MSBNA

MSMCH

NAP

Various

Hospitality

26.01

Property

La Quinta Inn Brownwood

0.6%

58.4%

103 Market Place Boulevard

Brownwood

Brown

76801

Hospitality

26.02

Property

Hampton Inn Oklahoma City NE

0.4%

41.6%

11820 North I-35 Service Road

Oklahoma City

Oklahoma

73131

Hospitality

Loan

Gateway Square Shopping Center

1.0%

100.0%

MSBNA

MSMCH

NAP

4801-4889 Hopyard Road

Pleasanton

Alameda

94588

Retail

Loan

Elm Street Plaza

1.0%

100.0%

MSBNA

MSMCH

Group 2

NAP

1030-1040 Elm Street

Rocky Hill

Hartford

06067

Retail

Loan

927-933 Flatbush Avenue

0.9%

100.0%

MSBNA

MSMCH

NAP

927-933 Flatbush Avenue

Brooklyn

Kings

11226

Retail

Loan

Northville Shopping Center Phase II

0.9%

100.0%

MSBNA

MSMCH

NAP

17101-17955 Haggerty Road and 6 Mile Road

Northville

Wayne

48167

Retail

Loan

US Storage Centers - La Crescenta, CA

0.8%

100.0%

BANA

NAP

4454 Lowell Avenue and 3900-3934 Foothill Boulevard

La Crescenta

Los Angeles

91214

Self Storage

Loan

8, 9, G

Swifts MHC and Gulf to Bay MHC

0.8%

MSBNA

MSMCH

NAP

Various

Manufactured Housing

32.01

Property

Swifts MHC

0.5%

53.8%

1846 Powell Drive

North Fort Myers

Lee

33917

Manufactured Housing

32.02

Property

Gulf to Bay MHC

0.4%

46.2%

2381 Gulf to Bay Boulevard

Clearwater

Pinellas

33765

Manufactured Housing

Loan

Compass Point Medical Complex

0.7%

100.0%

MSBNA

MSMCH

Group 2

NAP

1111 Cromwell Avenue

Rocky Hill

Hartford

06067

Office

Loan

Superior Building

0.7%

100.0%

BANA

NAP

61 North Raymond Avenue

Pasadena

Los Angeles

91103

Mixed Use

Loan

13, 17, 18

872 East 164th Street

0.6%

100.0%

MSBNA

MSMCH

Group 4

NAP

872 East 164th Street

Bronx

10459

Multifamily

Loan

Walnut Grove MHC

0.6%

100.0%

MSBNA

MSMCH

Group 3

NAP

2548 Peck Road

Monrovia

Los Angeles

90601

Manufactured Housing

Loan

Park Place Apartments

0.5%

100.0%

WFB

NAP

515 Parkside Place

Dalton

Whitfield

30721

Multifamily

Loan

8, 9

City Trailer Park and Stage Coach MHC

0.5%

MSBNA

MSMCH

Group 3

NAP

Various

Manufactured Housing

38.01

Property

Stage Coach MHC

0.3%

57.3%

6050 Mission Boulevard

Riverside

92509

Manufactured Housing

38.02

Property

City Trailer Park

0.2%

42.7%

313 West 1st Avenue

La Habra

Orange

90631

Manufactured Housing

Loan

CityLine Milledgeville

0.5%

100.0%

BANA

Group 5

NAP

155 and 157 Garrett Way & 630 Meriwether Road

Milledgeville

Baldwin

31061

Self Storage

Loan

1412 College Ave

0.4%

100.0%

MSBNA

MSMCH

Group 4

NAP

1412 College Avenue

Bronx

10456

Multifamily

Loan

Lexington Grand

0.4%

100.0%

WFB

NAP

186 Roy Truesdell Road

Lugoff

Kershaw

29078

Multifamily

Loan

4975 Clark Howell Highway

0.3%

100.0%

BANA

Group 5

NAP

4975 Clark Howell Highway

Atlanta

Clayton

30349

Industrial

Loan

Taylors Square

0.3%

100.0%

MSBNA

MSMCH

Group 6

NAP

3023 Wade Hampton Boulevard

Taylors

Greenville

29687

Retail

Loan

East Coast Storage Portfolio

0.3%

MSBNA

MSMCH

NAP

Various

Self Storage

44.01

Property

MMJ Self Storage

0.2%

84.9%

17600 A.P. Hill Boulevard

Bowling Green

Caroline

22427

Self Storage

44.02

Property

AAA Self Storage

0.0%

15.1%

842 US Route 280

Americus

Sumter

31709

Self Storage

Loan

Benton Crossing

0.3%

100.0%

MSBNA

MSMCH

Group 6

NAP

15400 Sheldon Road

Northville

Wayne

48168

Retail

Loan

6, 10, 11, 23, I

Tysons Corner Center

0.2%

100.0%

JPMCB

NAP

1961 Chain Bridge Road

McLean

Fairfax

22102

Retail

A-1-1

BANK5 Trust 2024-5YR6

Annex A-1

Loan ID Number	Loan / Property Flag	Footnotes (for Loan and Property Information)	# of Properties	Property Name	Detailed Property Type	Year Built	Year Renovated	Number of Units	Unit of Measure	Loan Per Unit ($)	Original Balance ($)	Cut-off Date Balance ($)	Maturity/ARD Balance ($)	Interest Rate %	Administrative Fee Rate %	Net Mortgage Rate %	Monthly Debt Service (P&I) ($)	Monthly Debt Service (IO) ($)	Annual Debt Service (P&I) ($)
								5		6, 7, 8					3
1	Loan	6, 7, 10, 21	1	Kenwood Towne Centre	Super Regional Mall	1958	1988; 2003; 2009; 2019-2023	1,033,141	SF	251.66	70,000,000	70,000,000	70,000,000	6.27100%	0.016590%	6.254410%	NAP	370,889.00	NAP
2	Loan	8, 9	4	Kleban Retail Portfolio	Various	Various	NAP	538,646	SF	129.58	69,800,000	69,800,000	69,800,000	7.09000%	0.015340%	7.074660%	NAP	418,129.47	NAP
2.01	Property		1	Home Depot - Kenner	Single Tenant	2013	NAP	174,522	SF		34,851,415	34,851,415	34,851,415
2.02	Property		1	Altamira Shopping Village	Anchored	2012; 2013; 2015	NAP	149,480	SF		20,211,230	20,211,230	20,211,230
2.03	Property		1	Walmart - Mobile	Single Tenant	1997	NAP	200,084	SF		10,170,394	10,170,394	10,170,394
2.04	Property		1	Walgreens - Garden City	Single Tenant	2004	NAP	14,560	SF		4,566,961	4,566,961	4,566,961
3	Loan	6, A	1	Western Digital Milpitas Campus	R&D/Office	1991-1995	2012	577,956	SF	218.01	63,000,000	63,000,000	63,000,000	6.84400%	0.015340%	6.828660%	NAP	364,300.42	NAP
4	Loan	6, 10	1	Jordan Creek Town Center	Super Regional Mall	2004	NAP	940,038	SF	180.84	61,000,000	61,000,000	61,000,000	7.02000%	0.016590%	7.003410%	NAP	361,806.25	NAP
5	Loan	6, 10	1	Galleria at Tyler	Super Regional Mall	1970	1991; 2007	565,913	SF	265.06	60,000,000	60,000,000	60,000,000	7.91900%	0.016590%	7.902410%	NAP	401,449.31	NAP
6	Loan	22, 24	1	Aliz Hotel Times Square	Full Service	2018	NAP	287	Rooms	173,867.60	49,900,000	49,900,000	49,900,000	6.81700%	0.015340%	6.801660%	NAP	287,410.72	NAP
7	Loan		1	Bethesda Marriott	Full Service	1979	2015	407	Rooms	97,788.70	39,800,000	39,800,000	39,800,000	7.47200%	0.034090%	7.437910%	NAP	251,263.30	NAP
8	Loan	26	1	The Vista	Student Housing	2017	NAP	670	Beds	57,462.69	38,500,000	38,500,000	38,500,000	6.57900%	0.016590%	6.562410%	NAP	214,007.86	NAP
9	Loan	6	1	Respara	Mid Rise	2022	NAP	54	Units	1,138,888.89	36,500,000	36,500,000	36,500,000	6.30000%	0.016590%	6.283410%	NAP	194,286.46	NAP
10	Loan	B	1	Highland Village	Retail/Office	1983	2019	214,977	SF	162.81	35,000,000	35,000,000	35,000,000	6.79500%	0.015340%	6.779660%	NAP	200,940.10	NAP
11	Loan	14, 25, C	1	Hampton Inn & Suites National Harbor	Limited Service	2008	2018-2019	154	Rooms	222,727.27	34,300,000	34,300,000	34,300,000	7.83100%	0.015340%	7.815660%	NAP	226,944.92	NAP
12	Loan	8, 9, D	2	Victory Louisiana Real Estate Portfolio	Anchored	Various	Various	291,589	SF	116.60	34,000,000	34,000,000	34,000,000	7.19500%	0.064090%	7.130910%	NAP	206,689.70	NAP
12.01	Property		1	Westgate Shopping Center	Anchored	1986	2013	208,580	SF		22,000,000	22,000,000	22,000,000
12.02	Property		1	Airline Shopping Center	Anchored	2001	NAP	83,009	SF		12,000,000	12,000,000	12,000,000
13	Loan		1	Wilshire Colonnade	CBD	1968	NAP	369,454	SF	90.67	33,500,000	33,500,000	33,500,000	7.36800%	0.016590%	7.351410%	NAP	208,546.81	NAP
14	Loan		1	Drexel Terraces	Garden	1902	2023	116	Units	267,241.38	31,000,000	31,000,000	31,000,000	6.20000%	0.015340%	6.184660%	NAP	162,391.20	NAP
15	Loan	6, 10, 28	1	Staten Island Mall	Super Regional Mall	1972	1993; 2018	995,900	SF	200.82	30,000,000	30,000,000	30,000,000	7.53400%	0.015340%	7.518660%	NAP	190,965.97	NAP
16	Loan	6, 12, 20, 27	1	Casa Cipriani	Hospitality/Event Space	1909	2021	146,486	SF	702.19	30,000,000	29,959,334	28,550,463	7.27000%	0.015340%	7.254660%	205,060.00	NAP	2,460,720.00
17	Loan	15	1	Canyon Park West	Anchored	2000-2022	NAP	152,327	SF	157.90	24,053,000	24,053,000	24,053,000	6.42600%	0.016590%	6.409410%	NAP	130,592.76	NAP
18	Loan	6	1	11755 Wilshire	CBD	1986	2023-2024	337,440	SF	207.44	18,500,000	18,500,000	18,500,000	7.02400%	0.016590%	7.007410%	NAP	109,790.65	NAP
19	Loan		1	Delray Corner	Anchored	1981	2006	85,916	SF	215.33	18,500,000	18,500,000	18,500,000	7.19400%	0.015340%	7.178660%	NAP	112,447.88	NAP
20	Loan		1	1575 Jersey Ave	Warehouse	1970	2017	129,129	SF	131.65	17,000,000	17,000,000	17,000,000	6.80000%	0.015340%	6.784660%	NAP	97,671.30	NAP
21	Loan		1	Terrell Plaza	Anchored	1965	2012	107,884	SF	153.87	16,600,000	16,600,000	16,600,000	6.95000%	0.015340%	6.934660%	NAP	97,476.97	NAP
22	Loan		1	Sherman Oaks First Plaza	Unanchored	1979	2019; 2022	62,483	SF	224.06	14,000,000	14,000,000	13,671,577	7.86900%	0.016590%	7.852410%	101,451.42	93,080.07	1,217,417.04
23	Loan	16, E	1	Tahoma Vista	Anchored	1968	NAP	107,293	SF	102.99	11,050,000	11,050,000	11,050,000	7.45000%	0.015340%	7.434660%	NAP	69,554.89	NAP
24	Loan		1	Greenbox II Self Storage	Self Storage	1979	2013	100,551	SF	109.40	11,000,000	11,000,000	11,000,000	7.06900%	0.016590%	7.052410%	NAP	65,699.16	NAP
25	Loan		1	Ponder Place	Garden	2022	NAP	82	Units	124,298.78	10,192,500	10,192,500	10,192,500	5.98500%	0.015340%	5.969660%	NAP	51,541.14	NAP
26	Loan	8	2	Oklahoma Texas Hotel Portfolio	Limited Service	Various	Various	143	Rooms	69,930.07	10,000,000	10,000,000	9,725,184	7.16500%	0.015340%	7.149660%	67,642.05	60,537.62	811,704.60
26.01	Property		1	La Quinta Inn Brownwood	Limited Service	2008	2021-2022	71	Rooms		5,838,500	5,838,500	5,678,049
26.02	Property		1	Hampton Inn Oklahoma City NE	Limited Service	2016	NAP	72	Rooms		4,161,500	4,161,500	4,047,135
27	Loan	F	1	Gateway Square Shopping Center	Unanchored	1989; 2004	NAP	87,328	SF	111.65	9,750,000	9,750,000	9,750,000	6.67500%	0.015340%	6.659660%	NAP	54,987.63	NAP
28	Loan		1	Elm Street Plaza	Anchored	1998; 2009	2020	60,947	SF	155.87	9,500,000	9,500,000	9,500,000	7.14000%	0.015340%	7.124660%	NAP	57,310.07	NAP
29	Loan		1	927-933 Flatbush Avenue	Unanchored	1920	2014; 2019	45,100	SF	201.77	9,100,000	9,100,000	9,100,000	7.36500%	0.015340%	7.349660%	NAP	56,626.96	NAP
30	Loan		1	Northville Shopping Center Phase II	Shadow Anchored	2003	NAP	43,169	SF	201.53	8,700,000	8,700,000	8,700,000	6.72000%	0.074090%	6.645910%	NAP	49,396.67	NAP
31	Loan	5	1	US Storage Centers - La Crescenta, CA	Self Storage	1960	1988	68,605	SF	120.98	8,300,000	8,300,000	8,300,000	6.50000%	0.015340%	6.484660%	NAP	45,582.75	NAP
32	Loan	8, 9, G	2	Swifts MHC and Gulf to Bay MHC	Manufactured Housing	Various	NAP	156	Pads	52,884.62	8,250,000	8,250,000	8,250,000	6.41500%	0.015340%	6.399660%	NAP	44,715.67	NAP
32.01	Property		1	Swifts MHC	Manufactured Housing	1949	NAP	87	Pads		4,441,000	4,441,000	4,441,000
32.02	Property		1	Gulf to Bay MHC	Manufactured Housing	1955	NAP	69	Pads		3,809,000	3,809,000	3,809,000
33	Loan		1	Compass Point Medical Complex	Medical	2003	2010	65,063	SF	113.12	7,360,000	7,360,000	7,360,000	7.51000%	0.015340%	7.494660%	NAP	46,701.07	NAP
34	Loan	H	1	Superior Building	Office/Retail	1928	2013	45,902	SF	152.50	7,000,000	7,000,000	7,000,000	6.79300%	0.015340%	6.777660%	NAP	40,176.19	NAP
35	Loan	13, 17, 18	1	872 East 164th Street	Mid Rise	2023	NAP	18	Units	335,000.00	6,030,000	6,030,000	6,030,000	6.76000%	0.015340%	6.744660%	NAP	34,440.79	NAP
36	Loan		1	Walnut Grove MHC	Manufactured Housing	1954	NAP	52	Pads	107,019.23	5,565,000	5,565,000	5,565,000	6.21000%	0.015340%	6.194660%	NAP	29,198.86	NAP
37	Loan		1	Park Place Apartments	Garden	2000	NAP	86	Units	61,046.51	5,250,000	5,250,000	5,250,000	7.71400%	0.016590%	7.697410%	NAP	34,217.48	NAP
38	Loan	8, 9	2	City Trailer Park and Stage Coach MHC	Manufactured Housing	Various	NAP	44	Pads	113,636.36	5,000,000	5,000,000	5,000,000	6.22000%	0.015340%	6.204660%	NAP	26,276.62	NAP
38.01	Property		1	Stage Coach MHC	Manufactured Housing	1965	NAP	30	Pads		2,863,000	2,863,000	2,863,000
38.02	Property		1	City Trailer Park	Manufactured Housing	1975	NAP	14	Pads		2,137,000	2,137,000	2,137,000
39	Loan		1	CityLine Milledgeville	Self Storage	2000; 2006	NAP	80,330	SF	56.55	4,543,000	4,543,000	4,543,000	6.85900%	0.015340%	6.843660%	NAP	26,327.68	NAP
40	Loan		1	1412 College Ave	Mid Rise	1930	2023	16	Units	257,812.50	4,125,000	4,125,000	4,125,000	6.53000%	0.015340%	6.514660%	NAP	22,758.64	NAP
41	Loan	19	1	Lexington Grand	Garden	2009	2023	64	Units	63,671.88	4,075,000	4,075,000	4,075,000	6.96900%	0.016590%	6.952410%	NAP	23,994.25	NAP
42	Loan		1	4975 Clark Howell Highway	Flex	1975	2022	38,724	SF	85.61	3,315,000	3,315,000	3,315,000	6.86600%	0.015340%	6.850660%	NAP	19,230.76	NAP
43	Loan		1	Taylors Square	Shadow Anchored	2002	NAP	28,982	SF	112.14	3,250,000	3,250,000	3,250,000	6.90000%	0.015340%	6.884660%	NAP	18,947.05	NAP
44	Loan	8	2	East Coast Storage Portfolio	Self Storage	Various	Various	39,530	SF	71.84	2,840,000	2,840,000	2,840,000	7.35000%	0.015340%	7.334660%	NAP	17,636.60	NAP
44.01	Property		1	MMJ Self Storage	Self Storage	2008	2022	29,530	SF		2,410,000	2,410,000	2,410,000
44.02	Property		1	AAA Self Storage	Self Storage	2005	NAP	10,000	SF		430,000	430,000	430,000
45	Loan		1	Benton Crossing	Shadow Anchored	2008	NAP	14,253	SF	192.94	2,750,000	2,750,000	2,750,000	6.50000%	0.015340%	6.484660%	NAP	15,102.72	NAP
46	Loan	6, 10, 11, 23, I	1	Tysons Corner Center	Super Regional Mall	1968	1989; 2005	1,793,638	SF	395.84	2,460,000	2,460,000	2,460,000	6.60060%	0.016703%	6.583898%	NAP	13,719.16	NAP

A-1-2

BANK5 Trust 2024-5YR6

Annex A-1

Loan ID Number	Loan / Property Flag	Footnotes (for Loan and Property Information)	# of Properties	Property Name	Annual Debt Service (IO) ($)	Amortization Type	ARD Loan (Yes / No)	Interest Accrual Method	Original Interest-Only Period (Mos.)	Remaining Interest-Only Period (Mos.)	Original Term To Maturity / ARD (Mos.)	Remaining Term To Maturity / ARD (Mos.)	Original Amortization Term (Mos.)	Remaining Amortization Term (Mos.)	Origination Date	Seasoning (Mos.)	Payment Due Date	First Payment Date	First P&I Payment Date	Maturity Date or Anticipated Repayment Date

1	Loan	6, 7, 10, 21	1	Kenwood Towne Centre	4,450,668.00	Interest Only	No	Actual/360	60	58	60	58	0	0	2/9/2024	2	1	4/1/2024	NAP	3/1/2029
2	Loan	8, 9	4	Kleban Retail Portfolio	5,017,553.64	Interest Only	No	Actual/360	60	60	60	60	0	0	4/3/2024	0	1	6/1/2024	NAP	5/1/2029
2.01	Property		1	Home Depot - Kenner
2.02	Property		1	Altamira Shopping Village
2.03	Property		1	Walmart - Mobile
2.04	Property		1	Walgreens - Garden City
3	Loan	6, A	1	Western Digital Milpitas Campus	4,371,605.04	Interest Only	No	Actual/360	60	57	60	57	0	0	2/9/2024	3	11	3/11/2024	NAP	2/11/2029
4	Loan	6, 10	1	Jordan Creek Town Center	4,341,675.00	Interest Only	No	Actual/360	60	57	60	57	0	0	2/1/2024	3	1	3/1/2024	NAP	2/1/2029
5	Loan	6, 10	1	Galleria at Tyler	4,817,391.72	Interest Only	No	Actual/360	60	56	60	56	0	0	12/13/2023	4	1	2/1/2024	NAP	1/1/2029
6	Loan	22, 24	1	Aliz Hotel Times Square	3,448,928.64	Interest Only	No	Actual/360	60	59	60	59	0	0	3/12/2024	1	1	5/1/2024	NAP	4/1/2029
7	Loan		1	Bethesda Marriott	3,015,159.60	Interest Only	No	Actual/360	60	57	60	57	0	0	1/24/2024	3	1	3/1/2024	NAP	2/1/2029
8	Loan	26	1	The Vista	2,568,094.32	Interest Only	No	Actual/360	60	59	60	59	0	0	4/1/2024	1	11	5/11/2024	NAP	4/11/2029
9	Loan	6	1	Respara	2,331,437.52	Interest Only	No	Actual/360	60	57	60	57	0	0	2/6/2024	3	11	3/11/2024	NAP	2/11/2029
10	Loan	B	1	Highland Village	2,411,281.20	Interest Only	No	Actual/360	60	59	60	59	0	0	4/1/2024	1	1	5/1/2024	NAP	4/1/2029
11	Loan	14, 25, C	1	Hampton Inn & Suites National Harbor	2,723,339.04	Interest Only	No	Actual/360	60	59	60	59	0	0	3/8/2024	1	1	5/1/2024	NAP	4/1/2029
12	Loan	8, 9, D	2	Victory Louisiana Real Estate Portfolio	2,480,276.40	Interest Only	No	Actual/360	60	58	60	58	0	0	2/16/2024	2	1	4/1/2024	NAP	3/1/2029
12.01	Property		1	Westgate Shopping Center
12.02	Property		1	Airline Shopping Center
13	Loan		1	Wilshire Colonnade	2,502,561.72	Interest Only	No	Actual/360	60	59	60	59	0	0	4/3/2024	1	11	5/11/2024	NAP	4/11/2029
14	Loan		1	Drexel Terraces	1,948,694.40	Interest Only	No	Actual/360	60	58	60	58	0	0	2/29/2024	2	1	4/1/2024	NAP	3/1/2029
15	Loan	6, 10, 28	1	Staten Island Mall	2,291,591.64	Interest Only	No	Actual/360	60	57	60	57	0	0	1/18/2024	3	1	3/1/2024	NAP	2/1/2029
16	Loan	6, 12, 20, 27	1	Casa Cipriani	NAP	Amortizing Balloon	No	Actual/360	0	0	60	58	360	358	2/23/2024	2	6	4/6/2024	4/6/2024	3/6/2029
17	Loan	15	1	Canyon Park West	1,567,113.12	Interest Only	No	Actual/360	60	59	60	59	0	0	3/28/2024	1	11	5/11/2024	NAP	4/11/2029
18	Loan	6	1	11755 Wilshire	1,317,487.80	Interest Only	No	Actual/360	60	57	60	57	0	0	1/17/2024	3	11	3/11/2024	NAP	2/11/2029
19	Loan		1	Delray Corner	1,349,374.56	Interest Only	No	Actual/360	60	57	60	57	0	0	1/23/2024	3	1	3/1/2024	NAP	2/1/2029
20	Loan		1	1575 Jersey Ave	1,172,055.60	Interest Only	No	Actual/360	60	59	60	59	0	0	3/8/2024	1	1	5/1/2024	NAP	4/1/2029
21	Loan		1	Terrell Plaza	1,169,723.64	Interest Only	No	Actual/360	60	57	60	57	0	0	1/31/2024	3	1	3/1/2024	NAP	2/1/2029
22	Loan		1	Sherman Oaks First Plaza	1,116,960.84	Interest Only, Amortizing Balloon	No	Actual/360	24	21	60	57	360	360	2/8/2024	3	11	3/11/2024	3/11/2026	2/11/2029
23	Loan	16, E	1	Tahoma Vista	834,658.68	Interest Only	No	Actual/360	60	59	60	59	0	0	4/1/2024	1	1	5/1/2024	NAP	4/1/2029
24	Loan		1	Greenbox II Self Storage	788,389.92	Interest Only	No	Actual/360	60	58	60	58	0	0	2/28/2024	2	11	4/11/2024	NAP	3/11/2029
25	Loan		1	Ponder Place	618,493.68	Interest Only	No	Actual/360	60	58	60	58	0	0	2/29/2024	2	1	4/1/2024	NAP	3/1/2029
26	Loan	8	2	Oklahoma Texas Hotel Portfolio	726,451.44	Interest Only, Amortizing Balloon	No	Actual/360	24	23	60	59	360	360	3/20/2024	1	1	5/1/2024	5/1/2026	4/1/2029
26.01	Property		1	La Quinta Inn Brownwood
26.02	Property		1	Hampton Inn Oklahoma City NE
27	Loan	F	1	Gateway Square Shopping Center	659,851.56	Interest Only	No	Actual/360	60	58	60	58	0	0	2/27/2024	2	1	4/1/2024	NAP	3/1/2029
28	Loan		1	Elm Street Plaza	687,720.84	Interest Only	No	Actual/360	60	58	60	58	0	0	2/15/2024	2	1	4/1/2024	NAP	3/1/2029
29	Loan		1	927-933 Flatbush Avenue	679,523.52	Interest Only	No	Actual/360	60	58	60	58	0	0	2/29/2024	2	1	4/1/2024	NAP	3/1/2029
30	Loan		1	Northville Shopping Center Phase II	592,760.04	Interest Only	No	Actual/360	60	59	60	59	0	0	3/8/2024	1	1	5/1/2024	NAP	4/1/2029
31	Loan	5	1	US Storage Centers - La Crescenta, CA	546,993.00	Interest Only	No	Actual/360	60	57	60	57	0	0	1/12/2024	3	1	3/1/2024	NAP	2/1/2029
32	Loan	8, 9, G	2	Swifts MHC and Gulf to Bay MHC	536,588.04	Interest Only	No	Actual/360	60	59	60	59	0	0	3/19/2024	1	1	5/1/2024	NAP	4/1/2029
32.01	Property		1	Swifts MHC
32.02	Property		1	Gulf to Bay MHC
33	Loan		1	Compass Point Medical Complex	560,412.84	Interest Only	No	Actual/360	60	59	60	59	0	0	3/13/2024	1	1	5/1/2024	NAP	4/1/2029
34	Loan	H	1	Superior Building	482,114.28	Interest Only	No	Actual/360	60	59	60	59	0	0	4/1/2024	1	1	5/1/2024	NAP	4/1/2029
35	Loan	13, 17, 18	1	872 East 164th Street	413,289.48	Interest Only	No	Actual/360	60	58	60	58	0	0	2/15/2024	2	1	4/1/2024	NAP	3/1/2029
36	Loan		1	Walnut Grove MHC	350,386.32	Interest Only	No	Actual/360	60	60	60	60	0	0	4/3/2024	0	1	6/1/2024	NAP	5/1/2029
37	Loan		1	Park Place Apartments	410,609.76	Interest Only	No	Actual/360	60	59	60	59	0	0	4/3/2024	1	11	5/11/2024	NAP	4/11/2029
38	Loan	8, 9	2	City Trailer Park and Stage Coach MHC	315,319.44	Interest Only	No	Actual/360	60	60	60	60	0	0	4/3/2024	0	1	6/1/2024	NAP	5/1/2029
38.01	Property		1	Stage Coach MHC
38.02	Property		1	City Trailer Park
39	Loan		1	CityLine Milledgeville	315,932.16	Interest Only	No	Actual/360	60	57	60	57	0	0	1/23/2024	3	1	3/1/2024	NAP	2/1/2029
40	Loan		1	1412 College Ave	273,103.68	Interest Only	No	Actual/360	60	55	60	55	0	0	11/7/2023	5	1	1/1/2024	NAP	12/1/2028
41	Loan	19	1	Lexington Grand	287,931.00	Interest Only	No	Actual/360	60	59	60	59	0	0	3/28/2024	1	11	5/11/2024	NAP	4/11/2029
42	Loan		1	4975 Clark Howell Highway	230,769.12	Interest Only	No	Actual/360	60	58	60	58	0	0	2/20/2024	2	1	4/1/2024	NAP	3/1/2029
43	Loan		1	Taylors Square	227,364.60	Interest Only	No	Actual/360	60	58	60	58	0	0	2/2/2024	2	5	4/5/2024	NAP	3/5/2029
44	Loan	8	2	East Coast Storage Portfolio	211,639.20	Interest Only	No	Actual/360	60	60	60	60	0	0	4/4/2024	0	1	6/1/2024	NAP	5/1/2029
44.01	Property		1	MMJ Self Storage
44.02	Property		1	AAA Self Storage
45	Loan		1	Benton Crossing	181,232.64	Interest Only	No	Actual/360	60	59	60	59	0	0	3/28/2024	1	5	5/5/2024	NAP	4/5/2029
46	Loan	6, 10, 11, 23, I	1	Tysons Corner Center	164,629.92	Interest Only	No	Actual/360	60	55	60	55	0	0	12/4/2023	5	6	1/6/2024	NAP	12/6/2028

A-1-3

BANK5 Trust 2024-5YR6

Annex A-1

Loan ID Number	Loan / Property Flag	Footnotes (for Loan and Property Information)	# of Properties	Property Name	Final Maturity Date	Grace Period - Late Fee (Days)	Grace Period - Default (Days)	Prepayment Provision	Most Recent EGI ($)	Most Recent Expenses ($)	Most Recent NOI ($)	Most Recent NOI Date	Most Recent Description	Second Most Recent EGI ($)	Second Most Recent Expenses ($)	Second Most Recent NOI ($)	Second Most Recent NOI Date
								9, 10, 11
1	Loan	6, 7, 10, 21	1	Kenwood Towne Centre	NAP	0	0	L(26),D(27),O(7)	51,156,712	13,470,861	37,685,851	12/31/2023	T-12	50,448,758	13,294,184	37,154,574	12/31/2022
2	Loan	8, 9	4	Kleban Retail Portfolio	NAP	0	0	L(24),D(29),O(7)	7,962,318	1,182,241	6,780,077	12/31/2023	T-12	8,078,823	1,156,161	6,922,662	12/31/2022
2.01	Property		1	Home Depot - Kenner					3,500,000	156,251	3,343,749	12/31/2023	T-12	3,500,000	163,653	3,336,347	12/31/2022
2.02	Property		1	Altamira Shopping Village					2,894,692	817,258	2,077,434	12/31/2023	T-12	2,984,366	745,778	2,238,588	12/31/2022
2.03	Property		1	Walmart - Mobile					1,091,626	184,931	906,695	12/31/2023	T-12	1,118,457	221,114	897,343	12/31/2022
2.04	Property		1	Walgreens - Garden City					476,000	23,800	452,200	12/31/2023	T-12	476,000	25,616	450,384	12/31/2022
3	Loan	6, A	1	Western Digital Milpitas Campus	NAP	0	0	L(12),YM1(14),DorYM1(27),O(7)	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV
4	Loan	6, 10	1	Jordan Creek Town Center	NAP	0	0	L(27),D(29),O(4)	38,499,461	14,452,236	24,047,225	12/31/2023	T-12	34,880,800	13,031,356	21,849,444	12/31/2022
5	Loan	6, 10	1	Galleria at Tyler	NAP	0	0	L(28),D(25),O(7)	35,273,885	11,275,921	23,997,964	11/30/2023	T-12	35,459,583	11,035,894	24,423,689	12/31/2022
6	Loan	22, 24	1	Aliz Hotel Times Square	NAP	0	0	L(25),D(29),O(6)	23,590,685	12,177,016	11,413,670	12/31/2023	T-12	19,655,300	10,623,121	9,032,179	12/31/2022
7	Loan		1	Bethesda Marriott	NAP	0	5	L(27),D(26),O(7)	22,089,012	16,329,630	5,759,382	12/31/2023	T-12	18,059,841	14,263,818	3,796,024	12/31/2022
8	Loan	26	1	The Vista	NAP	0	0	L(24),YM1(32),O(4)	6,041,221	2,456,746	3,584,474	12/31/2023	T-12	5,734,245	2,392,949	3,341,296	12/31/2022
9	Loan	6	1	Respara	NAP	0	0	L(26),DorYM1(27),O(7)	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV
10	Loan	B	1	Highland Village	NAP	5	5	L(25),DorYM1(31),O(4)	5,882,028	2,721,619	3,160,409	12/31/2023	T-12	5,826,104	2,682,908	3,143,196	12/31/2022
11	Loan	14, 25, C	1	Hampton Inn & Suites National Harbor	NAP	0	0	L(25),YM1(30),O(5)	10,128,161	5,554,298	4,573,863	1/31/2024	T-12	10,040,638	5,491,293	4,549,345	12/31/2023
12	Loan	8, 9, D	2	Victory Louisiana Real Estate Portfolio	NAP	0	5	L(23),YM1(33),O(4)	6,237,884	1,883,683	4,354,201	12/31/2023	T-12	5,318,742	1,488,321	3,830,421	12/31/2022
12.01	Property		1	Westgate Shopping Center					4,170,366	1,286,006	2,884,359	12/31/2023	T-12	3,457,097	1,001,294	2,455,803	12/31/2022
12.02	Property		1	Airline Shopping Center					2,067,518	597,676	1,469,842	12/31/2023	T-12	1,861,645	487,027	1,374,618	12/31/2022
13	Loan		1	Wilshire Colonnade	NAP	0	0	L(24),D(32),O(4)	9,852,041	5,445,040	4,407,001	12/31/2023	T-12	10,292,792	5,276,584	5,016,208	12/31/2022
14	Loan		1	Drexel Terraces	NAP	5	5	L(26),D(29),O(5)	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV
15	Loan	6, 10, 28	1	Staten Island Mall	NAP	0	0	L(27),D(26),O(7)	62,702,116	26,119,900	36,582,216	10/31/2023	T-12	64,758,020	31,478,198	33,279,822	12/31/2022
16	Loan	6, 12, 20, 27	1	Casa Cipriani	NAP	0	0	L(26),D(27),O(7)	76,670,902	53,018,686	23,652,216	12/31/2023	T-12	62,610,528	46,051,002	16,559,526	12/31/2022
17	Loan	15	1	Canyon Park West	NAP	0	0	L(24),D(32),O(4)	2,705,178	693,352	2,011,826	12/31/2023	T-12	2,645,174	709,356	1,935,818	12/31/2022
18	Loan	6	1	11755 Wilshire	NAP	0	0	L(26),D(27),O(7)	13,546,661	5,680,514	7,866,147	10/31/2023	T-12	14,918,322	7,223,595	7,694,727	12/31/2022
19	Loan		1	Delray Corner	NAP	0	5	L(27),D(28),O(5)	1,876,013	831,107	1,044,906	9/30/2023	T-12	1,913,860	758,503	1,155,357	12/31/2022
20	Loan		1	1575 Jersey Ave	NAP	5	5	L(25),D(28),O(7)	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV
21	Loan		1	Terrell Plaza	NAP	0	5	L(27),D(26),O(7)	2,836,969	846,183	1,990,787	11/30/2023	T-3 Annualized	2,761,348	1,067,370	1,693,978	12/31/2022
22	Loan		1	Sherman Oaks First Plaza	NAP	0	0	L(26),D(27),O(7)	2,234,200	652,840	1,581,360	12/31/2023	T-12	2,229,277	641,527	1,587,750	12/31/2022
23	Loan	16, E	1	Tahoma Vista	NAP	0	5	L(23),YM1(33),O(4)	1,311,964	315,555	996,409	12/31/2023	T-12	1,168,883	449,384	719,499	12/31/2022
24	Loan		1	Greenbox II Self Storage	NAP	0	0	L(25),D(31),O(4)	1,770,121	614,091	1,156,029	12/31/2023	T-12	1,792,617	564,687	1,227,930	12/31/2022
25	Loan		1	Ponder Place	NAP	5	5	L(26),D(30),O(4)	1,269,791	415,375	854,416	12/31/2023	T-3 Annualized	NAV	NAV	NAV	NAV
26	Loan	8	2	Oklahoma Texas Hotel Portfolio	NAP	0	0	L(25),D(28),O(7)	4,220,761	2,281,997	1,938,765	12/31/2023	T-12	4,102,379	2,393,384	1,708,995	12/31/2022
26.01	Property		1	La Quinta Inn Brownwood					2,653,157	1,269,445	1,383,713	12/31/2023	T-12	2,469,688	1,495,651	974,037	12/31/2022
26.02	Property		1	Hampton Inn Oklahoma City NE					1,567,604	1,012,552	555,052	12/31/2023	T-12	1,632,691	897,733	734,958	12/31/2022
27	Loan	F	1	Gateway Square Shopping Center	NAP	5	5	L(26),YM1(27),O(7)	2,767,139	902,475	1,864,664	12/31/2023	T-12	2,533,144	778,190	1,754,953	12/31/2022
28	Loan		1	Elm Street Plaza	NAP	5	5	L(26),D(30),O(4)	1,524,657	533,783	990,874	10/31/2023	T-12	1,566,168	579,864	986,304	12/31/2022
29	Loan		1	927-933 Flatbush Avenue	NAP	5	5	L(26),D(29),O(5)	1,282,101	195,496	1,086,605	12/31/2023	T-12	1,075,551	343,780	731,771	12/31/2022
30	Loan		1	Northville Shopping Center Phase II	NAP	5	5	L(25),D(28),O(7)	1,428,584	534,405	894,179	12/31/2023	T-12	1,225,939	517,100	708,839	12/31/2022
31	Loan	5	1	US Storage Centers - La Crescenta, CA	NAP	5	4	L(27),D(26),O(7)	2,309,692	588,957	1,720,735	11/30/2023	T-12	2,220,461	555,965	1,664,496	12/31/2022
32	Loan	8, 9, G	2	Swifts MHC and Gulf to Bay MHC	NAP	5	5	L(23),YM1(30),O(7)	1,101,313	483,864	617,449	2/29/2024	T-12	1,087,057	508,237	578,820	12/31/2023
32.01	Property		1	Swifts MHC					616,904	283,368	333,536	2/29/2024	T-12	602,034	291,206	310,829	12/31/2023
32.02	Property		1	Gulf to Bay MHC					484,409	200,496	283,913	2/29/2024	T-12	485,022	217,031	267,991	12/31/2023
33	Loan		1	Compass Point Medical Complex	NAP	0	0	L(25),D(31),O(4)	1,079,329	604,154	475,175	10/31/2023	T-12	1,110,739	597,728	513,011	12/31/2022
34	Loan	H	1	Superior Building	NAP	5	4	L(25),DorYM1(28),O(7)	1,400,166	515,765	884,401	12/31/2023	T-12	1,540,452	517,832	1,022,620	12/31/2022
35	Loan	13, 17, 18	1	872 East 164th Street	NAP	0	5	L(26),D(30),O(4)	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV
36	Loan		1	Walnut Grove MHC	NAP	5	5	L(24),D(31),O(5)	699,110	208,856	490,254	1/31/2024	T-12	692,152	203,341	488,811	11/30/2023
37	Loan		1	Park Place Apartments	NAP	0	0	L(24),D(29),O(7)	897,045	305,104	591,941	2/29/2024	T-12	868,940	302,760	566,180	12/31/2023
38	Loan	8, 9	2	City Trailer Park and Stage Coach MHC	NAP	5	5	L(24),D(31),O(5)	594,173	138,773	455,400	1/31/2024	T-12	584,372	136,279	448,093	11/30/2023
38.01	Property		1	Stage Coach MHC					332,292	79,090	253,202	1/31/2024	T-12	325,455	78,539	246,916	11/30/2023
38.02	Property		1	City Trailer Park					261,881	59,683	202,198	1/31/2024	T-12	258,917	57,740	201,177	11/30/2023
39	Loan		1	CityLine Milledgeville	NAP	5	4	L(27),D(26),O(7)	669,412	379,325	290,087	11/30/2023	T-12	620,041	376,002	244,039	12/31/2022
40	Loan		1	1412 College Ave	NAP	5	5	L(29),D(27),O(4)	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV
41	Loan	19	1	Lexington Grand	NAP	0	0	L(24),D(29),O(7)	535,144	241,274	293,870	2/29/2024	T-12	517,827	255,366	262,461	12/31/2023
42	Loan		1	4975 Clark Howell Highway	NAP	5	4	L(26),D(30),O(4)	395,164	234,611	160,553	12/31/2023	T-12	NAV	NAV	NAV	NAV
43	Loan		1	Taylors Square	NAP	0	0	L(26),D(30),O(4)	490,780	92,621	398,158	12/31/2023	T-12	509,001	86,576	422,424	12/31/2022
44	Loan	8	2	East Coast Storage Portfolio	NAP	0	5	L(24),D(32),O(4)	394,958	60,101	334,857	1/31/2024	T-3 Annualized	240,896	45,710	195,186	12/31/2023
44.01	Property		1	MMJ Self Storage					318,819	44,069	274,750	1/31/2024	T-3 Annualized	240,896	45,710	195,186	12/31/2023
44.02	Property		1	AAA Self Storage					76,139	16,032	60,107	1/31/2024	T-3 Annualized	NAV	NAV	NAV	NAV
45	Loan		1	Benton Crossing	NAP	0	0	L(25),D(31),O(4)	492,072	142,327	349,745	12/31/2023	T-12	478,662	126,375	352,287	12/31/2022
46	Loan	6, 10, 11, 23, I	1	Tysons Corner Center	NAP	5	0	L(28),YM1(1),DorYM1(24),O(7)	129,617,825	44,086,503	85,531,322	9/30/2023	T-12	127,448,218	42,843,235	84,604,983	12/31/2022

A-1-4

BANK5 Trust 2024-5YR6

Annex A-1

Loan ID Number	Loan / Property Flag	Footnotes (for Loan and Property Information)	# of Properties	Property Name	Second Most Recent Description	Third Most Recent EGI ($)	Third Most Recent Expenses ($)	Third Most Recent NOI ($)	Third Most Recent NOI Date	Third Most Recent Description	Underwritten Economic Occupancy (%)	Underwritten EGI ($)	Underwritten Expenses ($)	Underwritten Net Operating Income ($)	Underwritten Replacement / FF&E Reserve ($)	Underwritten TI / LC ($)	Underwritten Net Cash Flow ($)	Underwritten NOI DSCR (x)
																		6, 8, 12, 13
1	Loan	6, 7, 10, 21	1	Kenwood Towne Centre	T-12	46,624,468	12,851,993	33,772,475	12/31/2021	T-12	92.8%	50,721,444	12,770,752	37,950,692	206,628	1,604,875	36,139,189	2.30
2	Loan	8, 9	4	Kleban Retail Portfolio	T-12	7,830,380	1,105,164	6,725,216	12/31/2021	T-12	95.9%	7,812,423	974,214	6,838,209	80,797	232,039	6,525,373	1.36
2.01	Property		1	Home Depot - Kenner	T-12	3,500,000	153,011	3,346,989	12/31/2021	T-12	97.0%	3,395,000	125,442	3,269,558	26,178	0	3,243,380
2.02	Property		1	Altamira Shopping Village	T-12	2,770,505	757,875	2,012,630	12/31/2021	T-12	95.0%	2,955,424	789,715	2,165,709	22,422	164,761	1,978,526
2.03	Property		1	Walmart - Mobile	T-12	1,083,875	170,479	913,396	12/31/2021	T-12	95.0%	1,009,799	45,491	964,308	30,013	46,530	887,765
2.04	Property		1	Walgreens - Garden City	T-12	476,000	23,800	452,200	12/31/2021	T-12	95.0%	452,200	13,566	438,634	2,184	20,748	415,702
3	Loan	6, A	1	Western Digital Milpitas Campus	NAV	NAV	NAV	NAV	NAV	NAV	95.0%	19,594,476	4,495,012	15,099,464	57,796	809,839	14,231,829	1.73
4	Loan	6, 10	1	Jordan Creek Town Center	T-12	31,769,738	13,191,313	18,578,424	12/31/2021	T-12	98.0%	39,618,452	15,095,846	24,522,606	263,211	940,038	23,319,357	2.03
5	Loan	6, 10	1	Galleria at Tyler	T-12	30,204,741	10,695,470	19,509,271	12/31/2021	T-12	87.9%	36,420,340	11,434,747	24,985,593	209,388	1,131,826	23,644,379	2.07
6	Loan	22, 24	1	Aliz Hotel Times Square	T-12	8,875,093	7,110,253	1,764,840	12/31/2021	T-12	81.2%	23,590,685	12,381,306	11,209,379	943,627	0	10,265,752	3.25
7	Loan		1	Bethesda Marriott	T-12	7,664,551	9,151,041	(1,486,490)	12/31/2021	T-12	55.6%	22,089,012	16,456,040	5,632,972	1,104,451	0	4,528,521	1.87
8	Loan	26	1	The Vista	T-12	4,873,291	2,245,209	2,628,082	12/31/2021	T-12	86.6%	6,144,545	2,504,654	3,639,891	92,369	0	3,547,522	1.42
9	Loan	6	1	Respara	NAV	NAV	NAV	NAV	NAV	NAV	94.9%	6,722,232	1,803,306	4,918,926	13,500	0	4,905,426	1.25
10	Loan	B	1	Highland Village	T-12	4,726,913	2,399,942	2,326,971	12/31/2021	T-12	89.0%	6,675,758	2,774,569	3,901,189	32,247	137,645	3,731,297	1.62
11	Loan	14, 25, C	1	Hampton Inn & Suites National Harbor	T-12	7,857,258	4,725,581	3,131,676	12/31/2022	T-12	78.9%	10,128,161	5,424,375	4,703,785	405,126	0	4,298,659	1.73
12	Loan	8, 9, D	2	Victory Louisiana Real Estate Portfolio	T-12	5,431,362	1,279,634	4,151,728	12/31/2021	T-12	95.0%	6,377,851	2,127,840	4,250,011	43,738	281,677	3,924,595	1.71
12.01	Property		1	Westgate Shopping Center	T-12	3,612,837	872,180	2,740,657	12/31/2021	T-12	95.0%	4,295,205	1,456,634	2,838,571	31,287	195,448	2,611,836
12.02	Property		1	Airline Shopping Center	T-12	1,818,525	407,454	1,411,071	12/31/2021	T-12	95.0%	2,082,646	671,206	1,411,440	12,451	86,229	1,312,760
13	Loan		1	Wilshire Colonnade	T-12	10,562,855	5,161,150	5,401,705	12/31/2021	T-12	78.4%	9,669,775	5,434,202	4,235,573	73,891	404,181	3,757,501	1.69
14	Loan		1	Drexel Terraces	NAV	NAV	NAV	NAV	NAV	NAV	95.0%	3,214,629	673,075	2,541,554	29,000	0	2,512,554	1.30
15	Loan	6, 10, 28	1	Staten Island Mall	T-12	56,053,376	32,087,459	23,965,918	12/31/2021	T-12	87.5%	63,861,272	30,795,311	33,065,961	199,180	995,900	31,870,881	2.16
16	Loan	6, 12, 20, 27	1	Casa Cipriani	T-12	19,895,595	19,620,191	275,404	12/31/2021	T-12	65.0%	76,670,902	54,048,705	22,622,197	2,526,674	0	20,095,523	2.68
17	Loan	15	1	Canyon Park West	T-12	2,686,299	748,101	1,938,198	12/31/2021	T-12	95.0%	2,946,367	723,152	2,223,216	30,465	114,245	2,078,506	1.42
18	Loan	6	1	11755 Wilshire	T-12	14,215,892	6,714,245	7,501,648	12/31/2021	T-12	62.4%	15,346,002	5,452,684	9,893,318	67,488	843,600	8,982,230	1.98
19	Loan		1	Delray Corner	T-12	1,918,143	701,447	1,216,696	12/31/2021	T-12	95.5%	2,872,588	914,256	1,958,332	35,722	101,602	1,821,007	1.45
20	Loan		1	1575 Jersey Ave	NAV	NAV	NAV	NAV	NAV	NAV	92.2%	2,153,952	422,523	1,731,429	12,913	83,460	1,635,056	1.48
21	Loan		1	Terrell Plaza	T-12	2,769,846	1,010,319	1,759,527	12/31/2021	T-12	94.7%	3,140,456	1,075,692	2,064,764	16,183	167,513	1,881,068	1.77
22	Loan		1	Sherman Oaks First Plaza	T-12	2,222,428	543,192	1,679,236	12/31/2021	T-12	86.4%	2,415,953	645,126	1,770,827	12,771	6,242	1,751,814	1.45
23	Loan	16, E	1	Tahoma Vista	T-12	1,131,481	360,298	771,184	12/31/2021	T-12	95.0%	1,689,277	474,078	1,215,199	16,034	96,204	1,102,961	1.46
24	Loan		1	Greenbox II Self Storage	T-12	1,698,957	598,781	1,100,175	12/31/2021	T-12	84.3%	1,770,120	702,617	1,067,503	21,981	0	1,045,522	1.35
25	Loan		1	Ponder Place	NAV	NAV	NAV	NAV	NAV	NAV	94.9%	1,235,136	420,844	814,292	20,500	0	793,792	1.32
26	Loan	8	2	Oklahoma Texas Hotel Portfolio	T-12	3,371,165	2,118,531	1,252,634	12/31/2021	T-12	73.5%	4,220,761	2,395,351	1,825,410	168,830	0	1,656,580	2.25
26.01	Property		1	La Quinta Inn Brownwood	T-12	1,966,099	1,063,308	902,791	12/31/2021	T-12	82.1%	2,653,157	1,297,838	1,355,319	106,126	0	1,249,193
26.02	Property		1	Hampton Inn Oklahoma City NE	T-12	1,405,066	1,055,223	349,843	12/31/2021	T-12	65.0%	1,567,604	1,097,513	470,091	62,704	0	407,387
27	Loan	F	1	Gateway Square Shopping Center	T-12	2,393,197	774,495	1,618,702	12/31/2021	T-12	89.2%	2,974,986	907,985	2,067,001	17,466	174,656	1,874,879	3.13
28	Loan		1	Elm Street Plaza	T-12	1,488,926	556,027	932,899	12/31/2021	T-12	95.0%	1,565,824	595,059	970,765	9,142	62,623	899,000	1.41
29	Loan		1	927-933 Flatbush Avenue	T-12	1,066,990	332,343	734,647	12/31/2021	T-12	95.0%	1,318,129	348,535	969,594	6,765	57,728	905,101	1.43
30	Loan		1	Northville Shopping Center Phase II	T-12	1,031,708	454,933	576,775	12/31/2021	T-12	95.0%	1,516,426	581,955	934,471	9,929	55,505	869,037	1.58
31	Loan	5	1	US Storage Centers - La Crescenta, CA	T-12	2,054,716	517,031	1,537,685	12/31/2021	T-12	86.9%	2,276,737	527,564	1,749,173	21,206	0	1,727,967	3.20
32	Loan	8, 9, G	2	Swifts MHC and Gulf to Bay MHC	T-12	885,785	550,008	335,777	12/31/2022	T-12	92.2%	1,250,155	537,921	712,234	9,856	0	702,378	1.33
32.01	Property		1	Swifts MHC	T-12	462,996	259,011	203,986	12/31/2022	T-12	94.1%	678,577	296,968	381,609	4,750	0	376,859
32.02	Property		1	Gulf to Bay MHC	T-12	422,788	290,997	131,791	12/31/2022	T-12	90.0%	571,578	240,953	330,625	5,106	0	325,519
33	Loan		1	Compass Point Medical Complex	T-12	1,191,778	633,483	558,295	12/31/2021	T-12	95.0%	1,490,108	597,330	892,778	13,013	71,627	808,139	1.59
34	Loan	H	1	Superior Building	T-12	1,445,513	474,765	970,748	12/31/2021	T-12	92.3%	1,563,882	514,241	1,049,641	10,926	61,942	976,773	2.18
35	Loan	13, 17, 18	1	872 East 164th Street	NAV	NAV	NAV	NAV	NAV	NAV	95.0%	692,938	119,504	573,433	4,500	0	568,933	1.39
36	Loan		1	Walnut Grove MHC	T-12	630,916	182,083	448,833	12/31/2022	T-12	95.0%	686,917	228,578	458,339	2,800	0	455,539	1.31
37	Loan		1	Park Place Apartments	T-12	829,367	288,367	541,000	12/31/2022	T-12	95.0%	902,509	327,167	575,342	21,500	0	553,842	1.40
38	Loan	8, 9	2	City Trailer Park and Stage Coach MHC	T-12	552,664	131,698	420,967	12/31/2022	T-12	95.2%	582,769	169,174	413,595	3,200	0	410,395	1.31
38.01	Property		1	Stage Coach MHC	T-12	307,875	83,639	224,235	12/31/2022	T-12	96.4%	331,472	94,167	237,305	1,900	0	235,405
38.02	Property		1	City Trailer Park	T-12	244,790	48,058	196,732	12/31/2022	T-12	93.7%	251,296	75,006	176,290	1,300	0	174,990
39	Loan		1	CityLine Milledgeville	T-12	572,193	335,368	236,825	12/31/2021	T-12	78.4%	667,605	218,078	449,527	11,330	0	438,197	1.42
40	Loan		1	1412 College Ave	NAV	NAV	NAV	NAV	NAV	NAV	95.0%	503,846	82,187	421,658	4,000	0	417,658	1.54
41	Loan	19	1	Lexington Grand	T-12	NAV	NAV	NAV	NAV	NAV	95.0%	600,736	217,460	383,276	16,000	0	367,276	1.33
42	Loan		1	4975 Clark Howell Highway	NAV	NAV	NAV	NAV	NAV	NAV	90.2%	515,152	101,762	413,390	5,809	18,752	388,830	1.79
43	Loan		1	Taylors Square	T-12	516,603	81,297	435,307	12/31/2021	T-12	95.0%	502,255	89,085	413,169	5,055	25,837	382,277	1.82
44	Loan	8	2	East Coast Storage Portfolio	T-12	171,957	36,352	135,605	12/31/2022	T-12	91.2%	396,833	114,769	282,064	5,930	0	276,134	1.33
44.01	Property		1	MMJ Self Storage	T-12	171,957	36,352	135,605	12/31/2022	T-12	92.0%	323,701	85,082	238,619	4,430	0	234,189
44.02	Property		1	AAA Self Storage	NAV	NAV	NAV	NAV	NAV	NAV	88.0%	73,132	29,687	43,445	1,500	0	41,945
45	Loan		1	Benton Crossing	T-12	551,041	158,369	392,672	12/31/2021	T-12	95.0%	556,972	147,207	409,765	2,851	28,369	378,546	2.26
46	Loan	6, 10, 11, 23, I	1	Tysons Corner Center	T-12	126,677,910	43,141,634	83,536,276	12/31/2021	T-12	92.2%	140,618,916	43,516,369	97,102,547	358,728	1,793,638	94,950,181	2.04

A-1-5

BANK5 Trust 2024-5YR6

Annex A-1

Loan ID Number	Loan / Property Flag	Footnotes (for Loan and Property Information)	# of Properties	Property Name	Underwritten NCF DSCR (x)	Underwritten NOI Debt Yield (%)	Underwritten NCF Debt Yield (%)	Appraised Value ($)	Appraised Value Type	Appraisal Date	Cut-off Date LTV Ratio (%)	LTV Ratio at Maturity / ARD (%)	Leased Occupancy (%)	Occupancy Date	Single Tenant (Y/N)
					6, 8, 12, 13	6, 8, 12, 13	6, 8, 12, 13	14, 15, 16, 17, 18	14, 15, 16, 17, 18		6, 8, 19	6, 8, 19	2, 20
1	Loan	6, 7, 10, 21	1	Kenwood Towne Centre	2.19	14.6%	13.9%	571,200,000	As Is	1/23/2024	45.5%	45.5%	95.2%	12/31/2023	No
2	Loan	8, 9	4	Kleban Retail Portfolio	1.30	9.8%	9.3%	106,450,000	As Is	Various	65.6%	65.6%	100.0%	Various
2.01	Property		1	Home Depot - Kenner				53,800,000	As Is	3/27/2024			100.0%	5/1/2024	Yes
2.02	Property		1	Altamira Shopping Village				30,200,000	As Is	4/1/2024			100.0%	1/1/2024	No
2.03	Property		1	Walmart - Mobile				15,700,000	As Is	3/26/2024			100.0%	5/1/2024	Yes
2.04	Property		1	Walgreens - Garden City				6,750,000	As Is	3/25/2024			100.0%	5/1/2024	Yes
3	Loan	6, A	1	Western Digital Milpitas Campus	1.63	12.0%	11.3%	197,000,000	As Is	9/5/2023	64.0%	64.0%	100.0%	5/11/2024	Yes
4	Loan	6, 10	1	Jordan Creek Town Center	1.93	14.4%	13.7%	321,000,000	As Is	12/1/2023	53.0%	53.0%	97.1%	12/31/2023	No
5	Loan	6, 10	1	Galleria at Tyler	1.96	16.7%	15.8%	300,000,000	As Is	10/12/2023	50.0%	50.0%	90.3%	12/18/2023	No
6	Loan	22, 24	1	Aliz Hotel Times Square	2.98	22.5%	20.6%	143,000,000	As Is	12/11/2023	34.9%	34.9%	81.2%	12/31/2023	NAP
7	Loan		1	Bethesda Marriott	1.50	14.2%	11.4%	78,000,000	As Is	12/1/2023	51.0%	51.0%	55.6%	12/31/2023	NAP
8	Loan	26	1	The Vista	1.38	9.5%	9.2%	59,500,000	As Is	1/31/2024	64.7%	64.7%	88.1%	3/20/2024	NAP
9	Loan	6	1	Respara	1.25	8.0%	8.0%	93,000,000	As Is	1/5/2024	66.1%	66.1%	96.3%	2/1/2024	NAP
10	Loan	B	1	Highland Village	1.55	11.1%	10.7%	56,300,000	As Is	3/8/2024	62.2%	62.2%	88.8%	3/23/2024	No
11	Loan	14, 25, C	1	Hampton Inn & Suites National Harbor	1.58	13.7%	12.5%	49,000,000	As If PIP Escrowed	12/19/2023	70.0%	70.0%	78.9%	1/31/2024	NAP
12	Loan	8, 9, D	2	Victory Louisiana Real Estate Portfolio	1.58	12.5%	11.5%	63,800,000	As Is	12/18/2023	53.3%	53.3%	100.0%	1/23/2024
12.01	Property		1	Westgate Shopping Center				44,400,000	As Is	12/18/2023			100.0%	1/23/2024	No
12.02	Property		1	Airline Shopping Center				19,400,000	As Is	12/18/2023			100.0%	1/23/2024	No
13	Loan		1	Wilshire Colonnade	1.50	12.6%	11.2%	61,000,000	As Is	11/16/2023	54.9%	54.9%	78.2%	3/18/2024	No
14	Loan		1	Drexel Terraces	1.29	8.2%	8.1%	50,200,000	As Is	1/30/2024	61.8%	61.8%	100.0%	1/24/2024	NAP
15	Loan	6, 10, 28	1	Staten Island Mall	2.09	16.5%	15.9%	467,000,000	As Is	8/22/2023	42.8%	42.8%	87.3%	11/30/2023	No
16	Loan	6, 12, 20, 27	1	Casa Cipriani	2.38	22.0%	19.5%	206,000,000	As Is	8/10/2023	49.9%	47.6%	65.0%	12/31/2023	NAP
17	Loan	15	1	Canyon Park West	1.33	9.2%	8.6%	35,900,000	Market Value Hypothetical With Reserve	2/13/2024	67.0%	67.0%	100.0%	3/18/2024	No
18	Loan	6	1	11755 Wilshire	1.80	14.1%	12.8%	164,000,000	As Is	12/1/2023	42.7%	42.7%	62.9%	1/9/2024	No
19	Loan		1	Delray Corner	1.35	10.6%	9.8%	27,400,000	As Is	11/29/2023	67.5%	67.5%	97.7%	10/31/2023	No
20	Loan		1	1575 Jersey Ave	1.40	10.2%	9.6%	29,100,000	As Is	2/1/2024	58.4%	58.4%	92.9%	1/1/2024	No
21	Loan		1	Terrell Plaza	1.61	12.4%	11.3%	26,800,000	As Is	12/15/2023	61.9%	61.9%	95.8%	12/15/2023	No
22	Loan		1	Sherman Oaks First Plaza	1.44	12.6%	12.5%	30,000,000	As Is	9/26/2023	46.7%	45.6%	82.6%	4/1/2024	No
23	Loan	16, E	1	Tahoma Vista	1.32	11.0%	10.0%	17,590,000	As Is Assuming Extraordinary Assumption	2/22/2024	62.8%	62.8%	100.0%	3/20/2024	No
24	Loan		1	Greenbox II Self Storage	1.33	9.7%	9.5%	20,100,000	As Is	1/11/2024	54.7%	54.7%	79.1%	12/31/2023	NAP
25	Loan		1	Ponder Place	1.28	8.0%	7.8%	15,100,000	As Is	12/8/2023	67.5%	67.5%	97.6%	2/13/2024	NAP
26	Loan	8	2	Oklahoma Texas Hotel Portfolio	2.04	18.3%	16.6%	16,200,000	As Is	Various	61.7%	60.0%	73.5%	12/31/2023
26.01	Property		1	La Quinta Inn Brownwood				9,400,000	As Is	1/18/2024			82.1%	12/31/2023	NAP
26.02	Property		1	Hampton Inn Oklahoma City NE				6,800,000	As Is	1/17/2024			65.0%	12/31/2023	NAP
27	Loan	F	1	Gateway Square Shopping Center	2.84	21.2%	19.2%	32,300,000	As Is	1/11/2024	30.2%	30.2%	89.9%	1/30/2024	No
28	Loan		1	Elm Street Plaza	1.31	10.2%	9.5%	15,800,000	As Is	9/5/2023	60.1%	60.1%	100.0%	11/1/2023	No
29	Loan		1	927-933 Flatbush Avenue	1.33	10.7%	9.9%	14,300,000	As Is	1/5/2024	63.6%	63.6%	100.0%	1/1/2024	No
30	Loan		1	Northville Shopping Center Phase II	1.47	10.7%	10.0%	13,100,000	As Is	2/7/2024	66.4%	66.4%	96.1%	2/23/2024	No
31	Loan	5	1	US Storage Centers - La Crescenta, CA	3.16	21.1%	20.8%	28,850,000	As Is	11/14/2023	28.8%	28.8%	89.3%	11/30/2023; 1/1/2024	No
32	Loan	8, 9, G	2	Swifts MHC and Gulf to Bay MHC	1.31	8.6%	8.5%	14,000,000	As Is	1/5/2024	58.9%	58.9%	92.3%	2/1/2024
32.01	Property		1	Swifts MHC				7,100,000	As Is	1/5/2024			94.3%	2/1/2024	NAP
32.02	Property		1	Gulf to Bay MHC				6,900,000	As Is	1/5/2024			89.9%	2/1/2024	NAP
33	Loan		1	Compass Point Medical Complex	1.44	12.1%	11.0%	10,900,000	As Is	11/14/2023	67.5%	67.5%	96.0%	11/1/2023	No
34	Loan	H	1	Superior Building	2.03	15.0%	14.0%	16,200,000	As Is	2/29/2024	43.2%	43.2%	90.4%	2/29/2024	No
35	Loan	13, 17, 18	1	872 East 164th Street	1.38	9.5%	9.4%	9,800,000	As Stabilized	1/1/2024	61.5%	61.5%	88.9%	2/2/2024	NAP
36	Loan		1	Walnut Grove MHC	1.30	8.2%	8.2%	8,400,000	As Is	2/16/2024	66.3%	66.3%	94.2%	3/31/2024	NAP
37	Loan		1	Park Place Apartments	1.35	11.0%	10.5%	9,040,000	As Is	11/28/2023	58.1%	58.1%	100.0%	3/12/2024	NAP
38	Loan	8, 9	2	City Trailer Park and Stage Coach MHC	1.30	8.3%	8.2%	7,400,000	As Is	2/16/2024	67.6%	67.6%	95.5%	3/31/2024
38.01	Property		1	Stage Coach MHC				4,400,000	As Is	2/16/2024			96.7%	3/31/2024	NAP
38.02	Property		1	City Trailer Park				3,000,000	As Is	2/16/2024			92.9%	3/31/2024	NAP
39	Loan		1	CityLine Milledgeville	1.39	9.9%	9.6%	6,780,000	As Is	11/27/2023	67.0%	67.0%	85.2%	12/31/2023	NAP
40	Loan		1	1412 College Ave	1.53	10.2%	10.1%	6,650,000	As Is	3/15/2024	62.0%	62.0%	100.0%	11/1/2023	NAP
41	Loan	19	1	Lexington Grand	1.28	9.4%	9.0%	6,575,000	As Is	1/18/2024	62.0%	62.0%	96.9%	2/29/2024	NAP
42	Loan		1	4975 Clark Howell Highway	1.68	12.5%	11.7%	5,100,000	As Is	2/1/2024	65.0%	65.0%	90.1%	2/8/2024	No
43	Loan		1	Taylors Square	1.68	12.7%	11.8%	5,600,000	As Is	12/22/2023	58.0%	58.0%	100.0%	10/1/2023	No
44	Loan	8	2	East Coast Storage Portfolio	1.30	9.9%	9.7%	4,370,000	As Is	Various	65.0%	65.0%	99.5%	3/11/2024
44.01	Property		1	MMJ Self Storage				3,500,000	As Is	2/13/2024			99.3%	3/11/2024	NAP
44.02	Property		1	AAA Self Storage				870,000	As Is	2/21/2024			100.0%	3/11/2024	NAP
45	Loan		1	Benton Crossing	2.09	14.9%	13.8%	5,060,000	As Is	2/29/2024	54.3%	54.3%	100.0%	1/31/2024	No
46	Loan	6, 10, 11, 23, I	1	Tysons Corner Center	2.00	13.7%	13.4%	1,800,000,000	As Is	10/5/2023	39.4%	39.4%	95.4%	11/1/2023	No

A-1-6

BANK5 Trust 2024-5YR6

Annex A-1

Loan ID Number

Loan / Property Flag

Footnotes (for Loan and Property Information)

# of Properties

Property Name

Largest Tenant

Largest
Tenant SF

Largest
Tenant % of NRA

Largest Tenant Lease Expiration Date

Second Largest Tenant

Second Largest Tenant SF

Second Largest Tenant % of NRA

Second Largest Tenant Lease Expiration Date

Loan

6, 7, 10, 21

Kenwood Towne Centre

Macy's

262,829

25.4%

9/10/2028

Dillard's

240,656

23.3%

1/31/2029

Loan

8, 9

Kleban Retail Portfolio

2.01

Property

Home Depot - Kenner

Home Depot

174,522

100.0%

5/31/2032

NAP

2.02

Property

Altamira Shopping Village

BJ's

86,280

57.7%

10/31/2033

LA Fitness

45,000

30.1%

4/30/2030

2.03

Property

Walmart - Mobile

Walmart

200,084

100.0%

7/31/2028

NAP

2.04

Property

Walgreens - Garden City

Walgreens

14,560

100.0%

6/30/2029

NAP

Loan

6, A

Western Digital Milpitas Campus

Western Digital Technologies, Inc.

577,956

100.0%

1/1/2039

NAP

Loan

6, 10

Jordan Creek Town Center

Von Maur

152,000

16.2%

1/31/2043

Scheels

122,025

13.0%

7/31/2029

Loan

6, 10

Galleria at Tyler

AMC

70,000

12.4%

12/31/2028

Barnes & Noble

25,000

4.4%

1/31/2029

Loan

22, 24

Aliz Hotel Times Square

NAP

Loan

Bethesda Marriott

NAP

Loan

The Vista

NAP

Loan

Respara

NAP

Loan

Highland Village

Whole Foods Market

30,050

14.0%

2/28/2034

Maison Weiss

11,710

5.4%

7/31/2026

Loan

14, 25, C

Hampton Inn & Suites National Harbor

NAP

Loan

8, 9, D

Victory Louisiana Real Estate Portfolio

12.01

Property

Westgate Shopping Center

Academy Sports

77,386

37.1%

1/31/2028

Marshalls

29,070

13.9%

5/31/2028

12.02

Property

Airline Shopping Center

Rouses Market

52,655

63.4%

11/30/2025

Goodyear

5,899

7.1%

5/31/2024

Loan

Wilshire Colonnade

PCB Bank

53,032

14.4%

9/30/2033

Bank of Hope

36,920

10.0%

4/30/2027

Loan

Drexel Terraces

NAP

Loan

6, 10, 28

Staten Island Mall

Primark

73,647

7.4%

6/30/2027

AMC Theatres

54,000

5.4%

2/28/2034

Loan

6, 12, 20, 27

Casa Cipriani

NAP

Loan

Canyon Park West

Dick's Sporting Goods, Inc.

34,840

22.9%

1/31/2026

Ross Dress for Less

24,994

16.4%

1/31/2026

Loan

11755 Wilshire

Kinetic Content, LLC

52,405

15.5%

4/30/2026

Oak View Group, LLC

18,890

5.6%

5/31/2027

Loan

Delray Corner

Michaels

25,645

29.8%

2/28/2034

CVS Pharmacy

13,013

15.1%

1/31/2044

Loan

1575 Jersey Ave

ONUS Global Logistics LLC

120,000

92.9%

12/31/2028

NAP

Loan

Terrell Plaza

Ross Dress for Less

27,908

25.9%

1/31/2029

Five Below

10,045

9.3%

1/31/2030

Loan

Sherman Oaks First Plaza

El Torito

8,860

14.2%

8/31/2029

Gyu-Kaku Japanese BBQ

3,813

6.1%

5/31/2034

Loan

16, E

Tahoma Vista

Big Lots

42,096

39.2%

1/31/2029

Urban Air Trampoline & Adventure Park

42,088

39.2%

4/30/2032

Loan

Greenbox II Self Storage

NAP

Loan

Ponder Place

NAP

Loan

Oklahoma Texas Hotel Portfolio

26.01

Property

La Quinta Inn Brownwood

NAP

26.02

Property

Hampton Inn Oklahoma City NE

NAP

Loan

Gateway Square Shopping Center

Chasing Chances

10,230

11.7%

11/30/2026

Global Village Montessori Pre-School

6,825

7.8%

1/31/2027

Loan

Elm Street Plaza

Big Y

56,936

93.4%

4/30/2033

Wells Fargo

4,011

6.6%

12/31/2024

Loan

927-933 Flatbush Avenue

CAMBA

13,700

30.4%

6,100 SF (MTM); 7,600 SF (8/31/2027)

Beginning Steps Infant Day Care

11,800

26.2%

4/30/2028

Loan

Northville Shopping Center Phase II

KSI Kitchen and Bath

11,941

27.7%

3/31/2028

P.F. Chang's China Bistro

7,634

17.7%

8/31/2028

Loan

US Storage Centers - La Crescenta, CA

Venice Bakery

4,316

6.3%

3,516 SF (10/31/2027); 800 SF (11/30/2028)

Modella Uniforms

2,640

3.8%

3/31/2027

Loan

8, 9, G

Swifts MHC and Gulf to Bay MHC

32.01

Property

Swifts MHC

NAP

32.02

Property

Gulf to Bay MHC

NAP

Loan

Compass Point Medical Complex

Elara Caring

11,508

17.7%

9/30/2030

Rocky Hill Surgery Center

10,528

16.2%

3/31/2029

Loan

Superior Building

Pez Cantina

6,624

14.4%

3/31/2033

Vincenzi / Babban / Hernandez

5,765

12.6%

12/31/2030

Loan

13, 17, 18

872 East 164th Street

NAP

Loan

Walnut Grove MHC

NAP

Loan

Park Place Apartments

NAP

Loan

8, 9

City Trailer Park and Stage Coach MHC

38.01

Property

Stage Coach MHC

NAP

38.02

Property

City Trailer Park

NAP

Loan

CityLine Milledgeville

NAP

Loan

1412 College Ave

NAP

Loan

Lexington Grand

NAP

Loan

4975 Clark Howell Highway

Middour Investments, LLC

3,810

9.8%

2/28/2025

Delivery King Logistics LLC

3,090

8.0%

10/31/2027

Loan

Taylors Square

Ginza Buffet (formerly Hibachi Grille & Supreme Buffet)

10,290

35.5%

5/31/2034

Dollar Tree

9,499

32.8%

1/31/2026

Loan

East Coast Storage Portfolio

44.01

Property

MMJ Self Storage

NAP

44.02

Property

AAA Self Storage

NAP

Loan

Benton Crossing

Rusty Bucket

4,511

31.6%

8/31/2028

Honey Tree Grille

3,652

25.6%

8/13/2028

Loan

6, 10, 11, 23, I

Tysons Corner Center

Bloomingdale's

252,754

14.1%

7/22/2028

Macy's

237,076

13.2%

7/24/2028

A-1-7

BANK5 Trust 2024-5YR6

Annex A-1

Loan ID Number	Loan / Property Flag	Footnotes (for Loan and Property Information)	# of Properties	Property Name	Third Largest Tenant	Third Largest Tenant SF	Third Largest Tenant % of NRA	Third Largest Tenant Lease Expiration Date	Fourth Largest Tenant	Fourth Largest Tenant SF	Fourth Largest Tenant % of NRA
								4
1	Loan	6, 7, 10, 21	1	Kenwood Towne Centre	Arhaus Furniture	16,925	1.6%	1/31/2032	Forever 21	16,638	1.6%
2	Loan	8, 9	4	Kleban Retail Portfolio
2.01	Property		1	Home Depot - Kenner	NAP	NAP	NAP	NAP	NAP	NAP	NAP
2.02	Property		1	Altamira Shopping Village	Red Bowl	3,400	2.3%	1/31/2025	Aspen Dental	3,200	2.1%
2.03	Property		1	Walmart - Mobile	NAP	NAP	NAP	NAP	NAP	NAP	NAP
2.04	Property		1	Walgreens - Garden City	NAP	NAP	NAP	NAP	NAP	NAP	NAP
3	Loan	6, A	1	Western Digital Milpitas Campus	NAP	NAP	NAP	NAP	NAP	NAP	NAP
4	Loan	6, 10	1	Jordan Creek Town Center	Century Theatres	69,914	7.4%	8/31/2029	Barnes & Noble Bookseller	29,969	3.2%
5	Loan	6, 10	1	Galleria at Tyler	H&M	20,799	3.7%	1/31/2032	Glo Mini Golf	14,961	2.6%
6	Loan	22, 24	1	Aliz Hotel Times Square	NAP	NAP	NAP	NAP	NAP	NAP	NAP
7	Loan		1	Bethesda Marriott	NAP	NAP	NAP	NAP	NAP	NAP	NAP
8	Loan	26	1	The Vista	NAP	NAP	NAP	NAP	NAP	NAP	NAP
9	Loan	6	1	Respara	NAP	NAP	NAP	NAP	NAP	NAP	NAP
10	Loan	B	1	Highland Village	Buffalo Peak Outfitters	11,000	5.1%	10,085 SF (4/30/2028); 915 SF (MTM)	Char	9,407	4.4%
11	Loan	14, 25, C	1	Hampton Inn & Suites National Harbor	NAP	NAP	NAP	NAP	NAP	NAP	NAP
12	Loan	8, 9, D	2	Victory Louisiana Real Estate Portfolio
12.01	Property		1	Westgate Shopping Center	Michaels	27,200	13.0%	10/31/2032	Aldi	26,821	12.9%
12.02	Property		1	Airline Shopping Center	McAlisters Deli	3,840	4.6%	5/31/2028	Friends Hair Salon	1,465	1.8%
13	Loan		1	Wilshire Colonnade	The Korea Times Los Angeles	11,646	3.2%	6/30/2027	Shawn Matian	11,635	3.1%
14	Loan		1	Drexel Terraces	NAP	NAP	NAP	NAP	NAP	NAP	NAP
15	Loan	6, 10, 28	1	Staten Island Mall	Hobby Lobby	42,768	4.3%	5/31/2033	Dave & Buster's	41,241	4.1%
16	Loan	6, 12, 20, 27	1	Casa Cipriani	NAP	NAP	NAP	NAP	NAP	NAP	NAP
17	Loan	15	1	Canyon Park West	Natural Grocers	20,000	13.1%	12/31/2033	Ashley Furniture	18,000	11.8%
18	Loan	6	1	11755 Wilshire	Semler Brossy Consulting Group LLC	18,890	5.6%	4/30/2031	Intrepid Investment Bankers, LLC	18,461	5.5%
19	Loan		1	Delray Corner	Conviva Care Center	10,000	11.6%	2/28/2031	Hacienda Mexican Restaurant & Bar	6,050	7.0%
20	Loan		1	1575 Jersey Ave	NAP	NAP	NAP	NAP	NAP	NAP	NAP
21	Loan		1	Terrell Plaza	Dollar Tree	10,025	9.3%	8/31/2028	Petco Animal Supplies	9,837	9.1%
22	Loan		1	Sherman Oaks First Plaza	Wireless Consulting Group	2,800	4.5%	10/31/2025	Ava Music Center	2,520	4.0%
23	Loan	16, E	1	Tahoma Vista	Grocery Outlet	22,709	21.2%	5/31/2029	BigFoot Java	400	0.4%
24	Loan		1	Greenbox II Self Storage	NAP	NAP	NAP	NAP	NAP	NAP	NAP
25	Loan		1	Ponder Place	NAP	NAP	NAP	NAP	NAP	NAP	NAP
26	Loan	8	2	Oklahoma Texas Hotel Portfolio
26.01	Property		1	La Quinta Inn Brownwood	NAP	NAP	NAP	NAP	NAP	NAP	NAP
26.02	Property		1	Hampton Inn Oklahoma City NE	NAP	NAP	NAP	NAP	NAP	NAP	NAP
27	Loan	F	1	Gateway Square Shopping Center	Chili's Grill & Bar	6,000	6.9%	6/11/2026	The SSAM / SSAM Korean BBQ	4,774	5.5%
28	Loan		1	Elm Street Plaza	NAP	NAP	NAP	NAP	NAP	NAP	NAP
29	Loan		1	927-933 Flatbush Avenue	Capital One Bank	6,200	13.7%	9/30/2029	Melissa Vaughn Dance Studio	6,100	13.5%
30	Loan		1	Northville Shopping Center Phase II	Massage Envy	4,007	9.3%	8/31/2029	Noorjahan Indian Cuisine	3,017	7.0%
31	Loan	5	1	US Storage Centers - La Crescenta, CA	Regal Wine & Spirits	2,420	3.5%	1,620 SF (2/28/2028); 800 SF (7/31/2028)	CV Dental	1,620	2.4%
32	Loan	8, 9, G	2	Swifts MHC and Gulf to Bay MHC
32.01	Property		1	Swifts MHC	NAP	NAP	NAP	NAP	NAP	NAP	NAP
32.02	Property		1	Gulf to Bay MHC	NAP	NAP	NAP	NAP	NAP	NAP	NAP
33	Loan		1	Compass Point Medical Complex	Hartford Orthopedic Surgeons	10,528	16.2%	4,964 SF (11/14/2031); 5,564 SF (4/15/2032)	Starling Physicians	7,980	12.3%
34	Loan	H	1	Superior Building	Street Level Strategy, LLC	4,584	10.0%	3/31/2028	Eliza Steel	4,257	9.3%
35	Loan	13, 17, 18	1	872 East 164th Street	NAP	NAP	NAP	NAP	NAP	NAP	NAP
36	Loan		1	Walnut Grove MHC	NAP	NAP	NAP	NAP	NAP	NAP	NAP
37	Loan		1	Park Place Apartments	NAP	NAP	NAP	NAP	NAP	NAP	NAP
38	Loan	8, 9	2	City Trailer Park and Stage Coach MHC
38.01	Property		1	Stage Coach MHC	NAP	NAP	NAP	NAP	NAP	NAP	NAP
38.02	Property		1	City Trailer Park	NAP	NAP	NAP	NAP	NAP	NAP	NAP
39	Loan		1	CityLine Milledgeville	NAP	NAP	NAP	NAP	NAP	NAP	NAP
40	Loan		1	1412 College Ave	NAP	NAP	NAP	NAP	NAP	NAP	NAP
41	Loan	19	1	Lexington Grand	NAP	NAP	NAP	NAP	NAP	NAP	NAP
42	Loan		1	4975 Clark Howell Highway	Maximum Maintenance, LLC	2,606	6.7%	7/31/2025	House of Hoggs	2,592	6.7%
43	Loan		1	Taylors Square	Gamestop, Inc.	1,807	6.2%	12/31/2025	Firehouse Subs	1,758	6.1%
44	Loan	8	2	East Coast Storage Portfolio
44.01	Property		1	MMJ Self Storage	NAP	NAP	NAP	NAP	NAP	NAP	NAP
44.02	Property		1	AAA Self Storage	NAP	NAP	NAP	NAP	NAP	NAP	NAP
45	Loan		1	Benton Crossing	Sheldon Nails and Spa	1,760	12.3%	12/31/2030	Alloy Personal Training	1,600	11.2%
46	Loan	6, 10, 11, 23, I	1	Tysons Corner Center	Nordstrom	201,000	11.2%	3/31/2025	AMC Theatres	105,122	5.9%

A-1-8

BANK5 Trust 2024-5YR6

Annex A-1

Loan ID Number

Loan / Property Flag

Footnotes (for Loan and Property Information)

# of Properties

Property Name

Fourth Largest Tenant Lease Expiration Date

Fifth Largest Tenant

Fifth Largest Tenant SF

Fifth Largest Tenant % of NRA

Fifth Largest Tenant Lease Expiration Date

Environmental Phase I Report Date

Environmental Phase II Report Date

Engineering
Report Date

Seismic
Report Date

PML or SEL (%)

Flood Zone

Loan

6, 7, 10, 21

Kenwood Towne Centre

MTM

Pottery Barn

15,913

1.5%

1/31/2030

1/17/2024

NAP

1/16/2024

NAP

Loan

8, 9

Kleban Retail Portfolio

2.01

Property

Home Depot - Kenner

NAP

9/29/2023

NAP

9/29/2023

NAP

Yes - AE

2.02

Property

Altamira Shopping Village

12/31/2027

Moe's Southwest Grill

2,625

1.8%

10/31/2028

9/29/2023

NAP

9/29/2023

NAP

2.03

Property

Walmart - Mobile

NAP

9/29/2023

NAP

9/29/2023

NAP

2.04

Property

Walgreens - Garden City

NAP

9/29/2023

NAP

9/29/2023

NAP

Loan

6, A

Western Digital Milpitas Campus

NAP

6/26/2023

NAP

6/26/2023

6/21/2023

14%

Loan

6, 10

Jordan Creek Town Center

1/31/2025

H&M

22,608

2.4%

1/31/2032

12/1/2023

NAP

12/1/2023

NAP

Loan

6, 10

Galleria at Tyler

5/31/2028

Old Navy

14,504

2.6%

6/30/2029

10/12/2023

NAP

10/12/2023

14%

Loan

22, 24

Aliz Hotel Times Square

NAP

12/18/2023

NAP

12/18/2023

NAP

Loan

Bethesda Marriott

NAP

12/7/2023

NAP

12/7/2023

NAP

Loan

The Vista

NAP

1/30/2024

NAP

1/29/2024

1/30/2024

Loan

Respara

NAP

1/10/2024

NAP

1/11/2024

Loan

Highland Village

9,317 SF (4/30/2027); 90 SF (MTM)

Sur La Table

5,752

2.7%

3/31/2031

3/6/2024

NAP

2/22/2024

NAP

Loan

14, 25, C

Hampton Inn & Suites National Harbor

NAP

3/7/2024

NAP

3/7/2024

NAP

Loan

8, 9, D

Victory Louisiana Real Estate Portfolio

12.01

Property

Westgate Shopping Center

9/30/2032

Scandinavia Furniture

10,300

4.9%

10/31/2028

12/28/2023

NAP

12/28/2023

NAP

Yes - AE

12.02

Property

Airline Shopping Center

7/31/2024

Unagi and Sushi Japanese Restaurant

1,456

1.8%

11/30/2031

12/28/2023

NAP

12/28/2023

NAP

Loan

Wilshire Colonnade

4/30/2025

HUB Insurance Services Inc

8,275

2.2%

6/30/2031

12/11/2023

NAP

11/30/2023

1/17/2024

19%

Loan

Drexel Terraces

NAP

2/8/2024

NAP

2/8/2024

NAP

Loan

6, 10, 28

Staten Island Mall

1/31/2033

Lidl

37,403

3.8%

1/31/2039

9/5/2023

NAP

9/5/2023

NAP

Loan

6, 12, 20, 27

Casa Cipriani

NAP

8/24/2023

NAP

8/23/2023

NAP

Yes - VE

Loan

Canyon Park West

3/31/2038

Old Navy, LLC

12,520

8.2%

5/31/2032

2/20/2024

NAP

2/22/2024

NAP

Loan

11755 Wilshire

6/30/2026

IBISWorld, Inc

17,960

5.3%

5/31/2032

12/8/2023

NAP

12/8/2023

17%

Loan

Delray Corner

10/31/2026

Taso's Greek Taverna

3,200

3.7%

5/31/2027

12/11/2023

NAP

12/11/2023

NAP

Loan

1575 Jersey Ave

NAP

2/16/2024

NAP

2/16/2024

NAP

Loan

Terrell Plaza

1/31/2028

PopShelf

9,500

8.8%

12/31/2032

1/5/2024

NAP

1/5/2024

NAP

Loan

Sherman Oaks First Plaza

3/31/2025

Salon Centric, Inc

2,040

3.3%

7/31/2026

10/18/2023

NAP

10/10/2023

10/11/2023

13%

Loan

16, E

Tahoma Vista

1/31/2032

NAP

3/5/2024

NAP

3/5/2024

17%

Loan

Greenbox II Self Storage

NAP

1/18/2024

NAP

2/9/2024

NAP

Loan

Ponder Place

NAP

12/8/2023

NAP

12/8/2023

NAP

Loan

Oklahoma Texas Hotel Portfolio

26.01

Property

La Quinta Inn Brownwood

NAP

1/31/2024

NAP

1/31/2024

NAP

Yes - AE

26.02

Property

Hampton Inn Oklahoma City NE

NAP

1/31/2024

NAP

1/31/2024

NAP

Loan

Gateway Square Shopping Center

4/30/2035

Beacon Veterinary Specialist

4,000

4.6%

7/31/2032

1/17/2024

NAP

1/17/2024

1/18/2024

15%

Loan

Elm Street Plaza

NAP

10/6/2023

NAP

10/6/2023

NAP

Loan

927-933 Flatbush Avenue

8/1/2028

Fit4Dance Inc.

4,500

10.0%

11/30/2028

1/11/2024

NAP

1/9/2024

NAP

Loan

Northville Shopping Center Phase II

6/30/2027

Noodles & Company

2,400

5.6%

11/30/2033

2/13/2024

NAP

2/13/2024

NAP

Loan

US Storage Centers - La Crescenta, CA

1/31/2029

Mr. Dryclean

1,600

2.3%

3/31/2027

11/28/2023

NAP

11/22/2023

11%

Loan

8, 9, G

Swifts MHC and Gulf to Bay MHC

32.01

Property

Swifts MHC

NAP

1/17/2024

NAP

1/16/2024

NAP

Yes - AE

32.02

Property

Gulf to Bay MHC

NAP

1/17/2024

NAP

1/16/2024

NAP

Loan

Compass Point Medical Complex

7/31/2029

Maxim Healthcare Staffing Services

5,885

9.0%

12/31/2026

10/6/2023

NAP

10/6/2023

NAP

Loan

Superior Building

8/31/2028

Bone Kettle, LLC

3,703

8.1%

2/28/2026

3/25/2024

NAP

3/25/2024

3/27/2024

18%

Loan

13, 17, 18

872 East 164th Street

NAP

12/5/2023

NAP

12/5/2023

NAP

Loan

Walnut Grove MHC

NAP

2/19/2024

NAP

2/19/2024

14%

Loan

Park Place Apartments

NAP

10/25/2023

NAP

10/25/2023

NAP

Loan

8, 9

City Trailer Park and Stage Coach MHC

38.01

Property

Stage Coach MHC

NAP

2/19/2024

NAP

2/19/2024

15%

38.02

Property

City Trailer Park

NAP

2/19/2024

NAP

2/19/2024

14%

Loan

CityLine Milledgeville

NAP

11/16/2023

NAP

11/16/2023

NAP

Loan

1412 College Ave

NAP

9/18/2023

NAP

9/18/2023

NAP

Loan

Lexington Grand

NAP

8/31/2023

NAP

2/15/2024

NAP

Loan

4975 Clark Howell Highway

2/28/2026

2 Friends Transport LLC

2,426

6.3%

2/28/2027

1/24/2024

NAP

1/24/2024

NAP

Loan

Taylors Square

8/31/2024

Happy Nails

1,407

4.9%

12/31/2035

1/4/2024

NAP

1/4/2024

NAP

Loan

East Coast Storage Portfolio

44.01

Property

MMJ Self Storage

NAP

2/26/2024

NAP

2/26/2024

NAP

44.02

Property

AAA Self Storage

NAP

2/26/2024

NAP

2/26/2024

NAP

Loan

Benton Crossing

6/30/2028

Deka Lash

1,530

10.7%

7/31/2030

3/6/2024

NAP

3/6/2024

NAP

Loan

6, 10, 11, 23, I

Tysons Corner Center

9/30/2025

Primark

50,186

2.8%

5/31/2034

8/2/2023

NAP

8/7/2023

NAP

A-1-9

BANK5 Trust 2024-5YR6

Annex A-1

Loan ID Number	Loan / Property Flag	Footnotes (for Loan and Property Information)	# of Properties	Property Name	Ownership Interest	Ground Lease Expiration Date	Ground Lease Extension Terms	Annual Ground Lease Payment as of the Cut-off Date ($)	Annual Ground Rent Increases (Y/N)	Upfront RE Tax Reserve ($)	Monthly RE Tax Reserve ($)	Upfront Insurance Reserve ($)	Monthly Insurance Reserve ($)	Upfront Replacement / PIP Reserve ($)
					12, 22, 23
1	Loan	6, 7, 10, 21	1	Kenwood Towne Centre	Fee	NAP	NAP	NAP	NAP	0	Springing	0	Springing	0
2	Loan	8, 9	4	Kleban Retail Portfolio						199,696	33,283	173,787	14,482	0
2.01	Property		1	Home Depot - Kenner	Fee	NAP	NAP	NAP	NAP
2.02	Property		1	Altamira Shopping Village	Fee	NAP	NAP	NAP	NAP
2.03	Property		1	Walmart - Mobile	Fee	NAP	NAP	NAP	NAP
2.04	Property		1	Walgreens - Garden City	Fee	NAP	NAP	NAP	NAP
3	Loan	6, A	1	Western Digital Milpitas Campus	Fee	NAP	NAP	NAP	NAP	0	Springing	0	Springing	0
4	Loan	6, 10	1	Jordan Creek Town Center	Fee	NAP	NAP	NAP	NAP	0	Springing	0	Springing	0
5	Loan	6, 10	1	Galleria at Tyler	Fee	NAP	NAP	NAP	NAP	0	Springing	0	Springing	0
6	Loan	22, 24	1	Aliz Hotel Times Square	Fee	NAP	NAP	NAP	NAP	439,256	109,814	0	Springing	0
7	Loan		1	Bethesda Marriott	Fee	NAP	NAP	NAP	NAP	0	Springing	0	Springing	0
8	Loan	26	1	The Vista	Fee	NAP	NAP	NAP	NAP	42,281	42,281	0	Springing	0
9	Loan	6	1	Respara	Fee	NAP	NAP	NAP	NAP	55,544	55,544	0	Springing	0
10	Loan	B	1	Highland Village	Fee	NAP	NAP	NAP	NAP	112,725	37,575	0	Springing	0
11	Loan	14, 25, C	1	Hampton Inn & Suites National Harbor	Fee	NAP	NAP	NAP	NAP	10,000	45,299	0	Springing	0
12	Loan	8, 9, D	2	Victory Louisiana Real Estate Portfolio						285,938	71,485	0	Springing	0
12.01	Property		1	Westgate Shopping Center	Fee	NAP	NAP	NAP	NAP
12.02	Property		1	Airline Shopping Center	Fee	NAP	NAP	NAP	NAP
13	Loan		1	Wilshire Colonnade	Fee	NAP	NAP	NAP	NAP	38,923	38,923	0	Springing	0
14	Loan		1	Drexel Terraces	Fee	NAP	NAP	NAP	NAP	7,812	7,812	86,912	10,864	0
15	Loan	6, 10, 28	1	Staten Island Mall	Fee	NAP	NAP	NAP	NAP	0	Springing	0	Springing	0
16	Loan	6, 12, 20, 27	1	Casa Cipriani	Leasehold	6/30/2061	5, 10-year extension options	2,087,004	Yes	437,500	87,500	356,769	178,384	0
17	Loan	15	1	Canyon Park West	Fee	NAP	NAP	NAP	NAP	87,564	21,891	0	Springing	0
18	Loan	6	1	11755 Wilshire	Fee	NAP	NAP	NAP	NAP	0	Springing	0	Springing	0
19	Loan		1	Delray Corner	Fee	NAP	NAP	NAP	NAP	135,867	33,967	0	Springing	80,000
20	Loan		1	1575 Jersey Ave	Fee	NAP	NAP	NAP	NAP	56,653	18,884	18,250	2,607	0
21	Loan		1	Terrell Plaza	Fee	NAP	NAP	NAP	NAP	84,320	42,160	0	Springing	0
22	Loan		1	Sherman Oaks First Plaza	Fee	NAP	NAP	NAP	NAP	18,267	18,267	0	Springing	100,000
23	Loan	16, E	1	Tahoma Vista	Fee	NAP	NAP	NAP	NAP	10,787	10,787	0	Springing	0
24	Loan		1	Greenbox II Self Storage	Fee	NAP	NAP	NAP	NAP	314,149	28,559	0	Springing	0
25	Loan		1	Ponder Place	Fee	NAP	NAP	NAP	NAP	29,685	9,895	7,120	3,560	0
26	Loan	8	2	Oklahoma Texas Hotel Portfolio						35,362	17,681	26,310	13,155	0
26.01	Property		1	La Quinta Inn Brownwood	Fee	NAP	NAP	NAP	NAP
26.02	Property		1	Hampton Inn Oklahoma City NE	Fee	NAP	NAP	NAP	NAP
27	Loan	F	1	Gateway Square Shopping Center	Fee	NAP	NAP	NAP	NAP	14,300	14,300	0	Springing	0
28	Loan		1	Elm Street Plaza	Fee	NAP	NAP	NAP	NAP	0	Springing	0	Springing	0
29	Loan		1	927-933 Flatbush Avenue	Fee	NAP	NAP	NAP	NAP	60,189	20,063	2,754	918	0
30	Loan		1	Northville Shopping Center Phase II	Fee	NAP	NAP	NAP	NAP	64,101	21,367	0	Springing	0
31	Loan	5	1	US Storage Centers - La Crescenta, CA	Fee	NAP	NAP	NAP	NAP	75,148	15,030	0	Springing	0
32	Loan	8, 9, G	2	Swifts MHC and Gulf to Bay MHC						50,190	8,365	13,876	6,938	0
32.01	Property		1	Swifts MHC	Fee	NAP	NAP	NAP	NAP
32.02	Property		1	Gulf to Bay MHC	Fee	NAP	NAP	NAP	NAP
33	Loan		1	Compass Point Medical Complex	Fee	NAP	NAP	NAP	NAP	82,848	20,712	0	2,702	0
34	Loan	H	1	Superior Building	Fee	NAP	NAP	NAP	NAP	23,852	11,926	0	Springing	0
35	Loan	13, 17, 18	1	872 East 164th Street	Fee	NAP	NAP	NAP	NAP	862	862	3,738	1,246	0
36	Loan		1	Walnut Grove MHC	Fee	NAP	NAP	NAP	NAP	8,132	4,066	1,932	644	0
37	Loan		1	Park Place Apartments	Fee	NAP	NAP	NAP	NAP	21,836	5,459	0	Springing	0
38	Loan	8, 9	2	City Trailer Park and Stage Coach MHC						11,300	2,825	2,406	1,203	0
38.01	Property		1	Stage Coach MHC	Fee	NAP	NAP	NAP	NAP
38.02	Property		1	City Trailer Park	Fee	NAP	NAP	NAP	NAP
39	Loan		1	CityLine Milledgeville	Fee	NAP	NAP	NAP	NAP	9,671	2,418	0	Springing	0
40	Loan		1	1412 College Ave	Fee	NAP	NAP	NAP	NAP	1,031	344	4,533	907	0
41	Loan	19	1	Lexington Grand	Fee	NAP	NAP	NAP	NAP	0	Springing	23,984	2,998	60,000
42	Loan		1	4975 Clark Howell Highway	Fee	NAP	NAP	NAP	NAP	7,555	1,511	6,602	3,301	75,000
43	Loan		1	Taylors Square	Fee	NAP	NAP	NAP	NAP	7,892	3,946	0	Springing	0
44	Loan	8	2	East Coast Storage Portfolio						5,811	968	3,296	1,232	0
44.01	Property		1	MMJ Self Storage	Fee	NAP	NAP	NAP	NAP
44.02	Property		1	AAA Self Storage	Fee	NAP	NAP	NAP	NAP
45	Loan		1	Benton Crossing	Fee	NAP	NAP	NAP	NAP	4,071	4,071	0	Springing	0
46	Loan	6, 10, 11, 23, I	1	Tysons Corner Center	Fee/Leasehold	8/31/2035	None	1,565,412	No	0	Springing	0	Springing	0

A-1-10

BANK5 Trust 2024-5YR6

Annex A-1

Loan ID Number	Loan / Property Flag	Footnotes (for Loan and Property Information)	# of Properties	Property Name	Monthly Replacement / FF&E Reserve ($)	Replacement Reserve Caps ($)	Upfront TI/LC Reserve ($)	Monthly TI/LC Reserve ($)	TI/LC Caps ($)	Upfront Debt Service Reserve ($)	Monthly Debt Service Reserve ($)	Debt Service Reserve Cap ($)	Upfront Deferred Maintenance Reserve ($)
					24, 25					26	26	26
1	Loan	6, 7, 10, 21	1	Kenwood Towne Centre	Springing	516,571	0	129,143	3,099,423	0	0	0	0
2	Loan	8, 9	4	Kleban Retail Portfolio	4,552	54,619	0	7,586	182,062	0	0	0	87,681
2.01	Property		1	Home Depot - Kenner
2.02	Property		1	Altamira Shopping Village
2.03	Property		1	Walmart - Mobile
2.04	Property		1	Walgreens - Garden City
3	Loan	6, A	1	Western Digital Milpitas Campus	Springing	0	0	0	0	0	0	0	0
4	Loan	6, 10	1	Jordan Creek Town Center	Springing	470,019	0	Springing	1,880,076	0	0	0	0
5	Loan	6, 10	1	Galleria at Tyler	Springing	0	0	Springing	0	0	0	0	0
6	Loan	22, 24	1	Aliz Hotel Times Square	4% of the sum of (a) operating income plus (b) gross rents for the calendar month two months prior	0	0	0	0	0	0	0	0
7	Loan		1	Bethesda Marriott	Springing	0	0	0	0	0	0	0	0
8	Loan	26	1	The Vista	7,697	0	0	0	0	291,500	41,700	500,000	0
9	Loan	6	1	Respara	1,125	40,500	0	0	0	0	0	0	0
10	Loan	B	1	Highland Village	2,687	100,000	500,000	Springing	500,000	0	0	0	0
11	Loan	14, 25, C	1	Hampton Inn & Suites National Harbor	Springing	0	0	0	0	0	0	0	0
12	Loan	8, 9, D	2	Victory Louisiana Real Estate Portfolio	3,645	0	200,000	24,299	1,000,000	0	0	0	21,250
12.01	Property		1	Westgate Shopping Center
12.02	Property		1	Airline Shopping Center
13	Loan		1	Wilshire Colonnade	6,158	0	1,500,000	46,182	2,500,000	0	0	0	0
14	Loan		1	Drexel Terraces	1,933	0	0	0	0	0	0	0	0
15	Loan	6, 10, 28	1	Staten Island Mall	Springing	497,950	4,580,787	Springing	1,991,800	0	0	0	0
16	Loan	6, 12, 20, 27	1	Casa Cipriani	210,556	0	0	0	0	0	0	0	0
17	Loan	15	1	Canyon Park West	2,539	91,396	100,000	25,388	342,735	0	0	0	0
18	Loan	6	1	11755 Wilshire	5,624	67,488	3,000,000	70,300	0	0	0	0	0
19	Loan		1	Delray Corner	2,977	0	0	6,075	0	0	0	0	0
20	Loan		1	1575 Jersey Ave	1,076	12,913	0	5,380	0	0	0	0	84,039
21	Loan		1	Terrell Plaza	1,273	0	0	9,757	370,000	0	0	0	10,000
22	Loan		1	Sherman Oaks First Plaza	Springing	0	200,000	Springing	0	0	0	0	0
23	Loan	16, E	1	Tahoma Vista	1,336	32,068	0	8,017	192,407	0	0	0	92,500
24	Loan		1	Greenbox II Self Storage	Springing	0	0	0	0	0	0	0	0
25	Loan		1	Ponder Place	1,708	20,500	0	0	0	0	0	0	0
26	Loan	8	2	Oklahoma Texas Hotel Portfolio	14,069	0	0	0	0	0	0	0	27,000
26.01	Property		1	La Quinta Inn Brownwood
26.02	Property		1	Hampton Inn Oklahoma City NE
27	Loan	F	1	Gateway Square Shopping Center	1,455	52,397	0	Springing	261,984	0	0	0	24,180
28	Loan		1	Elm Street Plaza	762	18,284	0	5,079	121,894	0	0	0	4,375
29	Loan		1	927-933 Flatbush Avenue	564	0	0	3,758	135,000	0	0	0	23,438
30	Loan		1	Northville Shopping Center Phase II	827	0	200,000	Springing	200,000	0	0	0	46,875
31	Loan	5	1	US Storage Centers - La Crescenta, CA	855	30,783	0	0	0	0	0	0	0
32	Loan	8, 9, G	2	Swifts MHC and Gulf to Bay MHC	813	0	0	0	0	0	0	0	14,433
32.01	Property		1	Swifts MHC
32.02	Property		1	Gulf to Bay MHC
33	Loan		1	Compass Point Medical Complex	1,084	26,025	140,536	Springing	140,536	0	0	0	2,500
34	Loan	H	1	Superior Building	1,311	0	0	3,600	0	0	0	0	0
35	Loan	13, 17, 18	1	872 East 164th Street	375	0	0	0	0	0	0	0	0
36	Loan		1	Walnut Grove MHC	233	0	0	0	0	0	0	0	21,860
37	Loan		1	Park Place Apartments	1,792	0	0	0	0	205,305	0	0	0
38	Loan	8, 9	2	City Trailer Park and Stage Coach MHC	267	0	0	0	0	0	0	0	0
38.01	Property		1	Stage Coach MHC
38.02	Property		1	City Trailer Park
39	Loan		1	CityLine Milledgeville	945	0	0	0	0	0	0	0	52,125
40	Loan		1	1412 College Ave	333	0	0	0	0	0	0	0	0
41	Loan	19	1	Lexington Grand	1,334	0	0	0	0	0	0	0	0
42	Loan		1	4975 Clark Howell Highway	484	0	50,000	1,614	77,448	0	0	0	0
43	Loan		1	Taylors Square	411	4,297	0	3,623	86,946	0	0	0	875
44	Loan	8	2	East Coast Storage Portfolio	494	11,859	0	0	0	0	0	0	0
44.01	Property		1	MMJ Self Storage
44.02	Property		1	AAA Self Storage
45	Loan		1	Benton Crossing	238	2,850	0	1,188	42,759	0	0	0	0
46	Loan	6, 10, 11, 23, I	1	Tysons Corner Center	Springing	896,819	0	Springing	3,587,276	0	0	0	0

A-1-11

BANK5 Trust 2024-5YR6

Annex A-1

Loan ID Number	Loan / Property Flag	Footnotes (for Loan and Property Information)	# of Properties	Property Name	Upfront Other Reserve ($)	Monthly Other Reserve ($)	Other Reserve Description	Other Reserve Cap ($)	Holdback/ Earnout Amount ($)
						27	27
1	Loan	6, 7, 10, 21	1	Kenwood Towne Centre	3,966,953	0	Existing TI/LC Reserve (Upfront: $3,732,395.48), Gap Rent Reserve (Upfront: $234,557.94)	0	0
2	Loan	8, 9	4	Kleban Retail Portfolio	0	0	NAP	0	0
2.01	Property		1	Home Depot - Kenner
2.02	Property		1	Altamira Shopping Village
2.03	Property		1	Walmart - Mobile
2.04	Property		1	Walgreens - Garden City
3	Loan	6, A	1	Western Digital Milpitas Campus	0	Springing	Material Tenant Reserve	0	0
4	Loan	6, 10	1	Jordan Creek Town Center	5,000,000	Springing	General Reserve ($5,000,000); Gap Rent Reserve ($0); Anchor Tenant Reserve (Springing)	0	0
5	Loan	6, 10	1	Galleria at Tyler	9,924,378	0	General Reserve ($5,000,000); Outstanding Landlord Obligations ($4,687,691.09); Gap Rent Reserve ($236,687)	0	0
6	Loan	22, 24	1	Aliz Hotel Times Square	0	0	NAP	0	0
7	Loan		1	Bethesda Marriott	0	Springing	Future PIP Reserve (Springing); Common Charge Reserve (Springing)	0	0
8	Loan	26	1	The Vista	0	0	NAP	0	0
9	Loan	6	1	Respara	0	0	NAP	0	0
10	Loan	B	1	Highland Village	2,004,140	0	Outstanding Landlord Obligations	0	0
11	Loan	14, 25, C	1	Hampton Inn & Suites National Harbor	1,800,000	0	PIP Reserve	0	0
12	Loan	8, 9, D	2	Victory Louisiana Real Estate Portfolio	0	0	NAP	0	0
12.01	Property		1	Westgate Shopping Center
12.02	Property		1	Airline Shopping Center
13	Loan		1	Wilshire Colonnade	910,690	0	Rent Concession Reserve ($573,665); Existing TI/LC Reserve ($337,025)	0	0
14	Loan		1	Drexel Terraces	12,500	0	Kenwood Dispute Reserve	0	0
15	Loan	6, 10, 28	1	Staten Island Mall	403,197	Springing	Gap Rent Reserve (Upfront: 403,197), Anchor Tenant Reserve Funds (Monthly: Springing)	0	0
16	Loan	6, 12, 20, 27	1	Casa Cipriani	352,047	246,509	Ground Rent Reserve (Upfront: $352,047; Monthly: $176,023.50), PIP Reserve (Monthly: Springing), Put Price Reserve (Monthly: $70,485.24)	0	0
17	Loan	15	1	Canyon Park West	195,487	0	Rent Concession Reserve ($106,072); Existing TI/LC Reserve ($68,215); Ross Reserve ($11,200); Petco Reserve ($10,000)	0	0
18	Loan	6	1	11755 Wilshire	1,108,135	0	Rent Concession Reserve ($777,560); Existing TI/LC Reserve ($330,575)	0	0
19	Loan		1	Delray Corner	2,256,655	0	Outstanding Leasing Fund Reserve ($1,287,577); Free Rent Reserve ($235,766); Gap Rent Reserve ($133,312); Environmental Reserve ($600,000)	0	0
20	Loan		1	1575 Jersey Ave	0	0	NAP	0	0
21	Loan		1	Terrell Plaza	0	0	NAP	0	0
22	Loan		1	Sherman Oaks First Plaza	0	0	NAP	0	0
23	Loan	16, E	1	Tahoma Vista	1,866,492	0	Urban Air TI Allowance ($1,052,200), Urban Air Outstanding Leasing Commission ($63,132), Urban Air One-Year Rent Holdback ($751,160)	0	0
24	Loan		1	Greenbox II Self Storage	0	0	NAP	0	0
25	Loan		1	Ponder Place	0	0	NAP	0	0
26	Loan	8	2	Oklahoma Texas Hotel Portfolio	484,125	0	PIP Reserve - Hampton Inn ($259,625); Additional Flood Insurance Reserve: ($200,000); PIP Reserve - La Quinta ($24,500)	0	0
26.01	Property		1	La Quinta Inn Brownwood
26.02	Property		1	Hampton Inn Oklahoma City NE
27	Loan	F	1	Gateway Square Shopping Center	92,645	0	Mylapore South Indian Vegetarian Outstanding TI Reserve: ($64,925); Arbat Grocery Store Outstanding TI Reserve: ($17,720); SSAM Gap Rent Reserve: ($10,000)	0	0
28	Loan		1	Elm Street Plaza	0	0	NAP	0	0
29	Loan		1	927-933 Flatbush Avenue	150,000	0	SBA Loan Escrow	0	0
30	Loan		1	Northville Shopping Center Phase II	0	0	NAP	0	0
31	Loan	5	1	US Storage Centers - La Crescenta, CA	0	0	NAP	0	0
32	Loan	8, 9, G	2	Swifts MHC and Gulf to Bay MHC	0	0	NAP	0	0
32.01	Property		1	Swifts MHC
32.02	Property		1	Gulf to Bay MHC
33	Loan		1	Compass Point Medical Complex	91,557	0	Local Infusion - TI Allowance Reserve ($56,160); Local Infusion - Free and Gap Rent Reserve ($19,890); Local Infusion - Landlord Work ($15,506.60)	0	0
34	Loan	H	1	Superior Building	113,804	0	Pez Cantina TI Allowance ($95,454), Gap Rent Reserve ($18,350)	0	0
35	Loan	13, 17, 18	1	872 East 164th Street	114,451	0	Unabated Real Estate Tax Reserve	0	400,000
36	Loan		1	Walnut Grove MHC	0	0	NAP	0	0
37	Loan		1	Park Place Apartments	97,500	0	Roof Replacement Reserve	0	0
38	Loan	8, 9	2	City Trailer Park and Stage Coach MHC	0	0	NAP	0	0
38.01	Property		1	Stage Coach MHC
38.02	Property		1	City Trailer Park
39	Loan		1	CityLine Milledgeville	0	0	NAP	0	0
40	Loan		1	1412 College Ave	0	0	NAP	0	0
41	Loan	19	1	Lexington Grand	25,000	Springing	Insurance Deductible Reserve	25,000	0
42	Loan		1	4975 Clark Howell Highway	0	0	NAP	0	0
43	Loan		1	Taylors Square	62,500	0	TPO Roof System Replacement Reserve	0	0
44	Loan	8	2	East Coast Storage Portfolio	0	0	NAP	0	0
44.01	Property		1	MMJ Self Storage
44.02	Property		1	AAA Self Storage
45	Loan		1	Benton Crossing	0	0	NAP	0	0
46	Loan	6, 10, 11, 23, I	1	Tysons Corner Center	39,775,125	0	Outstanding TI/LC ($30,769,199); Gap Rent Reserve ($9,005,926)	0	0

A-1-12

BANK5 Trust 2024-5YR6

Annex A-1

Loan ID Number	Loan / Property Flag	Footnotes (for Loan and Property Information)	# of Properties	Property Name	Holdback/ Earnout Description

1	Loan	6, 7, 10, 21	1	Kenwood Towne Centre	NAP
2	Loan	8, 9	4	Kleban Retail Portfolio	NAP
2.01	Property		1	Home Depot - Kenner
2.02	Property		1	Altamira Shopping Village
2.03	Property		1	Walmart - Mobile
2.04	Property		1	Walgreens - Garden City
3	Loan	6, A	1	Western Digital Milpitas Campus	NAP
4	Loan	6, 10	1	Jordan Creek Town Center	NAP
5	Loan	6, 10	1	Galleria at Tyler	NAP
6	Loan	22, 24	1	Aliz Hotel Times Square	NAP
7	Loan		1	Bethesda Marriott	NAP
8	Loan	26	1	The Vista	NAP
9	Loan	6	1	Respara	NAP
10	Loan	B	1	Highland Village	NAP
11	Loan	14, 25, C	1	Hampton Inn & Suites National Harbor	NAP
12	Loan	8, 9, D	2	Victory Louisiana Real Estate Portfolio	NAP
12.01	Property		1	Westgate Shopping Center
12.02	Property		1	Airline Shopping Center
13	Loan		1	Wilshire Colonnade	NAP
14	Loan		1	Drexel Terraces	NAP
15	Loan	6, 10, 28	1	Staten Island Mall	NAP
16	Loan	6, 12, 20, 27	1	Casa Cipriani	NAP
17	Loan	15	1	Canyon Park West	NAP
18	Loan	6	1	11755 Wilshire	NAP
19	Loan		1	Delray Corner	NAP
20	Loan		1	1575 Jersey Ave	NAP
21	Loan		1	Terrell Plaza	NAP
22	Loan		1	Sherman Oaks First Plaza	NAP
23	Loan	16, E	1	Tahoma Vista	NAP
24	Loan		1	Greenbox II Self Storage	NAP
25	Loan		1	Ponder Place	NAP
26	Loan	8	2	Oklahoma Texas Hotel Portfolio	NAP
26.01	Property		1	La Quinta Inn Brownwood
26.02	Property		1	Hampton Inn Oklahoma City NE
27	Loan	F	1	Gateway Square Shopping Center	NAP
28	Loan		1	Elm Street Plaza	NAP
29	Loan		1	927-933 Flatbush Avenue	NAP
30	Loan		1	Northville Shopping Center Phase II	NAP
31	Loan	5	1	US Storage Centers - La Crescenta, CA	NAP
32	Loan	8, 9, G	2	Swifts MHC and Gulf to Bay MHC	NAP
32.01	Property		1	Swifts MHC
32.02	Property		1	Gulf to Bay MHC
33	Loan		1	Compass Point Medical Complex	NAP
34	Loan	H	1	Superior Building	NAP
35	Loan	13, 17, 18	1	872 East 164th Street	Occupancy Holdback: Holdback Funds shall mean that portion of the Loan to be disbursed in a single advance on or prior to the Outside Advance Date, upon Borrower’s satisfaction of the Holdback Funding Requirements, in the amount of $400,000. “Holdback Funding Requirements” shall mean, collectively: (i) Borrower shall submit a written request to Lender for disbursement of the Holdback Funds no later than ten (10) days prior to the date on which Borrower requests the Holdback Funds to be disbursed; (ii) both at the time of Borrower’s written request and at the time of the requested disbursement of Holdback Funds, no Default or Event of Default shall be continuing; (iii) Borrower has submitted to Lender evidence to Lender’s satisfaction confirming that at least ninety-five percent (95%) of the residential apartments at the Property (including both Affordable Housing Units and any Market Rate Units) are tenanted pursuant to executed Leases with Tenants that are in occupancy and pursuant to which the term of each Lease covered by any Prepaid Rents has expired, which evidence shall include, without limitation, a current rent roll certified by an authorized representative of Borrower, copies of all executed Leases then in-effect, and copies of all rental payment vouchers issued in connection with the CityFHEPS Program with respect to Tenants at the Property; (iv) after giving effect to the disbursement of the Holdback Funds, the Debt Yield shall be at least 9.44%, as determined by Lender; and (v) Borrower shall pay on demand (or out of the requested disbursement of Holdback Funds) all of the actual costs and expenses incurred by Lender, including attorneys’ fees and expenses and other applicable third-party costs and expenses, in connection with the proposed advance of Holdback Funds.
36	Loan		1	Walnut Grove MHC	NAP
37	Loan		1	Park Place Apartments	NAP
38	Loan	8, 9	2	City Trailer Park and Stage Coach MHC	NAP
38.01	Property		1	Stage Coach MHC
38.02	Property		1	City Trailer Park
39	Loan		1	CityLine Milledgeville	NAP
40	Loan		1	1412 College Ave	NAP
41	Loan	19	1	Lexington Grand	NAP
42	Loan		1	4975 Clark Howell Highway	NAP
43	Loan		1	Taylors Square	NAP
44	Loan	8	2	East Coast Storage Portfolio	NAP
44.01	Property		1	MMJ Self Storage
44.02	Property		1	AAA Self Storage
45	Loan		1	Benton Crossing	NAP
46	Loan	6, 10, 11, 23, I	1	Tysons Corner Center	NAP

A-1-13

BANK5 Trust 2024-5YR6

Annex A-1

Loan ID Number

Loan / Property Flag

Footnotes (for Loan and Property Information)

# of Properties

Property Name

Lockbox Type

Cash Management

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

Tenant Specific Excess Cash Trap Trigger (Y/N)

Pari Passu (Y/N)

Pari Passu in Trust Controlling (Y/N)

Trust Pari Passu
Cut-off Date Balance ($)

Non-Trust Pari Passu Companion Loan Cut-off Date Balance ($)

Non-Trust Pari Passu Companion Loan Monthly Debt Service ($)

Loan

6, 7, 10, 21

Kenwood Towne Centre

Hard

Springing

Yes

70,000,000

190,000,000

1,006,698.73

Loan

8, 9

Kleban Retail Portfolio

Hard

Springing

Yes

NAP

2.01

Property

Home Depot - Kenner

2.02

Property

Altamira Shopping Village

2.03

Property

Walmart - Mobile

2.04

Property

Walgreens - Garden City

Loan

6, A

Western Digital Milpitas Campus

Hard

Springing

Yes

63,000,000

364,300.41

Loan

6, 10

Jordan Creek Town Center

Hard

Springing

Yes

61,000,000

109,000,000

646,506.25

Loan

6, 10

Galleria at Tyler

Hard

Springing

Yes

60,000,000

90,000,000

602,173.95

Loan

22, 24

Aliz Hotel Times Square

Hard

Springing

Yes

NAP

Loan

Bethesda Marriott

Hard

Springing

Yes

NAP

Loan

The Vista

Soft

Springing

Yes

NAP

Loan

Respara

Springing

Yes

36,500,000

25,000,000

133,072.92

Loan

Highland Village

Hard

Springing

Yes

NAP

Loan

14, 25, C

Hampton Inn & Suites National Harbor

Hard

Springing

Yes

NAP

Loan

8, 9, D

Victory Louisiana Real Estate Portfolio

Springing

Yes

NAP

12.01

Property

Westgate Shopping Center

12.02

Property

Airline Shopping Center

Loan

Wilshire Colonnade

Hard

Springing

Yes

NAP

Loan

Drexel Terraces

Springing

Yes

NAP

Loan

6, 10, 28

Staten Island Mall

Hard

Springing

Yes

30,000,000

170,000,000

1,082,140.51

Loan

6, 12, 20, 27

Casa Cipriani

Hard

Springing

Yes

29,959,334

72,901,046

498,979.35

Loan

Canyon Park West

Soft

Springing

Yes

NAP

Loan

11755 Wilshire

Hard

In Place

Yes

18,500,000

51,500,000

305,633.42

Loan

Delray Corner

Hard

Springing

Yes

NAP

Loan

1575 Jersey Ave

Hard

Springing

Yes

NAP

Loan

Terrell Plaza

Hard

Springing

Yes

NAP

Loan

Sherman Oaks First Plaza

Springing

Yes

NAP

Loan

16, E

Tahoma Vista

Hard

Springing

Yes

NAP

Loan

Greenbox II Self Storage

Soft

Springing

Yes

NAP

Loan

Ponder Place

Springing

Yes

NAP

Loan

Oklahoma Texas Hotel Portfolio

Springing

Yes

NAP

26.01

Property

La Quinta Inn Brownwood

26.02

Property

Hampton Inn Oklahoma City NE

Loan

Gateway Square Shopping Center

Springing

Yes

NAP

Loan

Elm Street Plaza

Hard

Springing

Yes

NAP

Loan

927-933 Flatbush Avenue

Springing

Yes

NAP

Loan

Northville Shopping Center Phase II

Springing

Yes

NAP

Loan

US Storage Centers - La Crescenta, CA

None

NAP

Loan

8, 9, G

Swifts MHC and Gulf to Bay MHC

Springing

Yes

NAP

32.01

Property

Swifts MHC

32.02

Property

Gulf to Bay MHC

Loan

Compass Point Medical Complex

Hard

Springing

Yes

NAP

Loan

Superior Building

Springing

Yes

NAP

Loan

13, 17, 18

872 East 164th Street

Springing

Yes

NAP

Loan

Walnut Grove MHC

Springing

Yes

NAP

Loan

Park Place Apartments

None

NAP

Loan

8, 9

City Trailer Park and Stage Coach MHC

Springing

Yes

NAP

38.01

Property

Stage Coach MHC

38.02

Property

City Trailer Park

Loan

CityLine Milledgeville

Springing

Yes

NAP

Loan

1412 College Ave

Springing

Yes

NAP

Loan

Lexington Grand

Springing

Yes

NAP

Loan

4975 Clark Howell Highway

Springing

Yes

NAP

Loan

Taylors Square

Hard

Springing

Yes

NAP

Loan

East Coast Storage Portfolio

Springing

Yes

NAP

44.01

Property

MMJ Self Storage

44.02

Property

AAA Self Storage

Loan

Benton Crossing

Hard

Springing

Yes

NAP

Loan

6, 10, 11, 23, I

Tysons Corner Center

Hard

Springing

Yes

2,460,000

707,540,000

3,945,876.88

A-1-14

BANK5 Trust 2024-5YR6

Annex A-1

Loan ID Number

Loan / Property Flag

Footnotes (for Loan and Property Information)

# of Properties

Property Name

Total Trust and Non-Trust Pari Passu Companion Loan Monthly Debt Service ($)

Subordinate Companion Loan Cut-off Date Balance ($)

Subordinate Companion Loan Interest Rate

Whole Loan
Cut-off Date Balance ($)

Whole Loan Monthly Debt Service ($)

Whole Loan Cut-off Date LTV Ratio (%)

Whole Loan Underwritten NCF DSCR (x)

Whole Loan Underwritten NOI Debt Yield (%)

Loan

6, 7, 10, 21

Kenwood Towne Centre

1,377,587.73

NAP

260,000,000

1,377,587.73

45.5%

2.19

14.6%

Loan

8, 9

Kleban Retail Portfolio

NAP

2.01

Property

Home Depot - Kenner

2.02

Property

Altamira Shopping Village

2.03

Property

Walmart - Mobile

2.04

Property

Walgreens - Garden City

Loan

6, A

Western Digital Milpitas Campus

728,600.83

NAP

126,000,000

728,600.83

64.0%

1.63

12.0%

Loan

6, 10

Jordan Creek Town Center

1,008,312.50

NAP

170,000,000

1,008,312.50

53.0%

1.93

14.4%

Loan

6, 10

Galleria at Tyler

1,003,623.26

NAP

150,000,000

1,003,623.26

50.0%

1.96

16.7%

Loan

22, 24

Aliz Hotel Times Square

NAP

Loan

Bethesda Marriott

NAP

Loan

The Vista

NAP

Loan

Respara

327,359.38

NAP

61,500,000

327,359.38

66.1%

1.25

8.0%

Loan

Highland Village

NAP

Loan

14, 25, C

Hampton Inn & Suites National Harbor

NAP

Loan

8, 9, D

Victory Louisiana Real Estate Portfolio

NAP

12.01

Property

Westgate Shopping Center

12.02

Property

Airline Shopping Center

Loan

Wilshire Colonnade

NAP

Loan

Drexel Terraces

NAP

Loan

6, 10, 28

Staten Island Mall

1,273,106.48

NAP

200,000,000

1,273,106.48

42.8%

2.09

16.5%

Loan

6, 12, 20, 27

Casa Cipriani

704,039.35

NAP

102,860,379

704,039.35

49.9%

2.38

22.0%

Loan

Canyon Park West

NAP

Loan

11755 Wilshire

415,424.07

NAP

70,000,000

415,424.07

42.7%

1.80

14.1%

Loan

Delray Corner

NAP

Loan

1575 Jersey Ave

NAP

Loan

Terrell Plaza

NAP

Loan

Sherman Oaks First Plaza

NAP

Loan

16, E

Tahoma Vista

NAP

Loan

Greenbox II Self Storage

NAP

Loan

Ponder Place

NAP

Loan

Oklahoma Texas Hotel Portfolio

NAP

26.01

Property

La Quinta Inn Brownwood

26.02

Property

Hampton Inn Oklahoma City NE

Loan

Gateway Square Shopping Center

NAP

Loan

Elm Street Plaza

NAP

Loan

927-933 Flatbush Avenue

NAP

Loan

Northville Shopping Center Phase II

NAP

Loan

US Storage Centers - La Crescenta, CA

NAP

Loan

8, 9, G

Swifts MHC and Gulf to Bay MHC

NAP

32.01

Property

Swifts MHC

32.02

Property

Gulf to Bay MHC

Loan

Compass Point Medical Complex

NAP

Loan

Superior Building

NAP

Loan

13, 17, 18

872 East 164th Street

NAP

Loan

Walnut Grove MHC

NAP

Loan

Park Place Apartments

NAP

Loan

8, 9

City Trailer Park and Stage Coach MHC

NAP

38.01

Property

Stage Coach MHC

38.02

Property

City Trailer Park

Loan

CityLine Milledgeville

NAP

Loan

1412 College Ave

NAP

Loan

Lexington Grand

NAP

Loan

4975 Clark Howell Highway

NAP

Loan

Taylors Square

NAP

Loan

East Coast Storage Portfolio

NAP

44.01

Property

MMJ Self Storage

44.02

Property

AAA Self Storage

Loan

Benton Crossing

NAP

Loan

6, 10, 11, 23, I

Tysons Corner Center

3,959,596.04

NAP

710,000,000

3,959,596.04

39.4%

2.00

13.7%

A-1-15

BANK5 Trust 2024-5YR6

Annex A-1

Loan ID Number

Loan / Property Flag

Footnotes (for Loan and Property Information)

# of Properties

Property Name

Mezzanine Debt Cut-off Date Balance($)

Mezzanine Debt Interest Rate (%)

Total Debt Cut-off Date Balance ($)

Total Debt Monthly Debt Service ($)

Total Debt Cut-off Date LTV Ratio (%)

Total Debt Underwritten NCF DSCR (x)

Total Debt Underwritten NOI Debt Yield (%)

Future Additional Debt Permitted (Y/N)

Future Debt Permitted Type

Sponsor

Loan

6, 7, 10, 21

Kenwood Towne Centre

NAP

Brookfield Properties Retail Holding LLC and Teachers' Retirement System of the State of Illinois

Loan

8, 9

Kleban Retail Portfolio

NAP

Kenneth Kleban, Kleban Properties, LLC

2.01

Property

Home Depot - Kenner

2.02

Property

Altamira Shopping Village

2.03

Property

Walmart - Mobile

2.04

Property

Walgreens - Garden City

Loan

6, A

Western Digital Milpitas Campus

NAP

Blue Owl Capital, Inc. and Blue Owl Real Estate Capital, LLC

Loan

6, 10

Jordan Creek Town Center

NAP

Brookfield Properties Retail Holding LLC

Loan

6, 10

Galleria at Tyler

NAP

Brookfield Properties Retail Holding LLC and Teachers' Retirement System of the State of Illinois

Loan

22, 24

Aliz Hotel Times Square

NAP

Helm Management, Inc.

Loan

Bethesda Marriott

NAP

Yes

Mezzanine

John J. Mullen

Loan

The Vista

NAP

Percival Vaz and Luxmi Vaz

Loan

Respara

NAP

Christopher M. Liebes and Hugh H. Evans, III

Loan

Highland Village

NAP

WS Development

Loan

14, 25, C

Hampton Inn & Suites National Harbor

NAP

SAK Developers

Loan

8, 9, D

Victory Louisiana Real Estate Portfolio

NAP

Victory Real Estate Investments, LLC

12.01

Property

Westgate Shopping Center

12.02

Property

Airline Shopping Center

Loan

Wilshire Colonnade

NAP

Tai Sing Lam

Loan

Drexel Terraces

NAP

Raphael Lowenstein and John Lowenstein

Loan

6, 10, 28

Staten Island Mall

NAP

BPR Nimbus LLC

Loan

6, 12, 20, 27

Casa Cipriani

NAP

Joseph Cayre, Giuseppe Cipriani, Henry Hay and Harlan Berger

Loan

Canyon Park West

NAP

Patrick Wood and Joel Farkas

Loan

11755 Wilshire

NAP

California State Teachers’ Retirement System

Loan

Delray Corner

NAP

Sylvia Kanoff and Michael Kanoff

Loan

1575 Jersey Ave

NAP

Victor Guindi, Henry Guindi and Fred Guindi

Loan

Terrell Plaza

NAP

Property Commerce Dividend Fund, LP

Loan

Sherman Oaks First Plaza

NAP

Govind Vaghashia

Loan

16, E

Tahoma Vista

NAP

Rhino Investments Group

Loan

Greenbox II Self Storage

NAP

Bahman Shafa

Loan

Ponder Place

NAP

Mark Vakili

Loan

Oklahoma Texas Hotel Portfolio

NAP

Rohit B. Chaudhary

26.01

Property

La Quinta Inn Brownwood

26.02

Property

Hampton Inn Oklahoma City NE

Loan

Gateway Square Shopping Center

NAP

FHS Associates

Loan

Elm Street Plaza

NAP

Allan Bernheimer and Jeffrey R. Miller

Loan

927-933 Flatbush Avenue

NAP

Ezra Ashkenazi

Loan

Northville Shopping Center Phase II

NAP

Grand Sakwa Properties LLC

Loan

US Storage Centers - La Crescenta, CA

NAP

Westport Properties, Inc.

Loan

8, 9, G

Swifts MHC and Gulf to Bay MHC

NAP

Bedrock Communities

32.01

Property

Swifts MHC

32.02

Property

Gulf to Bay MHC

Loan

Compass Point Medical Complex

NAP

Allan Bernheimer and Jeffrey R. Miller

Loan

Superior Building

NAP

Gregory C. McLemore

Loan

13, 17, 18

872 East 164th Street

NAP

Joseph E. Safdie and Leah Waldman

Loan

Walnut Grove MHC

NAP

Victor M. Martinez

Loan

Park Place Apartments

NAP

Gary L. Felder

Loan

8, 9

City Trailer Park and Stage Coach MHC

NAP

Victor M. Martinez

38.01

Property

Stage Coach MHC

38.02

Property

City Trailer Park

Loan

CityLine Milledgeville

NAP

Robert Fortunoff, Scott Fortunoff, Gregory Fortunoff and Jill Gerstenblatt

Loan

1412 College Ave

NAP

Joseph E. Safdie

Loan

Lexington Grand

NAP

Michael Garland and Henry Loyd Fornes, III

Loan

4975 Clark Howell Highway

NAP

Jill Pierce

Loan

Taylors Square

NAP

Francis Greenburger

Loan

East Coast Storage Portfolio

NAP

Randall Caldwell

44.01

Property

MMJ Self Storage

44.02

Property

AAA Self Storage

Loan

Benton Crossing

NAP

Francis Greenburger

Loan

6, 10, 11, 23, I

Tysons Corner Center

NAP

The Macerich Partnership, L.P. and Alaska Permanent Fund Corporation

A-1-16

BANK5 Trust 2024-5YR6

Annex A-1

Loan ID Number	Loan / Property Flag	Footnotes (for Loan and Property Information)	# of Properties	Property Name	Non-Recourse Carveout Guarantor	Delaware Statutory Trust (Y/N)	Tenants-in-common (Y/N)

1	Loan	6, 7, 10, 21	1	Kenwood Towne Centre	GGP-TRS L.L.C.	No	No
2	Loan	8, 9	4	Kleban Retail Portfolio	Kenneth Kleban	No	Yes
2.01	Property		1	Home Depot - Kenner
2.02	Property		1	Altamira Shopping Village
2.03	Property		1	Walmart - Mobile
2.04	Property		1	Walgreens - Garden City
3	Loan	6, A	1	Western Digital Milpitas Campus	Blue Owl Real Estate Fund VI LP, Blue Owl Real Estate Fund VI (A) LP and Blue Owl Real Estate Fund VI (B) LP	No	No
4	Loan	6, 10	1	Jordan Creek Town Center	BPR Nimbus LLC	No	No
5	Loan	6, 10	1	Galleria at Tyler	GGP-TRS L.L.C.	No	No
6	Loan	22, 24	1	Aliz Hotel Times Square	Abraham Noy	No	No
7	Loan		1	Bethesda Marriott	John J. Mullen	No	No
8	Loan	26	1	The Vista	AMCAL Multi-Housing Inc.	No	No
9	Loan	6	1	Respara	Christopher M. Liebes and Hugh H. Evans, III	No	No
10	Loan	B	1	Highland Village	SDM Holdings LLC	No	No
11	Loan	14, 25, C	1	Hampton Inn & Suites National Harbor	Waheed Ashiq	No	No
12	Loan	8, 9, D	2	Victory Louisiana Real Estate Portfolio	Victory Real Estate Investments, LLC	No	No
12.01	Property		1	Westgate Shopping Center
12.02	Property		1	Airline Shopping Center
13	Loan		1	Wilshire Colonnade	Tai Sing Lam	No	No
14	Loan		1	Drexel Terraces	Raphael Lowenstein and John Lowenstein	No	No
15	Loan	6, 10, 28	1	Staten Island Mall	BPR Nimbus LLC	No	No
16	Loan	6, 12, 20, 27	1	Casa Cipriani	Joseph Cayre, Giuseppe Cipriani, Henry Hay and Harlan Berger	No	No
17	Loan	15	1	Canyon Park West	Patrick Wood and Joel Farkas	No	No
18	Loan	6	1	11755 Wilshire	NAP	No	No
19	Loan		1	Delray Corner	Sylvia Kanoff and Michael Kanoff	No	No
20	Loan		1	1575 Jersey Ave	Victor Guindi, Henry Guindi and Fred Guindi	No	No
21	Loan		1	Terrell Plaza	Property Commerce Dividend Fund, LP, Stanley Jay Williams, Jr. and Kevin Robins	No	No
22	Loan		1	Sherman Oaks First Plaza	Govind Vaghashia	No	No
23	Loan	16, E	1	Tahoma Vista	Sanjiv Chopra	No	No
24	Loan		1	Greenbox II Self Storage	Bahman Shafa	No	No
25	Loan		1	Ponder Place	Mark Vakili and The Vakili Family Trust Dated August 2, 1999	No	No
26	Loan	8	2	Oklahoma Texas Hotel Portfolio	Rohit B. Chaudhary and Naresh Chaudhary	No	No
26.01	Property		1	La Quinta Inn Brownwood
26.02	Property		1	Hampton Inn Oklahoma City NE
27	Loan	F	1	Gateway Square Shopping Center	Mark F. Simens and Richard Alexander Freemon and Philip Gregory Freemon, each as Co-Trustee of Richard D. Freemon 1980 Inter-Vivos Trust u/t/a Dated July 30, 2010, as amended, al known as the Richard D. Freemon Trust, As Amended	No	No
28	Loan		1	Elm Street Plaza	Allan Bernheimer and Jeffrey R. Miller	No	No
29	Loan		1	927-933 Flatbush Avenue	Ezra Ashkenazi	No	No
30	Loan		1	Northville Shopping Center Phase II	Daniel L. Stern, Christopher G. Brochert and Stephen Grand Trust Under Agreement Dated September 15, 1988	No	No
31	Loan	5	1	US Storage Centers - La Crescenta, CA	Laulhere Realty Limited Partnership	No	No
32	Loan	8, 9, G	2	Swifts MHC and Gulf to Bay MHC	Bedrock MHC Partners III L.P.	No	No
32.01	Property		1	Swifts MHC
32.02	Property		1	Gulf to Bay MHC
33	Loan		1	Compass Point Medical Complex	Allan Bernheimer and Jeffrey R. Miller	No	No
34	Loan	H	1	Superior Building	Gregory C. McLemore	No	No
35	Loan	13, 17, 18	1	872 East 164th Street	Joseph E. Safdie and Leah Waldman	No	No
36	Loan		1	Walnut Grove MHC	Victor M. Martinez	No	No
37	Loan		1	Park Place Apartments	Gary L. Felder	No	No
38	Loan	8, 9	2	City Trailer Park and Stage Coach MHC	Victor M. Martinez	No	No
38.01	Property		1	Stage Coach MHC
38.02	Property		1	City Trailer Park
39	Loan		1	CityLine Milledgeville	Richard Schontz, Lawrence Charles Kaplan, George Thacker and Peter J. Veltri	No	No
40	Loan		1	1412 College Ave	Joseph E. Safdie	No	No
41	Loan	19	1	Lexington Grand	Michael Garland and Henry Loyd Fornes, III	No	No
42	Loan		1	4975 Clark Howell Highway	Lawrence Charles Kaplan and George Thacker	No	No
43	Loan		1	Taylors Square	Francis Greenburger	No	No
44	Loan	8	2	East Coast Storage Portfolio	Randall Caldwell	No	No
44.01	Property		1	MMJ Self Storage
44.02	Property		1	AAA Self Storage
45	Loan		1	Benton Crossing	Francis Greenburger	No	No
46	Loan	6, 10, 11, 23, I	1	Tysons Corner Center	The Macerich Partnership, L.P.	No	No

A-1-17

BANK5 Trust 2024-5YR6

Annex A-1

Loan ID Number	Loan / Property Flag	Footnotes (for Loan and Property Information)	# of Properties	Property Name	Loan Purpose	Property Located Within a Qualified Opportunity Zone (Y/N)	Sources: Loan Amount ($)	Sources: Principal's New Cash Contribution ($)	Sources: Subordinate Debt ($)	Sources: Other Sources ($)	Sources: Total Sources ($)	Uses: Loan Payoff ($)	Uses: Purchase Price ($)	Uses: Closing Costs ($)	Uses: Reserves ($)	Uses: Principal Equity Distribution ($)

1	Loan	6, 7, 10, 21	1	Kenwood Towne Centre	Refinance		260,000,000	0	0	0	260,000,000	211,601,763	0	3,205,539	3,966,953	41,225,745
2	Loan	8, 9	4	Kleban Retail Portfolio	Refinance		69,800,000	1,720,977	0	0	71,520,977	69,716,808	0	1,343,004	461,164	0
2.01	Property		1	Home Depot - Kenner
2.02	Property		1	Altamira Shopping Village
2.03	Property		1	Walmart - Mobile
2.04	Property		1	Walgreens - Garden City
3	Loan	6, A	1	Western Digital Milpitas Campus	Recapitalization		126,000,000	70,581,281	0	0	196,581,281	0	0	4,131,281	0	0
4	Loan	6, 10	1	Jordan Creek Town Center	Refinance		170,000,000	8,657,092	0	0	178,657,092	173,058,858	0	598,234	5,000,000	0
5	Loan	6, 10	1	Galleria at Tyler	Refinance		150,000,000	13,330,744	0	0	163,330,744	152,794,561	0	611,806	9,924,378	0
6	Loan	22, 24	1	Aliz Hotel Times Square	Refinance		49,900,000	0	0	0	49,900,000	44,546,160	0	1,492,528	439,256	3,422,056
7	Loan		1	Bethesda Marriott	Recapitalization		39,800,000	0	0	0	39,800,000	0	0	3,117,199	0	36,682,801
8	Loan	26	1	The Vista	Refinance		38,500,000	2,731,046	0	0	41,231,046	38,831,704	0	2,065,561	333,781	0
9	Loan	6	1	Respara	Refinance		61,500,000	0	0	0	61,500,000	54,463,006	0	1,174,578	55,544	5,806,872
10	Loan	B	1	Highland Village	Refinance		35,000,000	0	0	0	35,000,000	29,235,798	0	1,072,293	2,616,865	2,075,044
11	Loan	14, 25, C	1	Hampton Inn & Suites National Harbor	Acquisition		34,300,000	15,614,710	0	0	49,914,710	0	47,000,000	1,104,710	1,810,000	0
12	Loan	8, 9, D	2	Victory Louisiana Real Estate Portfolio	Refinance		34,000,000	0	0	0	34,000,000	31,681,915	0	637,678	507,188	1,173,219
12.01	Property		1	Westgate Shopping Center
12.02	Property		1	Airline Shopping Center
13	Loan		1	Wilshire Colonnade	Refinance	Yes	33,500,000	19,289,266	0	0	52,789,266	49,410,501	0	929,153	2,449,613	0
14	Loan		1	Drexel Terraces	Refinance		31,000,000	0	0	0	31,000,000	21,282,633	0	2,010,276	107,224	7,599,867
15	Loan	6, 10, 28	1	Staten Island Mall	Refinance		200,000,000	11,179,744	0	0	211,179,744	204,429,707	0	1,766,053	4,983,984	0
16	Loan	6, 12, 20, 27	1	Casa Cipriani	Refinance
17	Loan	15	1	Canyon Park West	Refinance
18	Loan	6	1	11755 Wilshire	Refinance
19	Loan		1	Delray Corner	Refinance
20	Loan		1	1575 Jersey Ave	Refinance
21	Loan		1	Terrell Plaza	Refinance
22	Loan		1	Sherman Oaks First Plaza	Refinance
23	Loan	16, E	1	Tahoma Vista	Refinance
24	Loan		1	Greenbox II Self Storage	Refinance
25	Loan		1	Ponder Place	Acquisition
26	Loan	8	2	Oklahoma Texas Hotel Portfolio	Refinance/Acquisition
26.01	Property		1	La Quinta Inn Brownwood
26.02	Property		1	Hampton Inn Oklahoma City NE
27	Loan	F	1	Gateway Square Shopping Center	Refinance
28	Loan		1	Elm Street Plaza	Refinance
29	Loan		1	927-933 Flatbush Avenue	Refinance
30	Loan		1	Northville Shopping Center Phase II	Refinance
31	Loan	5	1	US Storage Centers - La Crescenta, CA	Refinance
32	Loan	8, 9, G	2	Swifts MHC and Gulf to Bay MHC	Acquisition
32.01	Property		1	Swifts MHC
32.02	Property		1	Gulf to Bay MHC
33	Loan		1	Compass Point Medical Complex	Refinance
34	Loan	H	1	Superior Building	Refinance
35	Loan	13, 17, 18	1	872 East 164th Street	Refinance
36	Loan		1	Walnut Grove MHC	Refinance
37	Loan		1	Park Place Apartments	Refinance
38	Loan	8, 9	2	City Trailer Park and Stage Coach MHC	Refinance
38.01	Property		1	Stage Coach MHC
38.02	Property		1	City Trailer Park
39	Loan		1	CityLine Milledgeville	Acquisition
40	Loan		1	1412 College Ave	Refinance
41	Loan	19	1	Lexington Grand	Refinance
42	Loan		1	4975 Clark Howell Highway	Acquisition
43	Loan		1	Taylors Square	Refinance
44	Loan	8	2	East Coast Storage Portfolio	Refinance
44.01	Property		1	MMJ Self Storage
44.02	Property		1	AAA Self Storage
45	Loan		1	Benton Crossing	Recapitalization
46	Loan	6, 10, 11, 23, I	1	Tysons Corner Center	Refinance

A-1-18

BANK5 Trust 2024-5YR6

Annex A-1

Loan ID Number

Loan / Property Flag

Footnotes (for Loan and Property Information)

# of Properties

Property Name

Uses: Other
Uses ($)

Uses: Total
Uses ($)

Franchise Agreement Expiration

Underwritten
ADR ($)

Underwritten
RevPAR ($)

Underwritten Hotel
Occupancy (%)

Most Recent
ADR ($)

Most Recent
RevPAR ($)

Most Recent Hotel Occupancy (%)

Second Most Recent ADR ($)

Second Most Recent RevPAR ($)

Second Most Recent Hotel Occupancy (%)

Third Most
Recent ADR ($)

Third Most
Recent RevPAR ($)

Loan

6, 7, 10, 21

Kenwood Towne Centre

260,000,000

NAP

Loan

8, 9

Kleban Retail Portfolio

71,520,977

NAP

2.01

Property

Home Depot - Kenner

NAP

2.02

Property

Altamira Shopping Village

NAP

2.03

Property

Walmart - Mobile

NAP

2.04

Property

Walgreens - Garden City

NAP

Loan

6, A

Western Digital Milpitas Campus

192,450,000

196,581,281

NAP

Loan

6, 10

Jordan Creek Town Center

178,657,092

NAP

Loan

6, 10

Galleria at Tyler

163,330,744

NAP

Loan

22, 24

Aliz Hotel Times Square

49,900,000

NAP

241.23

195.81

81.2%

241.23

195.81

81.2%

224.83

160.05

71.2%

139.04

67.42

Loan

Bethesda Marriott

39,800,000

NAP

163.98

91.16

55.6%

163.98

91.16

55.6%

146.73

71.51

48.7%

112.87

34.30

Loan

The Vista

41,231,046

NAP

Loan

Respara

61,500,000

NAP

Loan

Highland Village

35,000,000

NAP

Loan

14, 25, C

Hampton Inn & Suites National Harbor

49,914,710

3/31/2039

224.78

177.34

78.9%

224.78

177.34

78.9%

222.57

175.72

79.0%

217.31

137.32

Loan

8, 9, D

Victory Louisiana Real Estate Portfolio

34,000,000

NAP

12.01

Property

Westgate Shopping Center

NAP

12.02

Property

Airline Shopping Center

NAP

Loan

Wilshire Colonnade

52,789,266

NAP

Loan

Drexel Terraces

31,000,000

NAP

Loan

6, 10, 28

Staten Island Mall

211,179,744

NAP

Loan

6, 12, 20, 27

Casa Cipriani

NAP

1,365.46

887.57

65.0%

1,365.46

887.57

65.0%

1,379.90

796.65

57.7%

1,684.05

483.95

Loan

Canyon Park West

NAP

Loan

11755 Wilshire

NAP

Loan

Delray Corner

NAP

Loan

1575 Jersey Ave

NAP

Loan

Terrell Plaza

NAP

Loan

Sherman Oaks First Plaza

NAP

Loan

16, E

Tahoma Vista

NAP

Loan

Greenbox II Self Storage

NAP

Loan

Ponder Place

NAP

Loan

Oklahoma Texas Hotel Portfolio

Various

110.05

80.87

73.5%

110.05

80.87

73.5%

103.90

78.60

75.6%

88.38

64.59

26.01

Property

La Quinta Inn Brownwood

5/20/2041

124.69

102.38

82.1%

124.69

102.38

82.1%

113.75

95.30

83.8%

93.48

75.87

26.02

Property

Hampton Inn Oklahoma City NE

3/31/2039

91.80

59.65

65.0%

91.80

59.65

65.0%

91.86

62.13

67.6%

82.10

53.47

Loan

Gateway Square Shopping Center

NAP

Loan

Elm Street Plaza

NAP

Loan

927-933 Flatbush Avenue

NAP

Loan

Northville Shopping Center Phase II

NAP

Loan

US Storage Centers - La Crescenta, CA

NAP

Loan

8, 9, G

Swifts MHC and Gulf to Bay MHC

NAP

32.01

Property

Swifts MHC

NAP

32.02

Property

Gulf to Bay MHC

NAP

Loan

Compass Point Medical Complex

NAP

Loan

Superior Building

NAP

Loan

13, 17, 18

872 East 164th Street

NAP

Loan

Walnut Grove MHC

NAP

Loan

Park Place Apartments

NAP

Loan

8, 9

City Trailer Park and Stage Coach MHC

NAP

38.01

Property

Stage Coach MHC

NAP

38.02

Property

City Trailer Park

NAP

Loan

CityLine Milledgeville

NAP

Loan

1412 College Ave

NAP

Loan

Lexington Grand

NAP

Loan

4975 Clark Howell Highway

NAP

Loan

Taylors Square

NAP

Loan

East Coast Storage Portfolio

NAP

44.01

Property

MMJ Self Storage

NAP

44.02

Property

AAA Self Storage

NAP

Loan

Benton Crossing

NAP

Loan

6, 10, 11, 23, I

Tysons Corner Center

NAP

A-1-19

BANK5 Trust 2024-5YR6

Annex A-1

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

1	Loan	6, 7, 10, 21	1	Kenwood Towne Centre	NAP
2	Loan	8, 9	4	Kleban Retail Portfolio	NAP
2.01	Property		1	Home Depot - Kenner	NAP
2.02	Property		1	Altamira Shopping Village	NAP
2.03	Property		1	Walmart - Mobile	NAP
2.04	Property		1	Walgreens - Garden City	NAP
3	Loan	6, A	1	Western Digital Milpitas Campus	NAP
4	Loan	6, 10	1	Jordan Creek Town Center	NAP
5	Loan	6, 10	1	Galleria at Tyler	NAP
6	Loan	22, 24	1	Aliz Hotel Times Square	48.5%
7	Loan		1	Bethesda Marriott	30.4%
8	Loan	26	1	The Vista	NAP
9	Loan	6	1	Respara	NAP
10	Loan	B	1	Highland Village	NAP
11	Loan	14, 25, C	1	Hampton Inn & Suites National Harbor	63.2%
12	Loan	8, 9, D	2	Victory Louisiana Real Estate Portfolio	NAP
12.01	Property		1	Westgate Shopping Center	NAP
12.02	Property		1	Airline Shopping Center	NAP
13	Loan		1	Wilshire Colonnade	NAP
14	Loan		1	Drexel Terraces	NAP
15	Loan	6, 10, 28	1	Staten Island Mall	NAP
16	Loan	6, 12, 20, 27	1	Casa Cipriani	28.7%
17	Loan	15	1	Canyon Park West	NAP
18	Loan	6	1	11755 Wilshire	NAP
19	Loan		1	Delray Corner	NAP
20	Loan		1	1575 Jersey Ave	NAP
21	Loan		1	Terrell Plaza	NAP
22	Loan		1	Sherman Oaks First Plaza	NAP
23	Loan	16, E	1	Tahoma Vista	NAP
24	Loan		1	Greenbox II Self Storage	NAP
25	Loan		1	Ponder Place	NAP
26	Loan	8	2	Oklahoma Texas Hotel Portfolio	73.1%
26.01	Property		1	La Quinta Inn Brownwood	81.2%
26.02	Property		1	Hampton Inn Oklahoma City NE	65.1%
27	Loan	F	1	Gateway Square Shopping Center	NAP
28	Loan		1	Elm Street Plaza	NAP
29	Loan		1	927-933 Flatbush Avenue	NAP
30	Loan		1	Northville Shopping Center Phase II	NAP
31	Loan	5	1	US Storage Centers - La Crescenta, CA	NAP
32	Loan	8, 9, G	2	Swifts MHC and Gulf to Bay MHC	NAP
32.01	Property		1	Swifts MHC	NAP
32.02	Property		1	Gulf to Bay MHC	NAP
33	Loan		1	Compass Point Medical Complex	NAP
34	Loan	H	1	Superior Building	NAP
35	Loan	13, 17, 18	1	872 East 164th Street	NAP
36	Loan		1	Walnut Grove MHC	NAP
37	Loan		1	Park Place Apartments	NAP
38	Loan	8, 9	2	City Trailer Park and Stage Coach MHC	NAP
38.01	Property		1	Stage Coach MHC	NAP
38.02	Property		1	City Trailer Park	NAP
39	Loan		1	CityLine Milledgeville	NAP
40	Loan		1	1412 College Ave	NAP
41	Loan	19	1	Lexington Grand	NAP
42	Loan		1	4975 Clark Howell Highway	NAP
43	Loan		1	Taylors Square	NAP
44	Loan	8	2	East Coast Storage Portfolio	NAP
44.01	Property		1	MMJ Self Storage	NAP
44.02	Property		1	AAA Self Storage	NAP
45	Loan		1	Benton Crossing	NAP
46	Loan	6, 10, 11, 23, I	1	Tysons Corner Center	NAP

A-1-20

BANK5 Trust 2024-5YR6

Footnotes to Annex A-1

(1)	JPMCB—JPMorgan Chase Bank, National Association; MSBNA—Morgan Stanley Bank, N.A.; MSMCH—Morgan Stanley Mortgage Capital Holdings LLC; WFB—Wells Fargo Bank, National Association; BANA—Bank of America, National Association.

(2)	Certain tenants may not be in occupancy or may be in free rent periods. See "Description of the Mortgage Pool—Tenant Issues—Lease Expirations and Terminations—Other” in this prospectus for information regarding single tenant properties, the 5 largest tenants at Mortgaged Properties securing the 15 largest Mortgage Loans and tenants that occupy 50% or more of the net rentable area at their respective Mortgaged Properties which are not in occupancy or are in free rent periods.

(3)	The Administrative Fee Rate includes the Servicing Fee Rate, Operating Advisor Fee Rate, Certificate Administrator/Trustee Fee Rate, Asset Representations Reviewer Fee Rate, CREFC® Intellectual Property Royalty License Fee Rate.

(4)	Certain tenants may have lease termination options that are exercisable prior to the originally stated expiration date of the subject lease. See "Description of the Mortgage Pool—Tenant Issues—Lease Expirations and Terminations—Terminations” for information regarding certain lease termination options affecting single tenant properties, the 5 largest tenants at Mortgaged Properties securing the 15 largest Mortgage Loans and tenants that occupy 50% or more of the net rentable area at their respective Mortgaged Properties.

(5)	With Respect to Mortgage Loan No. 31, US Storage Centers - La Crescenta, CA, the Number of Units includes 22,895 SF of retail tenants.

(6)	With respect to Mortgage Loan No. 1, Kenwood Towne Centre, Mortgage Loan No. 3, Western Digital Milpitas Campus, Mortgage Loan No. 4, Jordan Creek Town Center, Mortgage Loan No. 5, Galleria at Tyler, Mortgage Loan No. 9, Respara, Mortgage Loan No. 15, Staten Island Mall, Mortgage Loan No. 16, Casa Cipriani, Mortgage Loan No. 18, 11755 Wilshire and Mortgage Loan No. 46, Tysons Corner Center, such Mortgage Loans are each part of a Whole Loan related to the Issuing Entity. For purposes of the statistical information set forth in this prospectus as to such Mortgage Loans, all LTV, DSCR, Debt Yield and Loan Per Unit ($) calculations are in each case based on the subject Mortgage Loan, together with any related Pari Passu Companion Loan, but (unless otherwise indicated) without regard to any related Subordinate Companion Loan(s). For further information, see “Description of the Mortgage Pool—The Whole Loans—General”, “—The Serviced Pari Passu Whole Loans”, “—The Non-Serviced Pari Passu Whole Loans”, “Pooling and Servicing Agreement” or “Pooling and Servicing Agreement—Servicing of the Non-Serviced Mortgage Loans,” as applicable, in this prospectus.

(7)	With respect to Mortgage Loan No. 1, Kenwood Towne Centre, the Number of Units consists of 770,312 SF of owned improvements and 262,829 SF of leased fee improvements. The Loan Per Unit ($) is based on the total SF of 1,033,141. The Loan Per Unit ($) based on the owned SF of 770,312 is $337.53.

(8)	With respect to Mortgage Loan No. 2, Kleban Retail Portfolio, Mortgage Loan No. 12, Victory Louisiana Real Estate Portfolio, Mortgage Loan No. 26, Oklahoma Texas Hotel Portfolio, Mortgage Loan No. 32, Swifts MHC and Gulf to Bay MHC, Mortgage Loan No. 38, City Trailer Park and Stage Coach MHC and Mortgage Loan No. 44, East Coast Storage Portfolio, such Mortgage Loans are secured by multiple Mortgaged Properties. For purposes of the statistical information set forth in this prospectus as to such Mortgage Loans, all LTV, DSCR, Debt Yield and Loan Per Unit ($) calculations are shown on an aggregate basis, and a portion of the Cut-off Date Balance has been allocated to each Mortgaged Property based on the respective Appraised Values and/or Underwritten NCF, among other methods.

(9)	With respect to Mortgage Loan No. 2, Kleban Retail Portfolio, Mortgage Loan No. 12, Victory Louisiana Real Estate Portfolio, Mortgage Loan No. 32, Swifts MHC and Gulf to Bay MHC, and Mortgage Loan No. 38, City Trailer Park and Stage Coach MHC, the related Mortgage Loan documents permit a partial collateral release subject to LTV, DSCR and/or Debt Yield tests, or other release conditions in connection with a partial defeasance, partial prepayment or partial assumption of the related Mortgage Loan or substitution of a Mortgaged Property. See “Description of the Mortgage Pool—Certain Terms of the Mortgage Loans—Releases; Partial Releases; Property Additions” in this prospectus.

(10)	With respect to Mortgage Loan No. 1, Kenwood Towne Centre, Mortgage Loan No. 4, Jordan Creek Town Center, Mortgage Loan No. 5, Galleria at Tyler, Mortgage Loan No. 15, Staten Island Mall and Mortgage Loan No. 46, Tysons Corner Center, the related Mortgage Loan documents permit an outparcel or other release without prepayment or defeasance. See “Description of the Mortgage Pool—Certain Terms of the Mortgage Loans—Releases; Partial Releases; Property Additions” in this prospectus.

(11)	With respect to Loan No. 46, Tysons Corner Center, the Whole Loan is permitted to be prepaid with the payment of a yield maintenance premium any time from and after the date that is the earlier to occur (a) the monthly payment date occurring in December 2026 and (b) the end of the two-year period commencing on the closing date of the securitization of the last portion of the Tysons Corner Center Whole Loan to be securitized (the “Lockout Release Date”), while defeasance is permitted on any business day after the Lockout Release Date. The assumed yield maintenance premium lockout period of 28 is based on the expected closing date of this transaction on May 6, 2024.

(12)	With respect to Loan No. 16, Casa Cipriani, the borrower master leases the Mortgaged Property to 10 South Street Master Tenant LLC (the “Master Lessee”) under which the Master Lessee operates the Mortgaged Property and pays rent to the

A-1-21

	borrower. The Master Lessee has entered into three subleases with affiliates of the borrower which entities collect revenues from the Mortgaged Property. The borrower is entitled to receive rents under the master lease rather than the underlying revenue collected by the operating sublessees. The operating sublessees are party to the Casa Cipriani Mortgage Loan agreement and have agreed to comply with the lockbox and cash management provisions therein. Revenue and cash flow information are based on the underlying revenue from the Mortgaged Property, rather than on the rent due under the master lease or any operating sublease. The debt service coverage ratio and debt yield based on the master base rent of $8,389,807 plus supplemental rent of $2,632,961 for the year 2024 are 1.30x and 10.7%, respectively.

(13)	With respect to Mortgage Loan No. 35, 872 East 164th Street, the Mortgage Loan was underwritten assuming a 421-a exemption, which the borrower is in the process of applying for, would be received, and assuming that overage rent would be received under the CityFHEPS program. In addition, the Mortgage Loan was underwritten assuming 95% occupancy. Occupancy as of February 2, 2024 was 88.9%. There are currently 2 vacant affordable units. Tenants have been identified for the 2 vacant affordable units and the borrower is expected to execute direct leases with the tenants if and when their CityFHEPS vouchers are approved. Without the 421-a exemption (but assuming 95% occupancy), Underwritten NOI DSCR (x) would be 1.13x, Underwritten NCF DSCR (x) would be 1.12x, Underwritten NOI Debt Yield (%) would be 7.8% and Underwritten NCF Debt Yield (%) would be 7.7%. Without the 421-a tax exemption, and assuming that rents were paid under the Section 8 tenant-based assistance rental certificate program of the United States Department of Housing and Urban Development, rather than under the CityFHEPS program (but assuming 95% occupancy), Underwritten NOI DSCR (x), Underwritten NCF DSCR (x), Underwritten NOI Debt Yield (%) and Underwritten NCF Debt Yield (%) would be 0.98x, 0.97x, 6.7% and 6.7%, respectively.

(14)	With respect to Loan No. 11, Hampton Inn & Suites National Harbor, the Appraised Value of $49,000,000 represents the “As-If PIP Escrowed” appraised value based on the hypothetical assumption that the franchise required property improvement plan (“PIP”) would be funded by a cash reserve held in escrow and that such reserved funds would be available for any potential purchase. At origination of the Hampton Inn & Suites National Harbor Mortgage Loan, the borrower deposited $1,800,000 into a PIP reserve to fund a franchise required PIP. Based on the “As-Is” appraised value of $47,000,000, the Hampton Inn & Suites National Harbor Mortgage Loan results in a Cut-off Date LTV Ratio and LTV Ratio at Maturity / ARD of 73.0%.

(15)	With respect to Mortgage Loan No. 17, Canyon Park West, the Appraised Value represents the Market Value Hypothetical with Reserve, which assumes In-N-Out Burger has opened for business and commenced rent payments at origination. The In N Out 20-year lease is signed and all leasing costs and gap rent were reserved at origination.

(16)	With respect to Mortgage Loan No. 23, Tahoma Vista, the Appraised Value of $17,590,000 represents an as-is appraised value based on the extraordinary assumption that the tenant allowance of $1,052,200 for the tenant Urban Air has been escrowed. At origination of the Tahoma Vista Mortgage Loan, $1,052,200 was escrowed with the lender for the Urban Air tenant allowance. Based on the "as-is" appraised value of $16,390,000, the Tahoma Vista Mortgage Loan results in a Cut-off Date LTV Ratio and LTV Ratio at Maturity / ARD of 67.4%.

(17)	With respect to Mortgage Loan No. 35, 872 East 164th Street, the Appraised Value of $9,800,000 represents the Prospective Value Upon Stabilization value as of January 1, 2024, which assumes occupancy of 96.5%. Based on the "as is" Appraised Value of $9,750,000 as of November 17, 2023, the 872 East 164th Street Mortgage Loan would result in a Cut-off Date LTV Ratio and LTV Ratio at Maturity / ARD of 61.8%. The appraisal assumes occupancy of 96.5%, while occupancy as of February 2, 2024 was 88.9%. There are currently 2 vacant affordable units. Tenants have been identified for the 2 vacant affordable units and the borrower is expected to execute direct leases with the tenants if and when their CityFHEPS vouchers are approved. If these leases are executed, occupancy would increase to 100.0%.

(18)	With respect to Mortgage Loan No. 35, 872 East 164th Street, the borrower is in the process of applying for a 421-a tax exemption, which has not been approved. The appraisal calculates the net present value of such 421-a exemption to be $2,727,549, and adds such value to the capitalized value set forth in the appraisal. If such net present value were to be subtracted from the appraised value, the appraised value would be $7,072,451, which would result in a Cut-off Date LTV Ratio and LTV Ratio at Maturity / ARD of 85.3%. There can be no assurance that a 421-a exemption will be approved, or of what the appraised value or actual value of the 872 East 164th Street Mortgaged Property would be if the exemption were not approved. In addition, the appraised value includes the present value of overage rent (above market rent) obtained from the CityFHEPS program to be $467,084. If such present value were also deducted, the appraised value would be $6,605,367, which would result in a Cut-off Date LTV Ratio and LTV Ratio at Maturity / ARD of 91.3%. There can be no assurance as to what the appraised value or actual value of the 872 East 164th Street Mortgaged Property would be if it were not rented pursuant to the City FHEPS program. The appraisal assumes occupancy of 96.5%, while occupancy as of February 2, 2024 was 88.9%. There are currently 2 vacant affordable units. Tenants have been identified for the 2 vacant affordable units and the borrower is expected to execute direct leases with the tenants if and when their CityFHEPS vouchers are approved. If these leases are executed, occupancy would increase to 100.0%.

(19)	With respect to Mortgage Loan No. 41, Lexington Grand, the as is LTV is 62.0%, which does not include the subordinate HOME loan, which was funded by HUD. The total balance LTV inclusive of the HOME loan is 72.4% as of March 27, 2024.

(20)	With respect to Loan No. 16, Casa Cipriani, the Mortgaged Property is comprised of a 146,486 square foot, 47-room luxury hotel, event space and private members club. Leased Occupancy (%) at the Mortgaged Property is based on the hotel component.

A-1-22

(21)	With respect to Mortgage Loan No. 1, Kenwood Towne Centre, the Largest Tenant, Macy’s, is a leased fee tenant, which owns its improvements.

(22)	With respect to Loan No. 6, Aliz Hotel Times Square, the related borrower, as landlord, and an affiliate of the borrower, Aliz Group, LLC, as tenant (the “Master Tenant”), have executed, effective as of January 1, 2024, that certain Amended and Restated Ground Lease (the “Master Lease”), under which the Master Tenant operates the Mortgaged Property. The related Mortgage Loan is secured by both the borrower’s fee interest and the Master Tenant’s leasehold interest in the Mortgaged Property.

(23)	With respect to Loan No. 46, Tysons Corner Center, the fee interest Mortgaged Property is subject to an affiliate ground lease between Tysons Corner Property Holdings LLC (the “Fee Borrower”), as landlord, and Tysons Corner Holdings LLC (the “Leasehold Borrower”), as ground lessee. The Mortgage Loan is a fee and leasehold mortgage which encumbers each of the fee estate owned by Fee Borrower and the leasehold estate owned by Leasehold Borrower. The term of the ground lease commenced on November 26, 1962, and terminates on August 31, 2035. The ground lease does not provide for any further extension options. The annual base rent for the ground lease may never be less than an amount equal to 6% of the product of $1.00 times the total number of square feet in the total area of the Mortgaged Property. The annual ground rent under the ground lease is currently $1,565,412.

(24)	With respect to Loan No. 6, Aliz Hotel Times Square, in connection with any leases at the Mortgaged Property entered into in accordance with Mortgage Loan documents, the borrower has the right to request that the lender transfer to the rollover reserve account a portion of the FF&E reserve funds in amount equal to the amount of the related leasing items.

(25)	With respect to Loan No. 11, Hampton Inn & Suites National Harbor, commencing on the earlier to occur of (i) a cash sweep period and (ii) the 18th payment date following the origination date, the borrower is required to deposit into an FF&E reserve, on a monthly basis, an amount equal to (i) with respect to any payment date from the origination date until March 8, 2028, 4% of the sum of (a) operating income plus (b) gross rents for the calendar month two months prior and (ii) with respect to any payment date after March 8, 2028 until the maturity date, 5% of the sum of (a) operating income plus (b) gross rents for the calendar month two months prior.

(26)	With respect to Mortgage Loan No. 8, The Vista, the Mortgage Loan documents require an upfront reserve of $291,500 for Upfront Debt Service Reserve ($) and Monthly Debt Service Reserve ($) of $41,700, capped at $500,000. Provided, however, that the borrower is only required to make the debt service monthly deposit to the extent that sufficient cash flow exists, for the applicable month, after payment of debt service, operating expenses, and all other sums due under the loan documents. On September 30th of each year, following the closing date, the lender will disburse up to $250,000 from the debt service reserve to the borrower provided there is (i) no event of default continuing, (ii) the physical occupancy rate at The Vista Mortgaged Property is equal to or greater than 85% and (iii) the debt service coverage ratio is equal to or greater than 1.20x.

(27)	With respect to Loan No. 16, Casa Cipriani, the borrower is required to deposit on the monthly payment date occurring in April 2024 and on each monthly payment date thereafter through and including the monthly payment date occurring in December 2025, an amount equal to $70,485.24 (which amount is intended to be equal monthly payments such that the put price reserve account has sufficient funds by the monthly payment date occurring in December 2025 to pay the put price (estimated to equal $1,480,190.00) to the historic tax credit investor).

(28)	With respect to Mortgage Loan No. 15, Staten Island Mall, the borrower may cure a cash management period by (a) partially prepaying the Mortgage Loan (including the applicable yield maintenance premium) in an amount that would cause the debt yield to be at least 11.0% or (b) posting cash or a letter of credit which if applied to the balance would cause the debt yield to be at least 11.0%. The borrower may cure a cash sweep period by (a) partially prepaying the loan (including the applicable yield maintenance premium) in an amount that would cause the debt yield to be at least 10.5% or (b) posting cash or a letter of credit which if applied to the balance would cause the debt yield to be at least 10.5%.

A.	"Yield Maintenance Premium" means an amount equal to the greater of: (i)(A) if no event of default is outstanding as of the date and time of prepayment, one percent (1%) of the principal amount of the Loan being prepaid or (B) if an Event of Default is outstanding as of the date and time of prepayment, four percent (4%) of the principal amount of the Loan being prepaid and (ii) the excess, if any, of (A) the present value (determined using a discount rate equal to the Treasury Note Rate at such time) of all payments of principal and interest payable in respect of the principal amount of the Loan being prepaid (including the payment of principal and interest due on the Maturity Date in respect of the amount of the Loan being prepaid); provided that the Note be deemed, for purposes of this definition, to be due and payable on the Open Prepayment Date, over (B) the principal amount of the Loan being prepaid. As used in this definition, the term "Treasury Note Rate" means, at the time of the prepayment, as applicable, the rate of interest per annum equal to the yield to maturity (converted by Lender to the equivalent monthly yield using Lender’s then system of conversion) of the United States Treasury obligations selected by the holder of the Note having maturity dates closest to, but not exceeding, the remaining term to the Open Prepayment Date. As used in this definition, the term "Open Prepayment Date" means August 11, 2028.

B.	“Yield Maintenance” means an amount equal to the greater of (i) one percent (1%) of the principal amount of the Loan being prepaid, and (ii) (a) the amount, if any, by which the sum of the present values as of the prepayment date of all unpaid principal and interest payments required hereunder, calculated by discounting such payments from the respective dates each such payment was due hereunder (or, with respect to the payment required from and after January 1, 2029 (the “Open Period Start Date”) (assuming the outstanding principal balance of the Loan is due on the Open Period Start Date), from the Open Period

A-1-23

	Start Date) back to the prepayment date at a discount rate equal to the Periodic Treasury Yield (defined below) exceeds the outstanding principal balance of the Loan as of the prepayment date, multiplied by (b) a fraction whose numerator is the amount prepaid and whose denominator is the outstanding principal balance of the Loan as of the prepayment date. For purposes of the foregoing, “Periodic Treasury Yield” means (y) the annual yield to maturity of the actively traded non-callable United States Treasury fixed interest rate security (other than any such security which can be surrendered at the option of the holder at face value in payment of federal estate tax or which was issued at a substantial discount) that has a maturity closest to (whether before, on or after) the Open Period Start Date (or if two or more such securities have maturity dates equally close to the Open Period Start Date, the average annual yield to maturity of all such securities), as reported in The Wall Street Journal or other authoritative publication or news retrieval service on the fifth (5th) Business Day preceding the prepayment date, divided by (z) twelve (12). Lender’s calculation of Yield Maintenance, and all component calculations, be conclusive and binding on Borrower absent manifest error.

C.	"Yield Maintenance Premium" means an amount equal to the greater of (a) one percent (1%) of the outstanding principal of the Loan to be prepaid or satisfied and (b) the excess, if any, of (i) the sum of the present values of all then-scheduled payments of principal and interest under the Note assuming that all scheduled payments are made timely and that the remaining outstanding principal and interest on the Loan is paid on the Permitted Par Prepayment Date (with each such payment and assumed payment discounted to its present value at the date of prepayment at the rate which, when compounded monthly, is equivalent to the Prepayment Rate when compounded semi-annually and deducting from the sum of such present values any short-term interest paid from the date of prepayment to the next succeeding Payment Date in the event such payment is not made on a Payment Date), over (ii) the principal amount being prepaid. As used in this definition, the term "Prepayment Rate Determination Date" means the date that is five business days prior to the date that such prepayment will be applied. As used in this definition, the term "Permitted Par Prepayment Date" means November 2, 2028. As used in this definition, the term "Prepayment Rate" means the bond equivalent yield (in the secondary market) on the United States Treasury Security that as of the Prepayment Rate Determination Date has a remaining term to maturity closest to, but not exceeding, the remaining term to the Permitted Par Prepayment Date as most recently published in "Statistical Release H.15 (519), Selected Interest Rates," or any successor publication, published by the Board of Governors of the Federal Reserve System, or on the basis of such other publication or statistical guide as Lender may reasonably select.

D.	“Yield Maintenance Premium” means an amount equal to the greater of (i) one percent (1%) of the principal amount of the Loan being prepaid and (ii) an amount equal to the present value as of the Prepayment Date of the Calculated Payments from the Prepayment Date through the Stated Maturity Date determined by discounting such payments at the Discount Rate. As used in this definition, the term “Prepayment Date” means the date on which prepayment is made. As used in this definition, the term “Calculated Payments” means the monthly payments of interest only which would be due based on the principal amount of the Loan being prepaid on the Prepayment Date and assuming an interest rate per annum equal to the difference (if such difference is greater than zero) between (y) the Interest Rate and (z) the Yield Maintenance Treasury Rate. As used in this definition, the term “Discount Rate” means the rate which, when compounded monthly, is equivalent to the Yield Maintenance Treasury Rate, when compounded semi-annually. As used in this definition, the term “Yield Maintenance Treasury Rate” means the yield calculated by Lender by the linear interpolation of the yields, as reported in the Federal Reserve Statistical Release H.15-Selected Interest Rates under the heading U.S. Government Securities/Treasury Constant Maturities for the week ending prior to the Prepayment Date, of U.S. Treasury Constant Maturities with maturity dates (one longer or one shorter) most nearly approximating the Stated Maturity Date. In the event Release H.15 is no longer published, Lender will select a comparable publication to determine the Yield Maintenance Treasury Rate. In no event, however, will Lender be required to reinvest any prepayment proceeds in U.S. Treasury obligations or otherwise.

E.	“Yield Maintenance Premium” means an amount equal to the greater of (i) one percent (1%) of the principal amount of the Loan being prepaid and (ii) an amount equal to the present value as of the Prepayment Date of the Calculated Payments from the Prepayment Date through the Permitted Prepayment Date determined by discounting such payments at the Discount Rate. As used in this definition, the term “Prepayment Date” means the date on which prepayment is made. As used in this definition, the term “Calculated Payments” means the monthly payments of interest only which would be due based on the principal amount of the Loan being prepaid on the Prepayment Date and assuming an interest rate per annum equal to the difference (if such difference is greater than zero) between (y) the Interest Rate and (z) the Yield Maintenance Treasury Rate. As used in this definition, the term “Discount Rate” means the rate which, when compounded monthly, is equivalent to the Yield Maintenance Treasury Rate, when compounded semi-annually. As used in this definition, the term “Yield Maintenance Treasury Rate” means the yield calculated by Lender by the linear interpolation of the yields, as reported in the Federal Reserve Statistical Release H.15-Selected Interest Rates under the heading U.S. Government Securities/Treasury Constant Maturities for the week ending prior to the Prepayment Date, of U.S. Treasury Constant Maturities with maturity dates (one longer or one shorter) most nearly approximating the Stated Maturity Date. In the event Release H.15 is no longer published, Lender will select a comparable publication to determine the Yield Maintenance Treasury Rate. In no event, however, will Lender be required to reinvest any prepayment proceeds in U.S. Treasury obligations or otherwise.

F.	"Yield Maintenance Premium" means an amount equal to the greater of (i) one percent (1%) of the principal amount of the Loan being prepaid and (ii) an amount equal to the present value as of the Prepayment Date of the Calculated Payments from the Prepayment Date through the Permitted Prepayment Date determined by discounting such payments at the Discount Rate. As used in this definition, the term "Prepayment Date" means the date on which prepayment is made. As used in this definition, the term "Calculated Payments" means the monthly payments of interest only which would be due based on the principal amount of the Loan being prepaid on the Prepayment Date and assuming an interest rate per annum equal to the difference (if such difference is greater than zero) between (y) the Interest Rate and (z) the Yield Maintenance Treasury Rate. As used in this definition, the term "Discount Rate" means the rate which, when compounded monthly, is equivalent to the Yield Maintenance

A-1-24

	Treasury Rate, when compounded semi-annually. As used in this definition, the term "Yield Maintenance Treasury Rate" means the yield calculated by Lender by the linear interpolation of the yields, as reported in the Federal Reserve Statistical Release H.15-Selected Interest Rates under the heading U.S. Government Securities/Treasury Constant Maturities for the week ending prior to the Prepayment Date, of U.S. Treasury Constant Maturities with maturity dates (one longer or one shorter) most nearly approximating the Permitted Prepayment Date. In the event Release H.15 is no longer published, Lender will select a comparable publication to determine the Yield Maintenance Treasury Rate. In no event, however, will Lender be required to reinvest any prepayment proceeds in U.S. Treasury obligations or otherwise.

G.	“Yield Maintenance Premium” means an amount equal to the greater of (i) one percent (1%) of the principal amount of the Loan being prepaid and (ii) an amount equal to the present value as of the Prepayment Date of the Calculated Payments from the Prepayment Date through the Stated Maturity Date determined by discounting such payments at the Discount Rate. As used in this definition, the term “Prepayment Date” means the date on which prepayment is made. As used in this definition, the term “Calculated Payments” means the monthly payments of interest only which would be due based on the principal amount of the Loan being prepaid on the Prepayment Date and assuming an interest rate per annum equal to the difference (if such difference is greater than zero) between (y) the Interest Rate and (z) the Yield Maintenance Treasury Rate. As used in this definition, the term “Discount Rate” means the rate which, when compounded monthly, is equivalent to the Yield Maintenance Treasury Rate, when compounded semi-annually. As used in this definition, the term “Yield Maintenance Treasury Rate” means the yield calculated by Lender by the linear interpolation of the yields, as reported in the Federal Reserve Statistical Release H.15-Selected Interest Rates under the heading U.S. Government Securities/Treasury Constant Maturities for the week ending prior to the Prepayment Date, of U.S. Treasury Constant Maturities with maturity dates (one longer or one shorter) most nearly approximating the Stated Maturity Date. In the event Release H.15 is no longer published, Lender will select a comparable publication to determine the Yield Maintenance Treasury Rate. In no event, however, will Lender be required to reinvest any prepayment proceeds in U.S. Treasury obligations or otherwise.

H.	“Yield Maintenance” means an amount equal to the greater of (i) one percent (1%) of the principal amount of the Loan being prepaid, and (ii) the present value as of the Prepayment Calculation Date of a series of monthly payments over the remaining term of the Loan through and including the Maturity Date each equal to the amount of interest which would be due on the principal amount of the Loan being prepaid assuming a per annum interest rate equal to the excess of the Interest Rate over the Reinvestment Yield, and discounted at the Reinvestment Yield. As used herein, “Reinvestment Yield” means the yield calculated by the linear interpolation of the yields, as reported in the Federal Reserve Statistical Release H.15-Selected Interest Rates under the heading “U.S. government securities” and the sub-heading “Treasury constant maturities” for the week ending prior to the date of prepayment, of the U.S. Treasury constant maturities with maturity dates (one longer and one equal to or shorter) most nearly approximating the Maturity Date, and converted to a monthly compounded nominal yield. In the event Release H.15 is no longer published, Lender will select a comparable publication to determine the Reinvestment Yield. The “Prepayment Calculation Date” means, as applicable, the Payment Date on which Lender applies any prepayment to the reduction of the outstanding principal amount of the Note. Lender’s calculation of Yield Maintenance will be conclusive and binding absent manifest error.

I.	“Yield Maintenance Premium” means, with respect to any Note or Note Component, an amount equal to the greater of the following two amounts: (a) an amount equal to 1% of the amount prepaid; or (b) an amount equal to (i) the amount, if any, by which (x) the sum of the present values as of the prepayment date of all unpaid principal and interest payments on such Note or Note Component required hereunder to the Open Prepayment Date (including the balloon payment assuming the outstanding principal balance of the Loan is due on the Open Prepayment Date), calculated by discounting such payments from the respective dates each such payment was due hereunder (or, with respect to the payment required on the Maturity Date (assuming the outstanding principal balance of the Loan is due on the Open Prepayment Date), from the Open Prepayment Date) back to the prepayment date at a discount rate equal to the Periodic Treasury Yield (defined below) exceeds (y) the outstanding principal balance of such Note or Note Component as of the prepayment date, multiplied by (ii) a fraction whose numerator is the amount prepaid and whose denominator is the outstanding principal balance of such Note or Note Component as of the prepayment date. As used in this definition, the term “Periodic Treasury Yield” means the arithmetic mean of the rates published as “Treasury Constant Maturities” as of 5:00 p.m., New York time, for the date on which a prepayment subject to Yield Maintenance Premium is made, as shown on the USD screen of Reuters (or such other page as may replace that page on that service, or such other page or replacement therefor on any successor service), or if such service is not available, the Bloomberg Service (or any successor service), or if neither Reuters nor the Bloomberg Service is available, under Section 504 in the weekly statistical release designated H.15(519) (or any successor publication) published by the Board of Governors of the Federal Reserve System, for “On the Run” U.S. Treasury obligations corresponding to the Open Prepayment Date. If no such maturity exactly corresponds, yields for the two most closely corresponding published maturities will be calculated pursuant to the foregoing sentence and the Periodic Treasury Yield will be interpolated or extrapolated (as applicable) from such yields on a straight-line basis (rounding, in the case of relevant periods, to the nearest month). As used in this definition, the term "Open Prepayment Date" means June 6, 2028. Lender’s calculation of the Yield Maintenance Premium, and all component calculations, will be conclusive and binding on Borrower absent manifest error.

A-1-25

JP Morgan Chase Commercial Mortgage Securities FWPFree writing prospectus