0001888524-26-007675.txt : 20260428 0001888524-26-007675.hdr.sgml : 20260428 20260428113255 ACCESSION NUMBER: 0001888524-26-007675 CONFORMED SUBMISSION TYPE: 10-D PUBLIC DOCUMENT COUNT: 4 CONFORMED PERIOD OF REPORT: 20260417 0001013454 0001541294 FILED AS OF DATE: 20260428 DATE AS OF CHANGE: 20260428 ABS ASSET CLASS: Commercial mortgages FILER: COMPANY DATA: COMPANY CONFORMED NAME: Benchmark 2021-B26 Mortgage Trust CENTRAL INDEX KEY: 0001858289 STANDARD INDUSTRIAL CLASSIFICATION: ASSET-BACKED SECURITIES [6189] ORGANIZATION NAME: Office of Structured Finance STATE OF INCORPORATION: DE FISCAL YEAR END: 1231 FILING VALUES: FORM TYPE: 10-D SEC ACT: 1934 Act SEC FILE NUMBER: 333-226943-10 FILM NUMBER: 26905017 BUSINESS ADDRESS: STREET 1: 60 WALL STREET CITY: NEW YORK STATE: NY ZIP: 10005 BUSINESS PHONE: (212) 250-2500 MAIL ADDRESS: STREET 1: 60 WALL STREET CITY: NEW YORK STATE: NY ZIP: 10005 10-D 1 dma21b26_10d-202604.htm dma21b26_10d-202604.htm - Generated by SEC Publisher for SEC Filing

UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington D.C. 20549

FORM 10-D

ASSET BACKED ISSUER
DISTRIBUTION REPORT PURSUANT TO SECTION 13 OR 15(d) OF
THE SECURITIES EXCHANGE ACT OF 1934

For the monthly distribution period from:   March 18, 2026 to April 17, 2026

Commission File Number of issuing entity:  333-226943-10

Central Index Key Number of issuing entity:  0001858289

Benchmark 2021-B26 Mortgage Trust
(Exact name of issuing entity as specified in its charter)

Commission File Number of depositor:  333-226943

Central Index Key Number of depositor:  0001013454

Deutsche Mortgage & Asset Receiving Corporation
(Exact name of depositor as specified in its charter)

Central Index Key Number of sponsor (if applicable):  0001541294

German American Capital Corporation
(Exact name of sponsor as specified in its charter)

Central Index Key Number of sponsor (if applicable):  0001701238

Citi Real Estate Funding Inc.
(Exact name of sponsor as specified in its charter)

Central Index Key Number of sponsor (if applicable):  0001541502

Goldman Sachs Mortgage Company
(Exact name of sponsor as specified in its charter)

Central Index Key Number of sponsor (if applicable):  0000835271

JPMorgan Chase Bank, National Association
(Exact name of sponsor as specified in its charter)

Lainie Kaye (212) 250-2500
(Name and telephone number, including area code, of the person to contact in connection with this filing)

New York
(State or other jurisdiction of incorporation or organization of the issuing entity)

35-7287138
38-4178110
38-4178111
(I.R.S. Employer Identification No.)

c/o Computershare Trust Company, N.A., as agent for
Wells Fargo Bank, National Association
9062 Old Annapolis Road
Columbia, MD 21045
(Address of principal executive offices of the issuing entity) (Zip Code)

(667) 786-1992
(Telephone number, including area code)

Not Applicable
(Former name, former address, if changed since last report)



 

Registered/reporting pursuant to (check one)

Title of Class

Section 12(b)

Section 12(g)

Section 15(d)

Name of Exchange (If Section 12(b))

A-1

     

     

  X  

     

A-2

     

     

  X  

     

A-SB

     

     

  X  

     

A-3

     

     

  X  

     

A-4

     

     

  X  

     

A-5

     

     

  X  

     

X-A

     

     

  X  

     

A-M

     

     

  X  

     

B

     

     

  X  

     

C

     

     

  X  

     



 

Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes   X   No      

Part I - DISTRIBUTION INFORMATION

Item 1. Distribution and Pool Performance Information.

On April 17, 2026 a distribution was made to holders of the certificates issued by Benchmark 2021-B26 Mortgage Trust.

The distribution report is attached as an Exhibit to this Form 10-D, please see Item 10(b), Exhibit 99.1 for the related information.

No assets securitized by Deutsche Mortgage & Asset Receiving Corporation (the "Depositor") and held by Benchmark 2021-B26 Mortgage Trust were the subject of a demand to repurchase for breach of the representations and warranties contained in the underlying transaction documents during the distribution period from March 18, 2026 to April 17, 2026.

The Depositor filed its most recent Form ABS-15G in accordance with Rule 15Ga-1 under the Securities Exchange Act of 1934 (a "Rule 15Ga-1 Form ABS-15G") on February 13, 2026. The CIK number for the Depositor is 0001013454.

German American Capital Corporation ("GACC"), one of the sponsors, has filed a Form ABS-15G pursuant to Rule 15Ga-1 under the Securities Exchange Act of 1934 on February 13, 2026. The CIK number of GACC is 0001541294.

Citi Real Estate Funding Inc. ("CREF"), one of the sponsors, has filed a Form ABS-15G pursuant to Rule 15Ga-1 under the Securities Exchange Act of 1934 on February 10, 2026. The CIK number of CREF is 0001701238.

Goldman Sachs Mortgage Company ("GSMC"), one of the sponsors, has filed a Form ABS-15G pursuant to Rule 15Ga-1 under the Securities Exchange Act of 1934 on February 13, 2026. The CIK number of GSMC is 0001541502.

JPMorgan Chase Bank, National Association ("JPM"), one of the sponsors, has filed a Form ABS-15G pursuant to Rule 15Ga-1 under the Securities Exchange Act of 1934 on February 12, 2026. The CIK number of JPM is 0000835271.

Item 1A. Asset-Level Information.

ABS Asset Data File (filed as Exhibit 102 to the registrant's Form ABS-EE filed on April 28, 2026 under Commission File No. 333-226943-10 and incorporated by reference herein).

ABS Asset Related Document (filed as Exhibit 103 to the registrant's Form ABS-EE filed on April 28, 2026 under Commission File No. 333-226943-10 and incorporated by reference herein).

Part II - OTHER INFORMATION

Item 10. Exhibits.

(a) The following is a list of documents filed as part of this Report on Form 10-D:

(99.1) Monthly report distributed to holders of the certificates issued by Benchmark 2021-B26 Mortgage Trust, relating to the April 17, 2026 distribution.

(b) The exhibits required to be filed by the Registrant pursuant to this Form are listed above.

 

SIGNATURES

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.

Deutsche Mortgage & Asset Receiving Corporation
(Depositor)

 

/s/ Matt Smith
Matt Smith, Director

Date: April 28, 2026

 

/s/ R. Chris Jones
R. Chris Jones, Managing Director

Date: April 28, 2026

 

 

EX-99.1 2 dma21b26_ex991-202604.htm dma21b26_ex991-202604.htm - Generated by SEC Publisher for SEC Filing

 

     

Distribution Date:

04/17/26

Benchmark 2021-B26 Mortgage Trust

Determination Date:

04/13/26

 

Next Distribution Date:

05/15/26

 

Record Date:

03/31/26

Commercial Mortgage Pass-Through Certificates

 

 

Series 2021-B26

 

           

Table of Contents

 

 

Contacts

 

 

Section

Pages

Role

Party and Contact Information

 

 

Certificate Distribution Detail

2-3

Depositor

Deutsche Mortgage & Asset Receiving Corporation

 

 

Certificate Factor Detail

4

 

Lainie Kaye

 

cmbs.requests@db.com

Certificate Interest Reconciliation Detail

5

 

1 Columbus Circle | New York, NY 10019 | United States

 

 

 

 

Master Servicer

KeyBank National Association

 

 

Additional Information

6

 

 

 

 

 

 

 

www.key.com/key2cre

 

Surveillance_Inquiries@KeyBank.com

Bond / Collateral Reconciliation - Cash Flows

7

 

 

 

 

 

 

 

11501 Outlook Street, Suite 300 | Overland Park , KS 66211 | United States

 

Bond / Collateral Reconciliation - Balances

8

General Special Servicer

Argentic Services Company LP

 

 

Current Mortgage Loan and Property Stratification

9-13

 

Andrew Hundertmark

 

ahundertmark@argenticservices.com

Mortgage Loan Detail (Part 1)

14-15

 

740 East Campbell Road, Suite 600 | Richardson, TX 75081 | United States

 

Mortgage Loan Detail (Part 2)

16-17

Special Servicer

Situs Holdings, LLC

 

 

Principal Prepayment Detail

18

 

Attention: Stacey Ciarlanti

 

samnotice@situs.com

Historical Detail

19

 

2 Embarcadero Center, 8th Floor | San Francisco, CA 94111 | United States

 

Delinquency Loan Detail

20

Operating Advisor & Asset

Park Bridge Lender Services LLC

 

 

 

 

Representations Reviewer

 

 

 

Collateral Stratification and Historical Detail

21

 

Attention: BMARK 2021-B26 - Surveillance Manager

 

cmbs.notices@parkbridgefinancial.com

Specially Serviced Loan Detail - Part 1

22

 

600 Third Avenue, 40th Floor | New York, NY 10016 | United States

 

Specially Serviced Loan Detail - Part 2

23

Certificate Administrator

Computershare Trust Company, N.A. as agent for Wells Fargo

 

 

 

 

 

Bank, N.A.

 

 

Modified Loan Detail

24

 

Corporate Trust Services (CMBS)

 

cctcmbsbondadmin@computershare.com;

Historical Liquidated Loan Detail

25

 

 

 

trustadministrationgroup@computershare.com

 

 

 

9062 Old Annapolis Road | Columbia, MD 21045 | United States

 

Historical Bond / Collateral Loss Reconciliation Detail

26

 

 

 

 

 

 

Trust Directing Holder

ES Ventures Holding, Inc.

 

 

Interest Shortfall Detail - Collateral Level

27

 

 

 

 

 

 

 

CMBSNotices@elliottmgmt.com

(212) 974-3379

CMBSNotices@elliottmgmt.com

Supplemental Notes

28

 

 

 

 

 

 

 

C/o Elliott Management Corporation, 40 W. 57th Street | New York,, NY 10019 | United States

 

 

Loan-Specific Directing

Prima Mortgage Investment Trust, LLC c/o Prima Capital Advisors

 

 

 

Holder

LLC

 

 

 

 

 

-

 

 

 

This report is compiled by Computershare Trust Company, N.A. from information provided by third parties. Computershare Trust Company, N.A. has not independently confirmed the accuracy of the information.

Please visit www.ctslink.com for additional information and if applicable, any special notices and any credit risk retention notices. In addition, certificate holders may register online for email notification when special notices are posted. For information or assistance please call 866-846-4526.

   

© 2021 Computershare. All rights reserved. Confidential.

Page 1 of 28

 


 
 

 

                         

 

 

 

 

Certificate Distribution Detail

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current

Original

 

 

Pass-Through

 

 

Principal

Interest

Prepayment

 

 

 

Credit

Credit

Class

CUSIP

Rate (2)

Original Balance                                  Beginning Balance

Distribution

Distribution

Penalties

Realized Losses              Total Distribution              Ending Balance

Support¹         Support¹

 

A-1

08163EAY1

0.747000%

3,919,000.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00%

30.00%

A-2

08163EAZ8

1.957000%

41,799,000.00

21,168,885.79

130,440.50

34,522.92

0.00

0.00

164,963.42

21,038,445.29

30.81%

30.00%

A-SB

08163EBB0

2.256000%

5,941,000.00

5,941,000.00

0.00

11,169.08

0.00

0.00

11,169.08

5,941,000.00

30.81%

30.00%

A-3

08163EBA2

2.391000%

145,456,000.00

145,456,000.00

0.00

289,821.08

0.00

0.00

289,821.08

145,456,000.00

30.81%

30.00%

A-4

08163EBC8

2.295000%

143,600,000.00

143,600,000.00

0.00

274,635.00

0.00

0.00

274,635.00

143,600,000.00

30.81%

30.00%

A-5

08163EBD6

2.613000%

313,195,000.00

313,195,000.00

0.00

681,982.11

0.00

0.00

681,982.11

313,195,000.00

30.81%

30.00%

A-M

08163EBF1

2.825000%

84,074,000.00

84,074,000.00

0.00

197,924.21

0.00

0.00

197,924.21

84,074,000.00

21.57%

21.00%

B

08163EBG9

2.668599%

39,702,000.00

39,702,000.00

0.00

88,290.60

0.00

0.00

88,290.60

39,702,000.00

17.20%

16.75%

C

08163EBH7

2.967349%

42,037,000.00

42,037,000.00

0.00

103,948.71

0.00

0.00

103,948.71

42,037,000.00

12.58%

12.25%

D

08163EAH8

2.000000%

29,193,000.00

29,193,000.00

0.00

48,655.00

0.00

0.00

48,655.00

29,193,000.00

9.37%

9.13%

E

08163EBL8

2.000000%

23,353,000.00

23,353,000.00

0.00

38,921.67

0.00

0.00

38,921.67

23,353,000.00

6.80%

6.63%

F

08163EAL9

1.961099%

19,851,000.00

19,851,000.00

0.00

32,441.48

0.00

0.00

32,441.48

19,851,000.00

4.62%

4.50%

G

08163EAN5

1.961099%

9,342,000.00

9,342,000.00

0.00

15,267.16

0.00

0.00

15,267.16

9,342,000.00

3.60%

3.50%

H

08163EBM6

1.961099%

9,342,000.00

9,342,000.00

0.00

15,267.16

0.00

0.00

15,267.16

9,342,000.00

2.57%

2.50%

J*

08163EAQ8

1.961099%

23,353,961.00

23,353,961.00

0.00

75,770.36

0.00

0.00

75,770.36

23,353,961.00

0.00%

0.00%

VRR Interest

08163EAV7

3.461099%

49,166,209.00

47,874,150.34

6,865.29

140,060.15

0.00

0.00

146,925.44

47,867,285.05

0.00%

0.00%

S

08163EAS4

0.000000%

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00%

0.00%

R

08163EAU9

0.000000%

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00%

0.00%

Regular SubTotal

 

 

983,324,170.00

957,482,997.13

137,305.79

2,048,676.69

0.00

0.00

2,185,982.48

957,345,691.34

 

 

 

 

X-A

08163EBE4

0.954822%

737,984,000.00

713,434,885.79

0.00

567,669.60

0.00

0.00

567,669.60

713,304,445.29

 

 

X-B

08163EBJ3

0.638858%

81,739,000.00

81,739,000.00

0.00

43,516.34

0.00

0.00

43,516.34

81,739,000.00

 

 

X-D

08163EAX3

1.461099%

52,546,000.00

52,546,000.00

0.00

63,979.09

0.00

0.00

63,979.09

52,546,000.00

 

 

 

 

 

 

 

 

 

 

 

 

Certificate Distribution Detail continued to next page

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

Page 2 of 28

 


 
 

 

                       

 

 

 

 

Certificate Distribution Detail

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

                        Current

Original

 

 

Pass-Through

 

 

Principal

Interest

Prepayment

 

 

                         Credit

Credit

Class

CUSIP

Rate (2)

Original Balance

Beginning Balance

Distribution

Distribution

Penalties

Realized Losses             Total Distribution

Ending Balance                      Support¹

Support¹

 

X-F

08163EAB1

1.500000%

19,851,000.00

19,851,000.00

0.00

24,813.75

0.00

0.00

24,813.75

19,851,000.00

 

X-G

08163EAD7

1.500000%

9,342,000.00

9,342,000.00

0.00

11,677.50

0.00

0.00

11,677.50

9,342,000.00

 

X-H

08163EAF2

1.500000%

32,695,961.00

32,695,961.00

0.00

40,869.95

0.00

0.00

40,869.95

32,695,961.00

 

Notional SubTotal

 

934,157,961.00

909,608,846.79

0.00

752,526.23

0.00

0.00

752,526.23

909,478,406.29

 

 

Deal Distribution Total

 

 

 

137,305.79

2,801,202.92

0.00

0.00

2,938,508.71

 

 

 

*

Denotes the Controlling Class (if required)

 

 

 

 

 

 

 

 

 

(1)

Calculated by taking (A) the sum of the ending certificate balance of all classes in a series less (B) the sum of (i) the ending certificate balance of the designated class and (ii) the ending certificate balance of all classes which are not subordinate to the designated class and

 

dividing the result by (A).

 

 

 

 

 

 

 

 

 

 

(2)

Pass-Through Rates with respect to any Class of Certificates on next month’s Payment Date is expected to be the same as the current respective Pass-Through Rate, subject to any modifications on the underlying loans, any change in certificate or pool balance, any change in

 

the underlying index (if and as applicable), and any other matters provided in the governing documents.

 

 

 

 

 

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

Page 3 of 28

 


 
 

 

                     

 

 

 

 

Certificate Factor Detail

 

 

 

 

 

 

 

 

 

Cumulative

 

 

 

 

 

 

 

 

 

Interest Shortfalls

Interest

 

 

 

 

Class

CUSIP

Beginning Balance

Principal Distribution

Interest Distribution

/ (Paybacks)

Shortfalls

Prepayment Penalties

Losses

Total Distribution

Ending Balance

Regular Certificates

 

 

 

 

 

 

 

 

 

A-1

08163EAY1

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

A-2

08163EAZ8

506.44479031

3.12066078

0.82592694

0.00000000

0.00000000

0.00000000

0.00000000

3.94658772

503.32412952

A-SB

08163EBB0

1,000.00000000

0.00000000

1.88000000

0.00000000

0.00000000

0.00000000

0.00000000

1.88000000

1,000.00000000

A-3

08163EBA2

1,000.00000000

0.00000000

1.99250000

0.00000000

0.00000000

0.00000000

0.00000000

1.99250000

1,000.00000000

A-4

08163EBC8

1,000.00000000

0.00000000

1.91250000

0.00000000

0.00000000

0.00000000

0.00000000

1.91250000

1,000.00000000

A-5

08163EBD6

1,000.00000000

0.00000000

2.17749999

0.00000000

0.00000000

0.00000000

0.00000000

2.17749999

1,000.00000000

A-M

08163EBF1

1,000.00000000

0.00000000

2.35416669

0.00000000

0.00000000

0.00000000

0.00000000

2.35416669

1,000.00000000

B

08163EBG9

1,000.00000000

0.00000000

2.22383255

0.00000000

0.00000000

0.00000000

0.00000000

2.22383255

1,000.00000000

C

08163EBH7

1,000.00000000

0.00000000

2.47279087

0.00000000

0.00000000

0.00000000

0.00000000

2.47279087

1,000.00000000

D

08163EAH8

1,000.00000000

0.00000000

1.66666667

0.00000000

0.00000000

0.00000000

0.00000000

1.66666667

1,000.00000000

E

08163EBL8

1,000.00000000

0.00000000

1.66666681

0.00000000

0.00000000

0.00000000

0.00000000

1.66666681

1,000.00000000

F

08163EAL9

1,000.00000000

0.00000000

1.63424916

0.00000000

0.00000000

0.00000000

0.00000000

1.63424916

1,000.00000000

G

08163EAN5

1,000.00000000

0.00000000

1.63424963

0.00000000

0.00000000

0.00000000

0.00000000

1.63424963

1,000.00000000

H

08163EBM6

1,000.00000000

0.00000000

1.63424963

0.00000000

0.00000000

0.00000000

0.00000000

1.63424963

1,000.00000000

J

08163EAQ8

1,000.00000000

0.00000000

3.24443293

(1.61018381)

0.50309067

0.00000000

0.00000000

3.24443293

1,000.00000000

VRR Interest

08163EAV7

973.72059619

0.13963432

2.84870753

(0.04025468)

0.01257693

0.00000000

0.00000000

2.98834185

973.58096188

S

08163EAS4

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

R

08163EAU9

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

 

Notional Certificates

 

 

 

 

 

 

 

 

 

X-A

08163EBE4

966.73489641

0.00000000

0.76921668

0.00000000

0.00000000

0.00000000

0.00000000

0.76921668

966.55814393

X-B

08163EBJ3

1,000.00000000

0.00000000

0.53238160

0.00000000

0.00000000

0.00000000

0.00000000

0.53238160

1,000.00000000

X-D

08163EAX3

1,000.00000000

0.00000000

1.21758250

0.00000000

0.00000000

0.00000000

0.00000000

1.21758250

1,000.00000000

X-F

08163EAB1

1,000.00000000

0.00000000

1.25000000

0.00000000

0.00000000

0.00000000

0.00000000

1.25000000

1,000.00000000

X-G

08163EAD7

1,000.00000000

0.00000000

1.25000000

0.00000000

0.00000000

0.00000000

0.00000000

1.25000000

1,000.00000000

X-H

08163EAF2

1,000.00000000

0.00000000

1.24999996

0.00000000

0.00000000

0.00000000

0.00000000

1.24999996

1,000.00000000

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

Page 4 of 28

 


 
 

 

                         

 

 

 

 

Certificate Interest Reconciliation Detail

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Additional

 

 

 

 

 

 

 

Accrued

Net Aggregate

Distributable

Interest

 

Interest

 

 

 

 

 

Accrual

Prior Interest

Certificate

Prepayment

Certificate

Shortfalls /

Payback of Prior

Distribution

Interest

Cumulative

 

Class

Accrual Period

Days

Shortfalls

Interest

Interest Shortfall

Interest

(Paybacks)

Realized Losses

Amount

Distribution

Interest Shortfalls

 

A-1

N/A

N/A

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

 

A-2

03/01/26 - 03/30/26

30

0.00

34,522.92

0.00

34,522.92

0.00

0.00

0.00

34,522.92

0.00

 

A-SB

03/01/26 - 03/30/26

30

0.00

11,169.08

0.00

11,169.08

0.00

0.00

0.00

11,169.08

0.00

 

A-3

03/01/26 - 03/30/26

30

0.00

289,821.08

0.00

289,821.08

0.00

0.00

0.00

289,821.08

0.00

 

A-4

03/01/26 - 03/30/26

30

0.00

274,635.00

0.00

274,635.00

0.00

0.00

0.00

274,635.00

0.00

 

A-5

03/01/26 - 03/30/26

30

0.00

681,982.11

0.00

681,982.11

0.00

0.00

0.00

681,982.11

0.00

 

X-A

03/01/26 - 03/30/26

30

0.00

567,669.60

0.00

567,669.60

0.00

0.00

0.00

567,669.60

0.00

 

X-B

03/01/26 - 03/30/26

30

0.00

43,516.34

0.00

43,516.34

0.00

0.00

0.00

43,516.34

0.00

 

X-D

03/01/26 - 03/30/26

30

0.00

63,979.09

0.00

63,979.09

0.00

0.00

0.00

63,979.09

0.00

 

X-F

03/01/26 - 03/30/26

30

0.00

24,813.75

0.00

24,813.75

0.00

0.00

0.00

24,813.75

0.00

 

X-G

03/01/26 - 03/30/26

30

0.00

11,677.50

0.00

11,677.50

0.00

0.00

0.00

11,677.50

0.00

 

X-H

03/01/26 - 03/30/26

30

0.00

40,869.95

0.00

40,869.95

0.00

0.00

0.00

40,869.95

0.00

 

A-M

03/01/26 - 03/30/26

30

0.00

197,924.21

0.00

197,924.21

0.00

0.00

0.00

197,924.21

0.00

 

B

03/01/26 - 03/30/26

30

0.00

88,290.60

0.00

88,290.60

0.00

0.00

0.00

88,290.60

0.00

 

C

03/01/26 - 03/30/26

30

0.00

103,948.71

0.00

103,948.71

0.00

0.00

0.00

103,948.71

0.00

 

D

03/01/26 - 03/30/26

30

0.00

48,655.00

0.00

48,655.00

0.00

0.00

0.00

48,655.00

0.00

 

E

03/01/26 - 03/30/26

30

0.00

38,921.67

0.00

38,921.67

0.00

0.00

0.00

38,921.67

0.00

 

F

03/01/26 - 03/30/26

30

0.00

32,441.48

0.00

32,441.48

0.00

0.00

0.00

32,441.48

0.00

 

G

03/01/26 - 03/30/26

30

0.00

15,267.16

0.00

15,267.16

0.00

0.00

0.00

15,267.16

0.00

 

H

03/01/26 - 03/30/26

30

0.00

15,267.16

0.00

15,267.16

0.00

0.00

0.00

15,267.16

0.00

 

J

03/01/26 - 03/30/26

30

49,353.33

38,166.19

0.00

38,166.19

(37,604.17)

0.00

0.00

75,770.36

11,749.16

 

VRR Interest

03/01/26 - 03/30/26

30

2,597.53

138,080.98

0.00

138,080.98

(1,979.17)

0.00

0.00

140,060.15

618.36

 

Totals

 

 

51,950.86

2,761,619.58

0.00

2,761,619.58

(39,583.34)

0.00

0.00

2,801,202.92

12,367.52

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

Page 5 of 28

 


 
 

 

       

 

Additional Information

 

 

 

Gain-on-Sale Proceeds Reserve Account Summary

 

Total Available Distribution Amount (1)

2,938,508.71

Beginning Reserve Account Balance

0.00

Non-VRR Aggregate Available Funds

2,791,583.26

Deposit Amount

0.00

VRR Aggregate Available Funds

146,925.44

Withdrawal Amount

0.00

 

 

Ending Reserve Account Balance

0.00

(1) The Available Distribution Amount includes any Prepayment Premiums.

 

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

Page 6 of 28

 


 
 

 

       

Bond / Collateral Reconciliation - Cash Flows

 

 

Total Funds Collected

 

Total Funds Distributed

 

Interest

 

Fees

 

Interest Paid or Advanced

2,776,599.13

Master Servicing Fee

6,866.48

Interest Reductions due to Nonrecoverability Determination

0.00

Certificate Administrator Fee

6,249.70

Interest Adjustments

0.00

Trustee Fee

0.00

Deferred Interest

0.00

CREFC® Intellectual Property Royalty License Fee

412.25

ARD Interest

0.00

Operating Advisor Fee

1,451.12

Net Prepayment Interest Excess / (Shortfall)

0.00

Asset Representations Reviewer Fee

0.00

Extension Interest

0.00

 

 

Interest Reserve Withdrawal

0.00

 

 

Total Interest Collected

2,776,599.13

Total Fees

14,979.55

 

Principal

 

Expenses/Reimbursements

 

Scheduled Principal

137,305.79

Reimbursement for Interest on Advances

0.00

Unscheduled Principal Collections

 

ASER Amount

0.00

Principal Prepayments

0.00

Special Servicing Fees (Monthly)

(39,583.33)

Collection of Principal after Maturity Date

0.00

Special Servicing Fees (Liquidation)

0.00

Recoveries From Liquidations and Insurance Proceeds

0.00

Special Servicing Fees (Work Out)

0.00

Excess of Prior Principal Amounts Paid

0.00

Legal Fees

0.00

Curtailments

0.00

Rating Agency Expenses

0.00

Negative Amortization

0.00

Taxes Imposed on Trust Fund

0.00

Principal Adjustments

0.00

Non-Recoverable Advances

0.00

 

 

Workout Delayed Reimbursement Amounts

0.00

 

 

Other Expenses

0.00

Total Principal Collected

137,305.79

Total Expenses/Reimbursements

(39,583.33)

 

 

 

Interest Reserve Deposit

0.00

 

 

Gain on Sale Proceeds Reserve Account Deposit

0.00

 

Other

 

Payments to Certificateholders and Others

 

Prepayment Penalties / Yield Maintenance

0.00

Interest Distribution

2,801,202.92

Borrower Option Extension Fees

0.00

Principal Distribution

137,305.79

Gain on Sale Proceeds

0.00

Prepayment Penalties / Yield Maintenance

0.00

Net SWAP Counterparty Payments Received

0.00

Borrower Option Extension Fees

0.00

 

 

Net SWAP Counterparty Payments Paid

0.00

Total Other Collected

0.00

Total Payments to Certificateholders and Others

2,938,508.71

Total Funds Collected

2,913,904.92

Total Funds Distributed

2,913,904.93

© 2021 Computershare. All rights reserved. Confidential.

 

 

Page 7 of 28

 


 
 

 

           

 

 

Bond / Collateral Reconciliation - Balances

 

 

 

 

Collateral Reconciliation

 

Certificate Reconciliation

 

 

 

 

Total

 

Total

Beginning Scheduled Collateral Balance

957,482,998.01

957,482,998.01

Beginning Certificate Balance

957,482,997.13

(-) Scheduled Principal Collections

137,305.79

137,305.79

(-) Principal Distributions

137,305.79

(-) Unscheduled Principal Collections

0.00

0.00

(-) Realized Losses

0.00

(-) Principal Adjustments (Cash)

0.00

0.00

Realized Loss and Realized Loss Adjustments on Collateral

0.00

(-) Principal Adjustments (Non-Cash)

0.00

0.00

Current Period NRA¹

0.00

(-) Realized Losses from Collateral

0.00

0.00

Current Period WODRA¹

0.00

(-) Other Adjustments²

0.00

0.00

Principal Used to Pay Interest

0.00

 

 

 

 

Non-Cash Principal Adjustments

0.00

Ending Scheduled Collateral Balance

957,345,692.22

957,345,692.22

Certificate Other Adjustments**

0.00

Beginning Actual Collateral Balance

957,482,998.01

957,482,998.01

Ending Certificate Balance

957,345,691.34

Ending Actual Collateral Balance

957,345,692.22

957,345,692.22

 

 

 

 

 

 

 

NRA/WODRA Reconciliation

 

Under / Over Collateralization Reconciliation

 

 

 

Non-Recoverable Advances (NRA) from

Workout Delayed Reimbursement of Advances

 

 

 

 

Principal

(WODRA) from Principal

Beginning UC / (OC)

(0.88)

Beginning Cumulative Advances

0.00

0.00

UC / (OC) Change

0.00

Current Period Advances

0.00

0.00

Ending UC / (OC)

(0.88)

Ending Cumulative Advances

0.00

0.00

Net WAC Rate

3.46%

 

 

 

 

UC / (OC) Interest

0.00

(1)

Current Period NRA and WODRA displayed will represent the portion applied as Realized Losses to the bonds.

 

 

 

(2)

Other Adjustments value will represent miscellaneous items that may impact the Scheduled Balance of the collateral.

 

 

 

**

A negative value for Certificate Other Adjustments represents the payback of prior Principal Shortfalls, if any.

 

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

Page 8 of 28

 


 
 

 

                             

 

 

 

 

Current Mortgage Loan and Property Stratification

 

 

 

 

 

 

 

 

 

 

Scheduled Balance

 

 

 

 

 

Debt Service Coverage Ratio¹

 

 

 

 

Scheduled

# Of

Scheduled

% Of

 

 

Weighted Avg

Debt Service Coverage

# Of

Scheduled

% Of

 

 

Weighted Avg

 

 

 

 

 

WAM²

WAC

 

 

 

 

 

WAM²

WAC

 

 

Balance

Loans

Balance

Agg. Bal.

 

 

DSCR¹

Ratio

Loans

Balance

Agg. Bal.

 

 

DSCR¹

 

7,499,999 or less

8

44,256,553.25

4.62%

61

3.9073

2.517527

1.49 or less

1

37,200,000.00

3.89%

61

3.6230

1.160000

7,500,000 to 14,999,999

11

134,855,000.00

14.09%

60

3.6715

2.438607

1.50 to 1.74

4

57,787,554.46

6.04%

61

3.6986

1.602459

15,000,000 to 24,999,999

9

177,249,520.00

18.51%

50

3.2904

3.131988

1.75 to 2.49

14

339,722,366.88

35.49%

48

3.3899

2.129639

25,000,000 to 49,999,999

10

352,984,618.97

36.87%

54

3.4825

2.393454

2.50 to 3.49

16

425,640,770.88

44.46%

50

3.2948

2.671538

 

50,000,000 or greater

3

248,000,000.00

25.90%

42

2.9976

2.335403

3.50 and greater

6

96,995,000.00

10.13%

58

3.3138

4.362035

 

Totals

41

957,345,692.22

100.00%

51

3.3676

2.527249

Totals

41

957,345,692.22

100.00%

51

3.3676

2.527249

(1)

Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document is

 

used. The debt service coverage ratio information was provided to the Certificate Administrator by the Master Servicer and the Certificate Administrator has not independently confirmed the accuracy of such information.

 

 

 

 

(2)

Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the Maturity Date.

 

 

 

 

 

(3)

Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut Off Date Balance of each property as disclosed in the offering document. The Scheduled Balance Totals reflect the aggregate balances of all pooled loans as reported in the

 

CREFC Loan Periodic Update File. To the extent that the Scheduled Balance Total figure for the "State" and "Property" stratification tables is not equal to the sum of the scheduled balance figures for each state or property, the difference is explained by loans that have been modified into a split

 

loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure. Rather, the scheduled balance for each state or property only reflects the

 

balance of the senior note (sometimes called the A-piece) of a loan that has been modified into a split-loan structure.

 

 

 

 

 

 

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

 

Page 9 of 28

 


 
 

 

                           

 

 

 

Current Mortgage Loan and Property Stratification

 

 

 

 

 

 

 

 

 

 

 

State³

 

 

 

 

 

State³

 

 

 

 

# Of

Scheduled

% Of

 

 

Weighted Avg

 

# Of

Scheduled

% Of

 

 

Weighted Avg

State

 

 

 

WAM²

WAC

 

State

 

 

 

WAM²

WAC

 

 

Properties

Balance

Agg. Bal.

 

 

DSCR¹

 

Properties

Balance

Agg. Bal.

 

 

DSCR¹

Alabama

4

7,128,685.77

0.74%

30

3.3366

2.009506

Totals

126

957,345,692.22

100.00%

51

3.3676

2.527249

Arizona

1

6,372,993.27

0.67%

61

3.8800

1.940000

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Property Type³

 

 

 

Arkansas

3

2,025,642.64

0.21%

25

3.3300

1.890000

 

 

 

 

 

 

 

California

6

180,171,246.43

18.82%

56

3.3011

2.599861

 

# Of

Scheduled

% Of

 

 

Weighted Avg

 

 

 

 

 

 

 

Property Type

 

 

 

WAM²

WAC

 

Connecticut

1

25,000,000.00

2.61%

61

3.3300

1.590000

 

Properties

Balance

Agg. Bal.

 

 

DSCR¹

Florida

6

69,138,406.82

7.22%

61

3.5493

2.910237

Industrial

47

260,380,730.04

27.20%

43

3.2466

2.426478

Georgia

24

60,597,707.01

6.33%

45

3.1550

2.214484

Lodging

1

20,000,000.00

2.09%

47

3.1390

4.740000

Illinois

1

3,214,011.17

0.34%

61

3.3750

2.700000

Mixed Use

1

16,000,000.00

1.67%

61

3.3910

3.020000

Kentucky

11

12,476,117.18

1.30%

25

3.3300

1.890000

Multi-Family

11

64,500,000.00

6.74%

61

3.7855

2.030512

Louisiana

2

3,142,894.82

0.33%

61

3.3750

2.700000

Office

18

411,472,625.83

42.98%

52

3.2903

2.477203

Michigan

1

10,694,051.00

1.12%

25

3.7720

2.640000

Other

1

13,200,000.00

1.38%

60

4.2300

1.730000

Mississippi

3

2,278,847.97

0.24%

25

3.3300

1.890000

Retail

38

110,943,337.60

11.59%

54

3.4350

3.105919

New Mexico

2

7,000,000.00

0.73%

61

3.8000

3.160000

Self Storage

9

60,848,998.79

6.36%

61

3.7238

2.084456

New York

18

222,050,000.00

23.19%

55

3.6298

2.689782

Totals

126

957,345,692.22

100.00%

51

3.3676

2.527249

North Carolina

1

6,800,000.00

0.71%

61

3.6600

1.880000

 

 

 

 

 

 

 

Ohio

4

14,726,245.75

1.54%

32

3.6312

2.534878

 

 

 

 

 

 

 

Oklahoma

1

2,369,905.00

0.25%

61

3.3750

2.700000

 

 

 

 

 

 

 

Oregon

1

10,000,000.00

1.04%

61

3.5600

2.450000

 

 

 

 

 

 

 

Pennsylvania

6

57,187,376.15

5.97%

54

3.6919

2.486973

 

 

 

 

 

 

 

South Carolina

1

1,029,558.73

0.11%

61

3.3750

2.700000

 

 

 

 

 

 

 

Tennessee

12

55,257,496.72

5.77%

44

3.1057

3.429627

 

 

 

 

 

 

 

Texas

5

13,745,314.58

1.44%

61

3.7973

2.244521

 

 

 

 

 

 

 

Virginia

10

86,470,000.66

9.03%

40

2.9739

1.849450

 

 

 

 

 

 

 

Washington

1

93,000,000.00

9.71%

48

3.0048

2.510000

 

 

 

 

 

 

 

West Virginia

1

5,469,190.59

0.57%

24

2.4838

2.370000

 

 

 

 

 

 

 

 

Note: Please refer to footnotes on the next page of the report.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

 

Page 10 of 28

 


 
 

 

                             

 

 

 

 

Current Mortgage Loan and Property Stratification

 

 

 

 

 

 

 

 

 

 

Note Rate

 

 

 

 

 

Seasoning

 

 

 

 

 

# Of

Scheduled

% Of

 

 

Weighted Avg

 

# Of

Scheduled

% Of

 

 

Weighted Avg

 

Note Rate

 

 

 

WAM²

WAC

 

Seasoning

 

 

 

WAM²

WAC

 

 

 

Loans

Balance

Agg. Bal.

 

 

DSCR¹

 

Loans

Balance

Agg. Bal.

 

 

DSCR¹

 

3.4990% or less

16

502,627,440.54

52.50%

47

3.0425

2.771797

12 months or less

0

0.00

0.00%

0

0.0000

0.000000

 

3.5000% to 4.2499%

24

449,230,697.22

46.92%

55

3.7192

2.265083

13 months to 24 months

0

0.00

0.00%

0

0.0000

0.000000

 

4.2500% or greater

1

5,487,554.46

0.57%

61

4.3530

1.590000

25 months to 36 months

0

0.00

0.00%

0

0.0000

0.000000

 

Totals

41

957,345,692.22

100.00%

51

3.3676

2.527249

37 months to 48 months

0

0.00

0.00%

0

0.0000

0.000000

 

 

 

 

 

 

 

 

49 months or greater

41

957,345,692.22

100.00%

51

3.3676

2.527249

 

 

 

 

 

 

 

 

Totals

41

957,345,692.22

100.00%

51

3.3676

2.527249

(1)

Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document

 

is used. The debt service coverage ratio information was provided to the Certificate Administrator by the Master Servicer and the Certificate Administrator has not independently confirmed the accuracy of such information.

 

 

 

 

(2)

Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the Maturity Date.

 

 

 

 

 

(3)

Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut Off Date Balance of each property as disclosed in the offering document. The Scheduled Balance Totals reflect the aggregate balances of all pooled loans as reported in the

 

CREFC Loan Periodic Update File. To the extent that the Scheduled Balance Total figure for the "State" and "Property" stratification tables is not equal to the sum of the scheduled balance figures for each state or property, the difference is explained by loans that have been modified into a split

 

loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure. Rather, the scheduled balance for each state or property only reflects the

 

balance of the senior note (sometimes called the A-piece) of a loan that has been modified into a split-loan structure.

 

 

 

 

 

 

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

 

Page 11 of 28

 


 
 

 

                             

 

 

 

 

Current Mortgage Loan and Property Stratification

 

 

 

 

 

 

 

 

 

Anticipated Remaining Term (ARD and Balloon Loans)

 

 

 

Remaining Amortization Term (ARD and Balloon Loans)

 

 

 

Anticipated

# Of

Scheduled

% Of

 

 

Weighted Avg

Remaining

# Of

Scheduled

% Of

 

 

Weighted Avg

 

 

 

 

 

WAM²

WAC

 

 

 

 

 

WAM²

WAC

 

 

Remaining Term

Loans

Balance

Agg. Bal.

 

 

DSCR¹

Amortization Term

Loans

Balance

Agg. Bal.

 

 

DSCR¹

 

82 months or less

41

957,345,692.22

100.00%

51

3.3676

2.527249

Interest Only

34

865,715,770.88

90.43%

51

3.3302

2.573963

83 months to 105 months

0

0.00

0.00%

0

0.0000

0.000000

332 months or less

7

91,629,921.34

9.57%

50

3.7204

2.085897

 

106 months or more

0

0.00

0.00%

0

0.0000

0.000000

333 months or more

0

0.00

0.00%

0

0.0000

0.000000

 

Totals

41

957,345,692.22

100.00%

51

3.3676

2.527249

Totals

41

957,345,692.22

100.00%

51

3.3676

2.527249

(1)

Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document

 

is used. The debt service coverage ratio information was provided to the Certificate Administrator by the Master Servicer and the Certificate Administrator has not independently confirmed the accuracy of such information.

 

 

 

 

(2)

Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the Maturity Date.

 

 

 

 

 

(3)

Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut Off Date Balance of each property as disclosed in the offering document. The Scheduled Balance Totals reflect the aggregate balances of all pooled loans as reported in the

 

CREFC Loan Periodic Update File. To the extent that the Scheduled Balance Total figure for the "State" and "Property" stratification tables is not equal to the sum of the scheduled balance figures for each state or property, the difference is explained by loans that have been modified into a split

 

loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure. Rather, the scheduled balance for each state or property only reflects the

 

balance of the senior note (sometimes called the A-piece) of a loan that has been modified into a split-loan structure.

 

 

 

 

 

 

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

 

Page 12 of 28

 


 
 

 

                         

 

 

 

 

Current Mortgage Loan and Property Stratification

 

 

 

 

 

 

 

 

Age of Most Recent NOI

 

 

 

 

Remaining Stated Term (Fully Amortizing Loans)

 

 

Age of Most

# Of

Scheduled

% Of

 

 

Weighted Avg

Age of Most

# Of

Scheduled

% Of

Weighted Avg

 

 

 

 

 

WAM²

WAC

 

 

 

 

WAM²

WAC

 

Recent NOI

Loans

Balance

Agg. Bal.

 

 

DSCR¹

Recent NOI

Loans

Balance

Agg. Bal.

DSCR¹

 

12 months or less

38

915,645,692.22

95.64%

52

3.3620

2.518115

 

 

No outstanding loans in this group

 

 

13 months to 24 months

2

29,200,000.00

3.05%

16

3.6084

2.808219

 

 

 

 

 

 

25 months or greater

1

12,500,000.00

1.31%

59

3.2100

2.540000

 

 

 

 

 

 

Totals

41

957,345,692.22

100.00%

51

3.3676

2.527249

 

 

 

 

 

(1)

Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document

 

is used. The debt service coverage ratio information was provided to the Certificate Administrator by the Master Servicer and the Certificate Administrator has not independently confirmed the accuracy of such information.

 

 

(2)

Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the Maturity Date.

 

 

 

(3)

Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut Off Date Balance of each property as disclosed in the offering document. The Scheduled Balance Totals reflect the aggregate balances of all pooled loans as reported in the

 

CREFC Loan Periodic Update File. To the extent that the Scheduled Balance Total figure for the "State" and "Property" stratification tables is not equal to the sum of the scheduled balance figures for each state or property, the difference is explained by loans that have been modified into a split

 

loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure. Rather, the scheduled balance for each state or property only reflects the

 

balance of the senior note (sometimes called the A-piece) of a loan that has been modified into a split-loan structure.

 

 

 

 

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

Page 13 of 28

 


 
 

 

                                 

 

 

 

 

 

 

Mortgage Loan Detail (Part 1)

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest

 

 

 

 

 

Original

Adjusted

Beginning

Ending

Paid

 

 

 

Prop

 

 

Accrual

Gross

Scheduled

Scheduled

Principal                  Anticipated           Maturity

Maturity

Scheduled

Scheduled

Through

Pros ID

Loan ID

Loan Group          Type

   City

State

Type

Rate

Interest

Principal

Adjustments              Repay Date

Date

Date

Balance

Balance

Date

A-1-C3

10224322

1

OF

Burlingame

CA

Actual/360

3.017%

103,912.00

0.00

0.00

07/06/30

01/06/33

--

40,000,000.00

40,000,000.00

04/06/26

A-2-C2

10224327

1

 

 

 

Actual/360

3.017%

62,347.20

0.00

0.00

07/06/30

01/06/33

--

24,000,000.00

24,000,000.00

04/06/26

A-3-C2

10224333

1

 

 

 

Actual/360

3.017%

57,151.60

0.00

0.00

07/06/30

01/06/33

--

22,000,000.00

22,000,000.00

04/06/26

A-3-C4

10224335

1

 

 

 

Actual/360

3.017%

25,978.00

0.00

0.00

07/06/30

01/06/33

--

10,000,000.00

10,000,000.00

04/06/26

2

10225378

1

IN

Various

Various

Actual/360

2.484%

203,188.64

0.00

0.00

N/A

04/09/28

--

95,000,000.00

95,000,000.00

04/09/26

3

10225379

1

OF

Seattle

WA

Actual/360

3.005%

240,637.04

0.00

0.00

04/06/30

05/06/33

--

93,000,000.00

93,000,000.00

04/06/26

4

10225380

1

IN

Hopewell Junction

NY

Actual/360

3.800%

196,333.33

0.00

0.00

N/A

05/06/31

--

60,000,000.00

60,000,000.00

04/06/26

5

10225381

1

Various            Various

Various

Actual/360

3.375%

123,384.96

0.00

0.00

N/A

05/01/31

--

42,455,040.88

42,455,040.88

04/01/26

6

10225382

1

IN

Various

Various

Actual/360

3.530%

128,722.34

0.00

0.00

N/A

05/06/31

--

42,346,743.00

42,346,743.00

04/06/26

7

10225383

1

SS

Various

Various

Actual/360

3.660%

129,218.33

0.00

0.00

N/A

05/06/31

--

41,000,000.00

41,000,000.00

04/06/26

8

10225384

1

OF

Sacramento

CA

Actual/360

3.820%

126,732.00

55,902.77

0.00

N/A

05/06/31

--

38,526,871.20

38,470,968.43

04/06/26

9

10225385

1

OF

Falls Church

VA

Actual/360

3.623%

116,056.77

0.00

0.00

N/A

05/06/31

--

37,200,000.00

37,200,000.00

04/06/26

10

10224615

1

IN

Various

Various

Actual/360

3.772%

103,580.53

0.00

0.00

N/A

05/06/28

--

31,889,467.00

31,889,467.00

04/06/26

11

10225386

1

Various           Various

Various

Actual/360

3.330%

79,357.85

52,524.87

0.00

N/A

05/06/28

--

27,674,924.53

27,622,399.66

04/06/26

12

10225387

1

RT

Nanuet

NY

Actual/360

3.278%

76,213.50

0.00

0.00

N/A

05/01/31

--

27,000,000.00

27,000,000.00

04/01/26

13

10225388

1

OF

New Haven

CT

Actual/360

3.330%

71,687.50

0.00

0.00

N/A

05/01/31

--

25,000,000.00

25,000,000.00

04/01/26

14

10225389

1

OF

Yonkers

NY

Actual/360

3.500%

72,484.03

0.00

0.00

N/A

05/06/31

--

24,050,000.00

24,050,000.00

04/06/26

15

10225390

1

OF

Brooklyn

NY

Actual/360

3.510%

66,495.00

0.00

0.00

N/A

05/06/26

--

22,000,000.00

22,000,000.00

04/06/26

17

10225392

1

LO

Nashville

TN

Actual/360

3.139%

54,060.56

0.00

0.00

N/A

03/06/30

--

20,000,000.00

20,000,000.00

04/06/26

18

10225393

1

OF

Palm Beach Gardens

FL

Actual/360

3.126%

48,453.00

0.00

0.00

N/A

06/01/31

--

18,000,000.00

18,000,000.00

04/01/26

19

10225394

1

MU

Carlsbad

CA

Actual/360

3.391%

46,720.44

0.00

0.00

N/A

05/01/31

--

16,000,000.00

16,000,000.00

04/01/26

20

10225395

1

OF

San Diego

CA

Actual/360

3.432%

46,620.38

0.00

0.00

N/A

06/01/31

--

15,775,000.00

15,775,000.00

04/01/26

21

10224698

1

IN

Various

Various

Actual/360

3.605%

47,882.42

0.00

0.00

N/A

05/06/31

--

15,424,520.00

15,424,520.00

04/06/26

22

10225396

1

RT

Miami

FL

Actual/360

3.478%

42,752.83

0.00

0.00

N/A

05/06/31

--

14,275,000.00

14,275,000.00

04/06/26

23

10225397

1

MF

Brooklyn

NY

Actual/360

3.600%

43,710.00

0.00

0.00

N/A

05/06/31

--

14,100,000.00

14,100,000.00

04/06/26

24

10225398

1

MF

Sunnyside

NY

Actual/360

3.700%

43,012.50

0.00

0.00

N/A

05/06/31

--

13,500,000.00

13,500,000.00

04/06/26

25

10225399

1

MF

Various

NY

Actual/360

3.979%

45,227.97

0.00

0.00

N/A

05/06/31

--

13,200,000.00

13,200,000.00

04/06/26

26

10225400

1

98

Kissimmee

FL

Actual/360

4.230%

48,081.00

0.00

0.00

N/A

04/06/31

--

13,200,000.00

13,200,000.00

04/06/26

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

 

Page 14 of 28

 


 
 

 

                                 

 

 

 

 

 

 

Mortgage Loan Detail (Part 1)

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest

 

 

 

 

 

Original

Adjusted

Beginning

Ending

Paid

 

 

 

Prop

 

 

Accrual

Gross

Scheduled

Scheduled

Principal                  Anticipated          Maturity

Maturity

Scheduled

Scheduled

Through

Pros ID

Loan ID

Loan Group               Type

  City

State

Type

Rate

Interest

Principal

Adjustments              Repay Date

Date

Date

Balance

Balance

Date

27

10225401

1

OF

Brooklyn

NY

Actual/360

3.210%

34,552.08

0.00

0.00

N/A

03/06/31

--

12,500,000.00

12,500,000.00

04/06/26

28

10225402

1

OF

New York

NY

Actual/360

3.650%

37,716.67

0.00

0.00

N/A

05/06/31

--

12,000,000.00

12,000,000.00

04/06/26

29

10224474

1

RT

Philadelphia

PA

Actual/360

4.133%

41,212.90

0.00

0.00

05/06/31

07/31/33

--

11,580,000.00

11,580,000.00

04/06/26

30

10225403

1

MF

Sunnyside

NY

Actual/360

3.700%

33,454.17

0.00

0.00

N/A

05/06/31

--

10,500,000.00

10,500,000.00

04/06/26

31

10225404

1

IN

Bend

OR

Actual/360

3.560%

30,655.56

0.00

0.00

N/A

05/06/31

--

10,000,000.00

10,000,000.00

04/06/26

32

10225405

1

MF

Amherst

NY

Actual/360

3.909%

24,235.80

0.00

0.00

N/A

05/06/31

--

7,200,000.00

7,200,000.00

04/06/26

33

10225406

1

SS

Various

NM

Actual/360

3.800%

22,905.56

0.00

0.00

N/A

05/06/31

--

7,000,000.00

7,000,000.00

04/06/26

34

10225407

1

SS

Lake Havasu City

AZ

Actual/360

3.880%

21,325.34

9,715.78

0.00

N/A

05/06/31

--

6,382,709.05

6,372,993.27

04/06/26

35

10225408

1

MF

Brooklyn

NY

Actual/360

3.990%

20,615.00

0.00

0.00

N/A

05/06/31

--

6,000,000.00

6,000,000.00

04/06/26

36

10225409

1

OF

Sugar Land

TX

Actual/360

4.353%

20,604.41

9,274.90

0.00

N/A

05/06/31

--

5,496,829.36

5,487,554.46

04/06/26

37

10225410

1

IN

Lebanon

TN

Actual/360

3.570%

17,584.23

0.00

0.00

N/A

05/06/31

--

5,720,000.00

5,720,000.00

04/06/26

38

10225411

1

SS

Saint Marys

GA

Actual/360

3.900%

15,789.06

7,165.85

0.00

N/A

04/06/31

--

4,701,457.91

4,694,292.06

04/06/26

39

10225412

1

SS

Bethlehem

PA

Actual/360

3.870%

5,946.63

2,721.62

0.00

N/A

05/06/31

--

1,784,435.08

1,781,713.46

04/06/26

Totals

 

 

 

 

 

 

 

2,776,599.13

137,305.79

0.00

 

 

 

957,482,998.01

957,345,692.22

 

1 Property Type Codes

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

HC - Health Care

MU - Mixed Use

 

WH - Warehouse

 

MF - Multi-Family

 

 

 

 

 

 

 

 

 

SS - Self Storage

LO - Lodging

 

RT - Retail

 

SF - Single Family Rental

 

 

 

 

 

 

 

 

 

98 - Other

 

IN - Industrial

 

OF - Office

 

MH - Mobile Home Park

 

 

 

 

 

 

 

 

 

SE - Securities

CH - Cooperative Housing ZZ - Missing Information/Undefined

 

 

 

 

 

 

 

 

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

 

Page 15 of 28

 


 
 

 

                           

 

 

 

 

 

Mortgage Loan Detail (Part 2)

 

 

 

 

 

 

 

 

 

Most Recent              Most Recent       Appraisal

 

 

 

 

Cumulative

Current

 

 

 

Most Recent

Most Recent

NOI Start

NOI End

Reduction

Appraisal

Cumulative

Current P&I

Cumulative P&I

Servicer

NRA/WODRA

 

Pros ID

Loan Group

Fiscal NOI

NOI

Date

Date

Date

Reduction Amount

ASER

Advances

Advances

Advances

from Principal

Defease Status

A-1-C3

1

49,607,785.33

50,823,262.46

01/01/25

12/31/25

--

0.00

0.00

0.00

0.00

0.00

0.00

 

A-2-C2

1

49,607,785.33

50,823,262.46

01/01/25

12/31/25

--

0.00

0.00

0.00

0.00

0.00

0.00

 

A-3-C2

1

49,607,785.33

50,823,262.46

01/01/25

12/31/25

--

0.00

0.00

0.00

0.00

0.00

0.00

 

A-3-C4

1

49,607,785.33

50,823,262.46

01/01/25

12/31/25

--

0.00

0.00

0.00

0.00

0.00

0.00

 

2

1

33,339,048.00

23,683,985.00

01/01/25

09/30/25

--

0.00

0.00

0.00

0.00

0.00

0.00

 

3

1

26,185,179.00

22,498,166.50

01/01/25

09/30/25

--

0.00

0.00

0.00

0.00

0.00

0.00

 

4

1

7,258,484.07

7,326,763.99

01/01/25

12/31/25

--

0.00

0.00

0.00

0.00

0.00

0.00

 

5

1

3,979,575.23

3,958,698.33

01/01/25

12/31/25

--

0.00

0.00

0.00

0.00

0.00

0.00

 

6

1

4,206,770.54

3,169,055.28

01/01/25

09/30/25

--

0.00

0.00

0.00

0.00

0.00

0.00

 

7

1

3,936,436.49

2,960,894.32

01/01/25

12/31/25

--

0.00

0.00

0.00

0.00

0.00

0.00

 

8

1

0.00

3,283,346.73

01/01/25

09/30/25

--

0.00

0.00

0.00

0.00

0.00

0.00

 

9

1

1,041,354.01

1,550,460.03

01/01/25

09/30/25

--

0.00

0.00

0.00

0.00

0.00

0.00

 

10

1

3,253,668.75

3,310,768.38

01/01/25

12/31/25

--

0.00

0.00

0.00

0.00

0.00

0.00

 

11

1

2,759,267.38

3,108,912.74

01/01/25

12/31/25

--

0.00

0.00

0.00

0.00

0.00

0.00

 

12

1

4,579,022.00

3,569,207.00

01/01/25

09/30/25

--

0.00

0.00

0.00

0.00

0.00

0.00

 

13

1

3,351,451.00

1,376,272.66

01/01/25

09/30/25

--

0.00

0.00

0.00

0.00

0.00

0.00

 

14

1

2,420,679.71

2,578,776.82

01/01/25

12/31/25

--

0.00

0.00

0.00

0.00

0.00

0.00

 

15

1

2,214,575.88

2,363,239.59

01/01/24

12/31/24

--

0.00

0.00

0.00

0.00

0.00

0.00

 

17

1

36,487,737.00

32,527,873.00

01/01/25

12/31/25

--

0.00

0.00

0.00

0.00

0.00

0.00

 

18

1

2,779,945.64

1,841,719.00

01/01/25

09/30/25

--

0.00

0.00

0.00

0.00

0.00

0.00

 

19

1

1,754,763.85

1,302,011.00

01/01/25

09/30/25

--

0.00

0.00

0.00

0.00

0.00

0.00

 

20

1

1,655,934.00

1,200,828.00

01/01/25

09/30/25

--

0.00

0.00

0.00

0.00

0.00

0.00

 

21

1

1,442,052.96

1,262,578.30

01/01/25

09/30/25

--

0.00

0.00

0.00

0.00

0.00

0.00

 

22

1

1,877,694.64

1,852,235.55

01/01/25

12/31/25

--

0.00

0.00

0.00

0.00

0.00

0.00

 

23

1

1,120,910.31

791,424.17

01/01/25

12/31/25

--

0.00

0.00

0.00

0.00

0.00

0.00

 

24

1

1,193,109.30

561,203.80

01/01/25

06/30/25

--

0.00

0.00

0.00

0.00

0.00

0.00

 

25

1

1,031,258.25

948,674.64

01/01/25

12/31/25

--

0.00

0.00

0.00

0.00

0.00

0.00

 

26

1

959,071.00

732,503.00

01/01/25

09/30/25

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

Page 16 of 28

 


 
 

 

                           

 

 

 

 

 

Mortgage Loan Detail (Part 2)

 

 

 

 

 

 

 

 

 

Most Recent              Most Recent        Appraisal

 

 

 

 

Cumulative

Current

 

 

 

Most Recent

Most Recent

NOI Start

NOI End

Reduction

Appraisal

Cumulative

Current P&I

Cumulative P&I

Servicer

NRA/WODRA

 

Pros ID

Loan Group

Fiscal NOI

NOI

Date

Date

Date

Reduction Amount

ASER

Advances

Advances

Advances

from Principal

Defease Status

27

1

9,266,887.00

6,735,174.00

01/01/23

09/30/23

--

0.00

0.00

0.00

0.00

0.00

0.00

 

28

1

1,951,129.50

2,017,723.27

01/01/25

12/31/25

--

0.00

0.00

0.00

0.00

0.00

0.00

 

29

1

931,611.47

931,611.53

01/01/25

12/31/25

--

0.00

0.00

0.00

0.00

0.00

0.00

 

30

1

1,078,114.57

721,508.31

01/01/25

09/30/25

--

0.00

0.00

0.00

0.00

0.00

0.00

 

31

1

843,377.20

709,454.96

01/01/25

09/30/25

--

0.00

0.00

0.00

0.00

0.00

0.00

 

32

1

659,158.16

776,933.17

10/01/23

09/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

 

33

1

858,481.91

867,895.75

01/01/25

12/31/25

--

0.00

0.00

0.00

0.00

0.00

0.00

 

34

1

744,706.81

735,499.44

01/01/25

12/31/25

--

0.00

0.00

0.00

0.00

0.00

0.00

 

35

1

0.00

275,785.41

01/01/25

06/30/25

--

0.00

0.00

0.00

0.00

0.00

0.00

 

36

1

513,183.10

591,615.58

01/01/25

12/31/25

--

0.00

0.00

0.00

0.00

0.00

0.00

 

37

1

818,607.34

802,595.22

01/01/25

12/31/25

--

0.00

0.00

0.00

0.00

0.00

0.00

 

38

1

698,607.89

674,919.18

01/01/25

12/31/25

--

0.00

0.00

0.00

0.00

0.00

0.00

 

39

1

166,356.75

228,364.69

01/01/25

12/31/25

--

0.00

0.00

0.00

0.00

0.00

0.00

 

Totals

 

365,789,352.03

347,121,728.18

 

 

 

0.00

0.00

0.00

0.00

0.00

0.00

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

Page 17 of 28

 


 
 

 

           

 

 

 

Principal Prepayment Detail

 

 

 

 

 

Unscheduled Principal

Prepayment Penalties

Pros ID

Loan Number

Amount

Prepayment / Liquidation Code

Prepayment Premium Amount

Yield Maintenance Amount

 

 

 

No principal prepayments this period

 

 

Note: Principal Prepayment Amount listed here may include Principal Adjustment Amounts on the loan in addition to the Unscheduled Principal Amount.

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

Page 18 of 28

 


 
 

 

                                       

 

 

 

 

 

 

 

 

Historical Detail

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Delinquencies¹

 

 

 

 

 

Prepayments

 

Rate and Maturities

 

 

         30-59 Days

 

        60-89 Days

 

      90 Days or More

 

      Foreclosure

 

        REO

 

      Modifications

 

     Curtailments

 

       Payoff

Next Weighted Avg.

 

Distribution

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

#

        Balance

#

       Balance

#

      Balance

#

     Balance

#

      Balance

#

      Balance

#

     Amount

#

    Amount

Coupon

Remit

WAM¹

Date

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

04/17/26

0

0.00

0

0.00

0

0.00

1

12,500,000.00

0

0.00

0

0.00

0

0.00

0

0.00

3.367574%

3.349406%

51

03/17/26

0

0.00

0

0.00

0

0.00

1

12,500,000.00

0

0.00

0

0.00

0

0.00

0

0.00

3.367619%

3.349451%

52

02/18/26

0

0.00

0

0.00

0

0.00

1

12,500,000.00

0

0.00

0

0.00

0

0.00

0

0.00

3.367673%

3.349505%

53

01/16/26

0

0.00

0

0.00

0

0.00

1

12,500,000.00

0

0.00

1

12,500,000.00

0

0.00

0

0.00

3.367717%

3.349549%

54

12/17/25

0

0.00

0

0.00

0

0.00

1

12,500,000.00

0

0.00

0

0.00

0

0.00

0

0.00

3.367761%

3.349594%

55

11/18/25

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

3.367808%

3.349641%

56

10/20/25

0

0.00

0

0.00

0

0.00

1

12,500,000.00

0

0.00

0

0.00

0

0.00

0

0.00

3.367852%

3.349685%

57

09/17/25

1

12,500,000.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

3.367899%

3.349732%

58

08/15/25

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

3.367942%

3.349776%

59

07/17/25

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

1

22,000,000.00

3.367985%

3.349819%

60

06/17/25

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

3.386290%

3.368255%

60

05/16/25

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

3.386329%

3.368295%

61

(1) Foreclosure and REO Totals are included in the delinquencies aging categories.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

 

 

 

Page 19 of 28

 


 
 

 

                               

 

 

 

 

 

 

 

Delinquency Loan Detail

 

 

 

 

 

 

 

 

 

Paid

 

Mortgage

 

 

Outstanding

Servicing

Resolution

 

 

 

 

 

 

Through

Months

Loan

 

Current P&I

Outstanding P&I

Servicer

Actual Principal

Transfer

Strategy

Bankruptcy

Foreclosure

 

Pros ID

Loan ID

Date

Delinquent

Status¹

Advances

Advances

Advances

Balance

Date

Code²

 

Date

Date

REO Date

 

 

 

 

 

 

 

No delinquent loans this period

 

 

 

 

 

 

1 Mortgage Loan Status

 

 

 

 

 

 

 

2 Resolution Strategy Code

 

 

 

 

 

 

A - Payment Not Received But Still in Grace Period 0 - Current

 

4 - Performing Matured Balloon

 

1 - Modification

6 - DPO

 

 

10 - Deed in Lieu of Foreclosures

B - Late Payment But Less Than 30 days

1 - 30-59 Days Delinquent

5 - Non Performing Matured Balloon

 

2 - Foreclosure

7 - REO

 

 

11- Full Payoff

 

Delinquent

 

 

 

 

 

 

 

 

3 - Bankruptcy

8 - Resolved

 

 

12 - Reps and Warranties

 

 

 

2 - 60-89 Days Delinquent

6 - 121+ Days Delinquent

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

4 - Extension

9 - Pending Return to Master Servicer

13 -

TBD

 

 

 

 

3 - 90-120 Days Delinquent

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

5 - Note Sale

98 - Other

 

 

 

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

 

Page 20 of 28

 


 
 

 

                 

 

 

 

 

Collateral Stratification and Historical Detail

 

Maturity Dates and Loan Status¹

 

 

 

 

 

 

 

 

 

        Total

     Performing

 Non-Performing

       REO/Foreclosure

 

 

Past Maturity

 

0

0

0

 

 

0

 

0 - 6 Months

 

22,000,000

22,000,000

0

 

 

0

 

7 - 12 Months

 

0

0

0

 

 

0

 

13 - 24 Months

 

95,000,000

95,000,000

0

 

 

0

 

25 - 36 Months

 

59,511,867

59,511,867

0

 

 

0

 

37 - 48 Months

 

20,000,000

20,000,000

0

 

 

0

 

49 - 60 Months

 

30,394,292

17,894,292

0

 

 

12,500,000

 

> 60 Months

 

730,439,534

730,439,534

0

 

 

0

 

 

 

 

 

Historical Delinquency Information

 

 

 

 

 

 

 

 

    Total

  Current

  30-59 Days

    60-89 Days

90+ Days

 

REO/Foreclosure

 

 

Apr-26

957,345,692

957,345,692

0

0

0

 

0

 

Mar-26

957,482,998

957,482,998

0

0

0

 

0

 

Feb-26

957,645,942

945,145,942

0

0

0

 

12,500,000

 

Jan-26

957,782,299

945,282,299

0

0

0

 

12,500,000

 

Dec-25

957,918,225

945,418,225

0

0

0

 

12,500,000

 

Nov-25

958,062,455

958,062,455

0

0

0

 

0

 

Oct-25

958,197,497

945,697,497

0

0

0

 

12,500,000

 

Sep-25

958,340,874

945,840,874

12,500,000

0

0

 

0

 

Aug-25

958,475,036

958,475,036

0

0

0

 

0

 

Jul-25

958,608,775

958,608,775

0

0

0

 

0

 

Jun-25

980,750,895

980,750,895

0

0

0

 

0

 

May-25

980,883,762

980,883,762

0

0

0

 

0

 

(1) Maturity dates used in this chart are based on the dates provided by the Master Servicer in the Loan Periodic File.

 

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

Page 21 of 28

 


 
 

 

                     

 

 

 

Specially Serviced Loan Detail - Part 1

 

 

 

 

 

 

Ending Scheduled

 

 

 

Net Operating

 

 

 

Remaining

Pros ID

Loan ID

Balance

Actual Balance

Appraisal Value

Appraisal Date

Income

DSCR

DSCR Date

Maturity Date

Amort Term

 

 

 

 

No specially serviced loans this period

 

 

 

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

Page 22 of 28

 


 
 

 

                 

 

 

 

 

 

Specially Serviced Loan Detail - Part 2

 

 

 

 

 

 

Servicing

 

 

 

 

 

 

Property

 

Transfer

Resolution

 

 

 

Pros ID

Loan ID

Type¹

State

Date

Strategy Code²

 

Special Servicing Comments

 

 

 

 

 

 

No specially serviced loans this period

 

 

1 Property Type Codes

 

 

 

 

2 Resolution Strategy Code

 

 

HC - Health Care

 

MU - Mixed Use

WH - Warehouse

1 - Modification

6 - DPO

10 - Deed in Lieu of Foreclosures

MF - Multi-Family

 

SS - Self Storage

LO - Lodging

2 - Foreclosure

7 - REO

11- Full Payoff

RT - Retail

 

SF - Single Family Rental

98 - Other

3 - Bankruptcy

8 - Resolved

12 - Reps and Warranties

IN - Industrial

 

OF - Office

 

MH - Mobile Home Park

4 - Extension

9 - Pending Return to Master Servicer

13 - TBD

SE - Securities

 

CH - Cooperative Housing

ZZ - Missing Information/Undefined

5 - Note Sale

98 - Other

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

Page 23 of 28

 


 
 

 

                   

 

 

 

 

Modified Loan Detail

 

 

 

 

 

 

Pre-Modification

Post-Modification

 

 

Modification

Modification

 

 

Loan

 

 

 

Modification

Modification Booking

Closing

Effective

 

 

                    Balance

Rate

     Balance

Rate

 

 

 

 

Pros ID

Loan Number

Group

 

 

 

Code¹

Date

Date

Date

4

10225380

1                                           0.00

          3.80000%

0.00

            3.80000%

9

12/19/24

12/19/24

12/19/24

Totals

 

                                                      0.00

 

0.00

 

 

 

 

 

1 Modification Codes

 

 

 

 

 

 

 

 

 

1 - Maturity Date Extension

5 - Temporary Rate Reduction

8 - Other

 

 

 

 

 

 

2 - Amortization Change

6 - Capitalization on Interest

9 - Combination

 

 

 

 

 

 

3 - Principal Write-Off

7 - Capitalization on Taxes

10 - Forbearance

 

 

 

 

 

 

 

Note: Please refer to Servicer Reports for modification comments.

 

 

 

 

 

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

Page 24 of 28

 


 
 

 

                       

 

 

 

Historical Liquidated Loan Detail

 

 

 

 

 

Loan

 

Gross Sales

 

 

 

 

Current

 

Loss to Loan

Percent of

 

Beginning

Most Recent

Proceeds or

Fees,

Net Proceeds

Net Proceeds

 

Period

Cumulative

with

Original

             Loan

Scheduled

Appraised

Other

Advances,

Received on

Available for

Realized Loss

Adjustment to

Adjustment to

Cumulative

Loan

Pros ID¹             Number               Dist.Date

Balance

Value or BPO

Proceeds

and Expenses

Liquidation

Distribution

to Loan

Loan

Loan

Adjustment

Balance

 

 

 

 

No liquidated loans this period

 

 

 

 

 

Note: Fees, Advances and Expenses also include outstanding P & I advances and unpaid fees (servicing, trustee, etc.).

 

 

 

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

Page 25 of 28

 


 
 

 

                     

 

 

 

Historical Bond / Collateral Loss Reconciliation Detail

 

 

 

 

 

 

Certificate

Reimb of Prior

 

 

 

 

 

 

 

 

 

Interest Paid

Realized Losses

 

Loss Covered by

 

 

 

 

Total Loss

 

 

from Collateral

from Collateral

Aggregate

Credit

Loss Applied to

Loss Applied to

Non-Cash

Realized Losses

Applied to

             Loan

Distribution

Principal

Interest

Realized Loss to

Support/Deal

Certificate

Certificate

Principal

from

Certificate

Pros ID              Number

Date

Collections

Collections

Loan

Structure

Interest Payment

Balance

Adjustment

NRA/WODRA

Balance

 

 

 

 

 

No realized losses this period

 

 

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

Page 26 of 28

 


 
 

 

                         

 

 

 

Interest Shortfall Detail - Collateral Level

 

 

 

 

 

 

 

 

Special Servicing Fees

 

 

 

 

 

 

 

Modified

 

 

Deferred

 

 

 

 

 

Non-

 

Reimbursement of

Other

Interest

 

Interest

Interest

 

 

 

 

 

Recoverable

Interest on

Advances from

Shortfalls /

Reduction /

Pros ID

Adjustments

Collected

Monthly

Liquidation

Work Out

ASER

PPIS / (PPIE)

Interest

Advances

Interest

(Refunds)

(Excess)

27

0.00

0.00

(39,583.33)

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

Total

0.00

0.00

(39,583.33)

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

Note: Interest Adjustments listed for each loan do not include amounts that were used to adjust the Weighted Average Net Rate of the mortgage loans.

 

 

Collateral Shortfall Total

(39,583.33)

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

Page 27 of 28

 


 
 

 

     

 

Supplemental Notes

 

 

None

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

Page 28 of 28

 

EX-102 3 exh_102.xml Prospectus Loan ID A-1-C3 1 03-12-2026 04-13-2026 GSBI 04-01-2021 40000000.00000000 111 01-06-2033 0 0.03016800 0.03016800 3 1 111 05-06-2021 false PP 3 100560.00000000 40000000.00000000 1 1 1 5 false false false false false 0 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 Burlingame Point 322 300 333 311 307 Airport Blvd Burlingame CA 94010 SAN MATEO OF 805118 805118 0 0 2021 1000000000.00000000 MAI 01-14-2021 900000000.00000000 01-14-2021 MAI 1.00000000 1.00000000 6 X FACEBOOK INC 555803 01-31-2033 FACEBOOK INC 215823 01-31-2033 FACEBOOK INC 33492 01-31-2033 01-01-2025 12-31-2025 0.00000000 64470260.08000000 0.00000000 13646997.62000000 0.00000000 50823262.46000000 0.00000000 50288958.46000000 CREFC 18963940.00000000 0.00000000 2.68000000 0.00000000 2.65000000 F 12-31-2025 false false 40000000.00000000 103912.00000000 0.03016800 0.00013090 103912.00000000 0.00000000 0.00000000 0.00000000 0.00000000 40000000.00000000 40000000.00000000 04-06-2026 07-06-2030 1 false 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 KeyBank Real Estate Capital false 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 Prospectus Loan ID A-2-C2 1 03-12-2026 04-13-2026 GSBI 04-01-2021 24000000.00000000 111 01-06-2033 0 0.03016800 0.03016800 3 1 111 05-06-2021 false PP 3 60336.00000000 24000000.00000000 1 1 1 5 false false false false false 0 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 Burlingame Point 322 300 333 311 307 Airport Blvd Burlingame CA 94010 SAN MATEO OF 805118 805118 0 0 2021 1000000000.00000000 MAI 01-14-2021 900000000.00000000 01-14-2021 MAI 1.00000000 1.00000000 6 X FACEBOOK INC 555803 01-31-2033 FACEBOOK INC 215823 01-31-2033 FACEBOOK INC 33492 01-31-2033 01-01-2025 12-31-2025 0.00000000 64470260.08000000 0.00000000 13646997.62000000 0.00000000 50823262.46000000 0.00000000 50288958.46000000 CREFC 18963940.00000000 0.00000000 2.68000000 0.00000000 2.65000000 F 12-31-2025 false false 24000000.00000000 62347.20000000 0.03016800 0.00013090 62347.20000000 0.00000000 0.00000000 0.00000000 0.00000000 24000000.00000000 24000000.00000000 04-06-2026 07-06-2030 1 false 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 KeyBank Real Estate Capital false 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 Prospectus Loan ID A-3-C2 1 03-12-2026 04-13-2026 GSBI 04-01-2021 22000000.00000000 111 01-06-2033 0 0.03016800 0.03016800 3 1 111 05-06-2021 false PP 3 51956.00000000 22000000.00000000 1 1 1 5 false false false false false 0 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 Burlingame Point 322 300 333 311 307 Airport Blvd Burlingame CA 94010 SAN MATEO OF 805118 805118 0 0 2021 1000000000.00000000 MAI 01-14-2021 900000000.00000000 01-14-2021 MAI 1.00000000 1.00000000 6 X FACEBOOK INC 555803 01-31-2033 FACEBOOK INC 215823 01-31-2033 FACEBOOK INC 33492 01-31-2033 01-01-2025 12-31-2025 0.00000000 64470260.08000000 0.00000000 13646997.62000000 0.00000000 50823262.46000000 0.00000000 50288958.46000000 CREFC 18963940.00000000 0.00000000 2.68000000 0.00000000 2.65000000 F 12-31-2025 false false 22000000.00000000 57151.60000000 0.03016800 0.00013090 57151.60000000 0.00000000 0.00000000 0.00000000 0.00000000 22000000.00000000 22000000.00000000 04-06-2026 07-06-2030 1 false 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 KeyBank Real Estate Capital false 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 Prospectus Loan ID A-3-C4 1 03-12-2026 04-13-2026 GSBI 04-01-2021 10000000.00000000 111 01-06-2033 0 0.03016800 0.03016800 3 1 111 05-06-2021 false PP 3 25140.00000000 10000000.00000000 1 1 1 5 false false false false false 0 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 Burlingame Point 322 300 333 311 307 Airport Blvd Burlingame CA 94010 SAN MATEO OF 805118 805118 0 0 2021 1000000000.00000000 MAI 01-14-2021 900000000.00000000 01-14-2021 MAI 1.00000000 1.00000000 6 X FACEBOOK INC 555803 01-31-2033 FACEBOOK INC 215823 01-31-2033 FACEBOOK INC 33492 01-31-2033 01-01-2025 12-31-2025 0.00000000 64470260.08000000 0.00000000 13646997.62000000 0.00000000 50823262.46000000 0.00000000 50288958.46000000 CREFC 18963940.00000000 0.00000000 2.68000000 0.00000000 2.65000000 F 12-31-2025 false false 10000000.00000000 25978.00000000 0.03016800 0.00013090 25978.00000000 0.00000000 0.00000000 0.00000000 0.00000000 10000000.00000000 10000000.00000000 04-06-2026 07-06-2030 1 false 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 KeyBank Real Estate Capital false 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 Prospectus Loan ID 29 1 03-12-2026 04-13-2026 DBRI 04-21-2021 11580000.00000000 120 07-31-2033 0 0.04133000 0.04133000 3 1 120 06-06-2021 false WL 3 40437.39000000 11580000.00000000 1 1 1 0 false false false false false 0 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 BJ's Philadelphia 2044 Red Lion Road Philadelphia PA 19115 PHILADELPHIA RT 104737 104737 0 0 19300000.00000000 MAI 01-15-2021 0.00000000 1.00000000 1.00000000 6 X BJ's Wholesale Club 104737 08-01-2033 0 0 01-01-2025 12-31-2025 0.00000000 960424.26000000 0.00000000 28812.73000000 0.00000000 931611.53000000 0.00000000 931611.53000000 CREFC 485248.65000000 0.00000000 1.92000000 0.00000000 1.92000000 F 09-30-2025 false false 11580000.00000000 41212.90000000 0.04133000 0.00011840 41212.90000000 0.00000000 0.00000000 0.00000000 0.00000000 11580000.00000000 11580000.00000000 04-06-2026 05-06-2031 1 false 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 KeyBank Real Estate Capital false 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 Prospectus Loan ID 10 1 03-12-2026 04-13-2026 DBRI 04-30-2021 31889467.00000000 84 05-06-2028 0 0.03772000 0.03772000 3 1 84 06-06-2021 false WL 3 101631.44000000 31889467.00000000 1 3 3 0 false false false false false 0 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 920 Irwin Run Road 920 Irwin Run Road West Mifflin PA 15122 ALLEGHANY IN 161162 161162 0 0 17800000.00000000 MAI 12-14-2020 0.00000000 1.00000000 1.00000000 6 X 2085 East Michigan Ave. 250000 12-31-2032 1982 Commerce RD. 228000 12-31-2032 920 Irwin Run Rd. 161162 12-31-2032 01-01-2025 12-31-2025 0.00000000 3427554.00000000 0.00000000 116785.62000000 0.00000000 3310768.38000000 0.00000000 3219018.38000000 CREFC 1219577.20000000 0.00000000 2.71000000 0.00000000 2.64000000 F 12-31-2025 2085 East Michigan Avenue 2085 East Michigan Avenue Ypsilanti MI 48198 WASHTENAW IN 250000 250000 0 0 16650000.00000000 12-09-2020 0.00000000 1.00000000 0.00000000 6 X 0 0 0 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 F 1982 Commerce Circle 1982 Commerce Circle Springfield OH 45504 CLARK IN 200505 200505 0 0 15200000.00000000 12-16-2020 0.00000000 1.00000000 0.00000000 6 X 0 0 0 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 F false false 31889467.00000000 103580.53000000 0.03772000 0.00011840 103580.53000000 0.00000000 0.00000000 0.00000000 0.00000000 31889467.00000000 31889467.00000000 04-06-2026 1 false 0.00000000 0.00000000 162.98000000 0.00000000 0.00000000 KeyBank Real Estate Capital false 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 Prospectus Loan ID 21 1 03-12-2026 04-13-2026 DBRI 04-30-2021 15424520.00000000 120 05-06-2031 0 0.03605000 0.03605000 3 1 120 06-06-2021 false WL 3 46981.41000000 15424520.00000000 1 2 2 0 false false false false false 0 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 18420 S. Laurel Park Road 18420 S. Laurel Park Road Rancho Dominguez CA 90220 LOS ANGELES IN 39488 39488 0 0 13130000.00000000 MAI 03-25-2021 0.00000000 1.00000000 1.00000000 6 X Techmer 39488 03-31-2041 0 0 01-01-2025 09-30-2025 0.00000000 1296890.00000000 0.00000000 34311.70000000 0.00000000 1262578.30000000 0.00000000 1235835.55000000 CREFC 423218.82000000 0.00000000 2.98000000 0.00000000 2.92000000 F 12-31-2025 1 Quality Circle 1 Quality Circle Clinton TN 37716 ANDERSON IN 198226 198226 0 0 10600000.00000000 03-19-2021 0.00000000 1.00000000 0.99950000 6 X Techmer 198126 03-31-2041 0 0 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 F 12-31-2025 false false 15424520.00000000 47882.42000000 0.03605000 0.00011840 47882.42000000 0.00000000 0.00000000 0.00000000 0.00000000 15424520.00000000 15424520.00000000 04-06-2026 1 false 0.00000000 0.00000000 164.88000000 0.00000000 0.00000000 KeyBank Real Estate Capital false 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 Prospectus Loan ID 2 1 03-12-2026 04-13-2026 GSBI 04-08-2021 95000000.00000000 84 04-09-2028 0 0.02483800 0.02483800 3 1 84 05-09-2021 false PP 3 199365.20000000 95000000.00000000 1 33 33 0 false false false false false 0 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 375 Kenyon Road 375 Kenyon Road Suffolk VA 23434 SUFFOLK CITY IN 385320 385320 0 0 2008 49300000.00000000 MAI 02-24-2021 0.00000000 1.00000000 1.00000000 6 X Cal Cartage Warehousing 385320 09-30-2029 0 0 01-01-2025 09-30-2025 0.00000000 33984391.00000000 0.00000000 10300406.00000000 0.00000000 23683985.00000000 0.00000000 21731291.00000000 CREFC 9175479.32000000 0.00000000 2.58000000 0.00000000 2.37000000 F 09-30-2025 1006 Centerpoint Drive 1006 Centerpoint Drive Suffolk VA 23434 SUFFOLK CITY IN 475020 475020 0 0 2011 2017 43300000.00000000 02-24-2021 0.00000000 1.00000000 1.00000000 6 X ACE Hardware 475020 10-31-2027 0 0 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 F 09-30-2025 1125 Vaughn Parkway 1125 Vaughn Parkway Portland TN 37148 ROBERTSON IN 504000 504000 0 0 2004 35000000.00000000 02-22-2021 0.00000000 1.00000000 1.00000000 6 X RB Distribution Inc. 312000 10-31-2030 Stord Inc. 192000 10-31-2030 0 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 F 09-30-2025 261 Development Drive 261 Development Drive Inwood WV 25428 BERKELEY IN 356700 356700 0 0 2019 34700000.00000000 02-23-2021 0.00000000 1.00000000 1.00000000 6 X Proctor & Gamble 356700 03-31-2027 0 0 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 F 09-30-2025 Graystone - Snowden Bridge 341 Snowden Bridge Boulevard Stephenson VA 22656 FREDERICK IN 348500 348500 0 0 2020 34400000.00000000 02-23-2021 0.00000000 1.00000000 1.00000000 6 X National Distribution 348500 10-31-2029 0 0 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 F 09-30-2025 1010 Centerpoint Drive 1010 Centerpoint Drive Suffolk VA 23434 SUFFOLK CITY IN 357000 357000 0 0 2015 34300000.00000000 02-24-2021 0.00000000 1.00000000 0.31170000 6 X Pacific Best Inc 111288 06-30-2030 0 0 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 F 09-30-2025 Lot 11 1201 Enterprise Drive Suffolk VA 23434 SUFFOLK CITY IN 350000 350000 0 0 2021 14650000.00000000 02-24-2021 0.00000000 1.00000000 1.00000000 6 X Massimo Zanetti Beverage USA Inc. 350000 02-28-2037 0 0 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 F 09-30-2025 40 Tyson Drive 40 Tyson Drive Winchester VA 22603 FREDERICK IN 330497 330497 0 0 2016 33800000.00000000 02-23-2021 0.00000000 1.00000000 1.00000000 6 X Home Depot 250305 12-31-2026 U.S. Venture Inc. (US Autoforce) 80192 02-28-2027 0 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 F 09-30-2025 1020 Centerpoint Drive 1020 Centerpoint Drive Suffolk VA 23434 SUFFOLK CITY IN 401221 401221 0 0 2017 33300000.00000000 02-24-2021 0.00000000 1.00000000 1.00000000 6 X Emser Tile LLC 401221 07-31-2027 0 0 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 F 09-30-2025 75 Tyson Drive 75 Tyson Drive Winchester VA 22603 FREDERICK IN 287000 287000 0 0 2018 28750000.00000000 02-23-2021 0.00000000 1.00000000 1.00000000 6 X Rubbermaid Commercial 287000 01-31-2026 0 0 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 F 09-30-2025 1042 Fred White Boulevard 1042 Fred White Boulevard Portland TN 37148 ROBERTSON IN 312000 312000 0 0 2003 21500000.00000000 02-22-2021 0.00000000 1.00000000 1.00000000 6 X Sumitomo Rubber North America 312000 04-30-2028 0 0 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 F 09-30-2025 3516 South Military Highway 3516 South Military Highway Chesapeake VA 23323 CHESAPEAKE CITY IN 130860 130860 0 0 2007 21450000.00000000 02-24-2021 0.00000000 1.00000000 0.00000000 6 X 0 0 0 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 F 09-30-2025 104 Challenger Drive 104 Challenger Drive Portland TN 37148 SUMNER IN 300000 300000 0 0 1996 19100000.00000000 02-22-2021 0.00000000 1.00000000 1.00000000 6 X Store Fixtures 96000 01-31-2029 Axiom Impressions 80000 02-28-2030 Rusken Packaging Inc. 64000 06-30-2028 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 F 09-30-2025 1115 Vaughn Parkway 1115 Vaughn Parkway Portland TN 37148 ROBERTSON IN 216420 216420 0 0 2007 18500000.00000000 02-22-2021 0.00000000 1.00000000 0.41680000 6 X GXO Logisitics Supply Chain Inc. 90210 06-30-2027 0 0 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 F 09-30-2025 1335 Northmeadow Parkway 1335 Northmeadow Parkway Roswell GA 30076 FULTON IN 88784 88784 0 0 1996 14120000.00000000 02-19-2021 0.00000000 0.91900000 0.93660000 6 X International Charter 42937 06-30-2030 Converging Resources 14911 04-30-2029 Georgia Developmental Services 7587 03-31-2030 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 F 09-30-2025 250 Hembree Park Drive 250 Hembree Park Drive Roswell GA 30076 FULTON IN 94500 94500 0 0 1996 11510000.00000000 02-19-2021 0.00000000 1.00000000 0.88570000 6 X Sprintcom 36414 10-31-2033 E.M.S. Ventures 19285 09-30-2026 RCX Sports LLC 14445 12-31-2027 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 F 09-30-2025 660 Hembree Parkway 660 Hembree Parkway Roswell GA 30076 FULTON IN 94500 94500 0 0 1998 11390000.00000000 02-19-2021 0.00000000 1.00000000 0.63540000 6 X Accu-tech 39150 04-30-2029 American Honda Motor Co. Inc. 15492 10-31-2027 American Honda Motor Co. Inc. 5400 10-31-2027 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 F 09-30-2025 11820 Wills Road 11820 Wills Road Alpharetta GA 30009 FULTON IN 103892 103892 0 0 1987 10830000.00000000 02-19-2021 0.00000000 1.00000000 1.00000000 6 X Peleman Industries 52000 03-31-2026 Special-T LLC 51892 04-30-2027 0 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 F 09-30-2025 1325 Northmeadow Parkway 1325 Northmeadow Parkway Roswell GA 30076 FULTON IN 70050 70050 0 0 1990 10660000.00000000 02-19-2021 0.00000000 0.66700000 1.00000000 6 X Hope Industrial Systems 46700 07-31-2029 Catamount Construction 14500 06-30-2031 Catamount Construction 8850 06-30-2031 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 F 09-30-2025 11545 Wills Road 11545 Wills Road Alpharetta GA 30009 FULTON IN 71140 71140 0 0 1998 10120000.00000000 02-19-2021 0.00000000 0.72000000 0.84000000 6 X Atlantic Coast Consulting 24531 10-31-2033 Ingo Money 22701 05-31-2028 Veterinary Specialists of North America LLC 12525 05-31-2035 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 F 09-30-2025 1350 Northmeadow Parkway 1350 Northmeadow Parkway Roswell GA 30076 FULTON IN 64500 64500 0 0 1994 9350000.00000000 02-19-2021 0.00000000 1.00000000 0.84000000 6 X Johnson Controls Inc. 36412 12-31-2027 Vine Vault 17770 05-31-2030 0 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 F 09-30-2025 1175 Northmeadow Parkway 1175 Northmeadow Parkway Roswell GA 30076 FULTON IN 71264 71264 0 0 1987 8920000.00000000 02-19-2021 0.00000000 1.00000000 1.00000000 6 X Stimlabs 45403 10-31-2028 United Refrigeration Inc 13361 10-31-2027 Trane 12500 01-31-2027 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 F 09-30-2025 1125 Northmeadow Parkway 1125 Northmeadow Parkway Roswell GA 30076 FULTON IN 67104 67104 0 0 1987 8460000.00000000 02-19-2021 0.00000000 0.80300000 0.77040000 6 X Plasma Surgical 25849 02-28-2031 Stimlabs 13246 10-31-2028 WorldPac 12603 01-31-2030 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 F 09-30-2025 1250 Northmeadow Parkway 1250 Northmeadow Parkway Roswell GA 30076 FULTON IN 52224 52224 0 0 1989 7830000.00000000 02-19-2021 0.00000000 1.00000000 1.00000000 6 X Edge Business Systems 23614 03-31-2033 Collectible Grading Authority 14221 05-31-2031 DVA Renal Healthcare 9758 03-31-2028 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 F 09-30-2025 11390 Old Roswell Road 11390 Old Roswell Road Alpharetta GA 30009 FULTON IN 47628 47628 0 0 1997 7420000.00000000 02-19-2021 0.00000000 1.00000000 0.82790000 6 X Vizia Diagnostics 17807 06-30-2027 JS Thomas Service Inc 6405 04-30-2030 Payrillium 6299 02-23-2029 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 F 09-30-2025 1150 Northmeadow Parkway 1150 Northmeadow Parkway Roswell GA 30076 FULTON IN 52050 52050 0 0 1988 7230000.00000000 02-19-2021 0.00000000 1.00000000 1.00000000 6 X GS Battery - Ascend 40465 06-30-2028 Collectible Grading 11585 10-01-2025 0 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 F 09-30-2025 1200 Northmeadow Parkway 1200 Northmeadow Parkway Roswell GA 30076 FULTON IN 63112 63112 0 0 2000 6890000.00000000 02-19-2021 0.00000000 1.00000000 1.00000000 6 X Encore Worldwide LLC 16310 03-31-2029 AVTECH Services Inc 15271 06-30-2032 J's Moving & Storage 15271 04-30-2029 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 F 09-30-2025 1100 Northmeadow Parkway 1100 Northmeadow Parkway Roswell GA 30076 FULTON IN 50896 50896 0 0 1989 6820000.00000000 02-19-2021 0.00000000 0.70600000 0.78880000 6 X Access Management 10998 01-31-2026 Elliot Auto Supply Co. 9002 01-31-2031 S and W Sports Cars Inc 8046 12-31-2026 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 F 09-30-2025 11810 Wills Road 11810 Wills Road Alpharetta GA 30009 FULTON IN 59334 59334 0 0 1987 6400000.00000000 02-19-2021 0.00000000 1.00000000 0.00000000 6 X 0 0 0 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 F 09-30-2025 1115 Northmeadow Parkway 1115 Northmeadow Parkway Roswell GA 30076 FULTON IN 38845 38845 0 0 1999 6230000.00000000 02-19-2021 0.00000000 1.00000000 1.00000000 6 X Rheem Manufacturing 38845 09-30-2027 0 0 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 F 09-30-2025 1225 Northmeadow Parkway 1225 Northmeadow Parkway Roswell GA 30076 FULTON IN 37490 37490 0 0 1989 5970000.00000000 02-19-2021 0.00000000 1.00000000 1.00000000 6 X Stimlabs 37490 10-31-2028 0 0 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 F 09-30-2025 1400 Hembree Road 1400 Hembree Road Roswell GA 30076 FULTON IN 34615 34615 0 0 1998 5790000.00000000 02-19-2021 0.00000000 0.55300000 1.00000000 6 X KCH Transportation 11593 11-30-2028 Circle City ABA of Georgia LLC 7910 05-31-2034 Cedrick Noel 7565 11-30-2027 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 F 09-30-2025 11800 Wills Road 11800 Wills Road Alpharetta GA 30009 FULTON IN 42691 42691 0 0 1987 5400000.00000000 02-19-2021 0.00000000 0.73500000 1.00000000 6 X Ecologix Environmental 14773 02-29-2028 Ecologix Environmental 11310 02-29-2028 Cristomar 9854 05-31-2028 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 F 09-30-2025 false false 95000000.00000000 203188.64000000 0.02483800 0.00011840 203188.64000000 0.00000000 0.00000000 0.00000000 0.00000000 95000000.00000000 95000000.00000000 04-09-2026 1 false 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 KeyBank Real Estate Capital false 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 Prospectus Loan ID 3 1 03-12-2026 04-13-2026 DBRI 04-01-2021 93000000.00000000 108 05-06-2033 0 0.03004833 0.03004833 3 1 108 05-06-2021 false PP 3 236108.93000000 93000000.00000000 1 1 1 0 false false false false false 0 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 Amazon Seattle 300 Pine Street Seattle WA 98101 KING OF 774412 774412 0 0 1929 2021 670000000.00000000 MAI 03-04-2021 0.00000000 0.92200000 0.90620000 6 N Amazon Corporate LLC 683900 05-31-2033 Uniqio USA LLC 15457 01-31-2033 Vibe Coffee Group Inc 2418 05-31-2028 01-01-2025 09-30-2025 0.00000000 31337092.00000000 0.00000000 8838925.50000000 0.00000000 22498166.50000000 0.00000000 22323995.50000000 CREFC 8911208.00000000 0.00000000 2.52000000 0.00000000 2.51000000 F 09-30-2025 false false 93000000.00000000 240637.04000000 0.03004833 0.00011840 240637.04000000 0.00000000 0.00000000 0.00000000 0.00000000 93000000.00000000 93000000.00000000 04-06-2026 04-06-2030 1 false 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 KeyBank Real Estate Capital false 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 Prospectus Loan ID 4 1 03-12-2026 04-13-2026 CREFI 04-30-2021 60000000.00000000 120 05-06-2031 0 0.03800000 0.03800000 3 1 120 06-06-2021 false PP 3 192638.89000000 60000000.00000000 1 1 1 0 false false false false true 0 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 iPark 84 Innovation Center 2070 Route 52 700 South Drive and 755 East Drive Hopewell Junction NY 12533 DUTCHESS IN 938339 938339 0 0 1966 2020 150500000.00000000 MAI 03-24-2021 0.00000000 0.92200000 0.91660000 6 X GF 223224 08-31-2027 Studio Storage 100000 12-31-2033 IBM 95099 12-31-2026 01-01-2025 12-31-2025 0.00000000 8487938.76000000 0.00000000 1161174.77000000 0.00000000 7326763.99000000 0.00000000 6812264.48000000 CREFC 3390444.42000000 0.00000000 2.16000000 0.00000000 2.01000000 F 12-31-2025 false false 60000000.00000000 196333.33000000 0.03800000 0.00030590 196333.33000000 0.00000000 0.00000000 0.00000000 0.00000000 60000000.00000000 60000000.00000000 04-06-2026 1 false 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 KeyBank Real Estate Capital 11-26-2024 01-24-2025 false 0.00000000 0.00000000 0.00000000 8 12-19-2024 8 0.00000000 0.00000000 05-06-2031 0.00000000 Prospectus Loan ID 5 1 03-12-2026 04-13-2026 CREFI 04-30-2021 42455040.88000000 120 05-01-2031 0 0.03375000 0.03375000 3 1 120 06-01-2021 false WL 3 121063.20000000 42455040.88000000 1 16 16 0 false false false false false 0 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 Publix - Gulf Breeze 1430 Tiger Park Lane Gulf Breeze FL 32563 SANTA ROSA RT 47000 47000 0 0 2017 13075000.00000000 MAI 03-28-2021 13075000.00000000 03-28-2021 MAI 1.00000000 0.97020000 6 X PUBLIX SUPER MARKETS INC 45600 01-31-2038 Tesla Inc. 0 04-30-2028 0 01-01-2025 12-31-2025 0.00000000 982608.85000000 0.00000000 323442.66000000 0.00000000 659166.19000000 0.00000000 652375.29000000 CREFC 266290.61000000 0.00000000 2.48000000 0.00000000 2.45000000 F 12-31-2025 GIANT Food Store - Dickson City 1550 Main Street Dickson City PA 18519 LACKAWANNA RT 54332 54332 0 0 2001 11800000.00000000 03-31-2021 11800000.00000000 03-31-2021 MAI 1.00000000 1.00000000 6 X GIANT FOOD STORES 54332 06-30-2032 0 0 01-01-2025 12-31-2025 0.00000000 1130522.13000000 0.00000000 432342.75000000 0.00000000 698179.38000000 0.00000000 692014.59000000 241739.00000000 0.00000000 2.89000000 0.00000000 2.86000000 F 12-31-2025 Fresenius Medical Care - Riverdale 181 Upper Riverdale Road Riverdale GA 30274 CLAYTON OF 12620 12620 0 0 2017 6800000.00000000 03-23-2021 6800000.00000000 03-23-2021 MAI 1.00000000 1.00000000 6 X Fresenius Medical Care 12620 08-31-2032 0 0 01-01-2025 12-31-2025 0.00000000 500572.77000000 0.00000000 94882.50000000 0.00000000 405690.27000000 0.00000000 402241.10000000 135251.81000000 0.00000000 3.00000000 0.00000000 2.97000000 F 12-31-2025 CVS Pharmacy - Corpus Christi 4166 South Staples Street Corpus Christi TX 78411 NUECES RT 12738 12738 0 0 2001 5460000.00000000 03-28-2021 5460000.00000000 03-28-2021 MAI 1.00000000 1.00000000 6 X CVS PHARMACY 12738 03-28-2031 0 0 01-01-2025 12-31-2025 0.00000000 381354.49000000 0.00000000 87040.38000000 0.00000000 294314.11000000 0.00000000 291479.94000000 111136.02000000 0.00000000 2.65000000 0.00000000 2.62000000 F 12-31-2025 Walgreens - Hometown 8701 South Cicero Avenue Hometown IL 60456 COOK RT 14855 14855 0 0 2001 5400000.00000000 03-28-2021 5400000.00000000 03-28-2021 MAI 1.00000000 1.00000000 6 X WALGREENS PHARMACY 14855 05-31-2031 0 0 01-01-2025 12-31-2025 0.00000000 324999.96000000 0.00000000 11828.67000000 0.00000000 313171.29000000 0.00000000 310366.76000000 109973.81000000 0.00000000 2.85000000 0.00000000 2.82000000 F 12-31-2025 Walgreens - Powder Springs 1070 Richard D Sailors Parkway Powder Springs GA 30127 COBB RT 15093 15093 0 0 2000 4100000.00000000 03-23-2021 4100000.00000000 03-23-2021 MAI 1.00000000 1.00000000 6 X WALGREENS PHARMACY 15093 05-31-2031 0 0 01-01-2025 12-31-2025 0.00000000 236000.04000000 0.00000000 8827.01000000 0.00000000 227173.03000000 0.00000000 225061.29000000 82807.23000000 0.00000000 2.74000000 0.00000000 2.72000000 F 12-31-2025 Walgreens - Tulsa 7111 South Lewis Avenue Tulsa OK 74136 TULSA RT 13905 13905 0 0 1996 3950000.00000000 04-06-2021 3950000.00000000 04-06-2021 MAI 1.00000000 1.00000000 6 X WALGREENS PHARMACY 13905 09-30-2031 0 0 01-01-2025 12-31-2025 0.00000000 234539.29000000 0.00000000 11922.28000000 0.00000000 222617.01000000 0.00000000 220549.73000000 81063.92000000 0.00000000 2.75000000 0.00000000 2.72000000 F 12-31-2025 CVS Pharmacy - Nashville 2500 Lebanon Pike Nashville TN 37214 DAVIDSON RT 9450 9450 0 0 2000 4000000.00000000 03-23-2021 4000000.00000000 03-23-2021 MAI 1.00000000 1.00000000 6 X CVS PHARMACY 9450 01-31-2031 0 0 01-01-2025 12-31-2025 0.00000000 299281.54000000 0.00000000 160740.84000000 0.00000000 138540.70000000 0.00000000 136525.29000000 79030.06000000 0.00000000 1.75000000 0.00000000 1.73000000 F 12-31-2025 Fresenius Medical Care - Baton Rouge 1280 O'Neal Lane Baton Rouge LA 70816 EAST BATON ROUGE PARISH OF 7728 7728 0 0 2017 3290000.00000000 03-19-2021 3290000.00000000 03-19-2021 MAI 1.00000000 1.00000000 6 X Fresenius Medical Care 7728 04-30-2032 0 0 01-01-2025 12-31-2025 0.00000000 220512.54000000 0.00000000 19541.47000000 0.00000000 200971.07000000 0.00000000 199263.16000000 66972.16000000 0.00000000 3.00000000 0.00000000 2.98000000 F 12-31-2025 PNC Bank - Milford 1105 Ohio Highway 28 Milford OH 45150 CLERMONT RT 2990 2990 0 0 2000 2019 3150000.00000000 03-24-2021 3150000.00000000 03-24-2021 MAI 1.00000000 1.00000000 6 X PNC Bank N A. 2990 01-31-2031 0 0 01-01-2025 12-31-2025 0.00000000 180000.00000000 0.00000000 6081.40000000 0.00000000 173918.60000000 0.00000000 172299.60000000 63485.54000000 0.00000000 2.74000000 0.00000000 2.71000000 F 12-31-2025 Dollar Tree - Meraux 4132 East Judge Perez Drive Meraux LA 70075 ST BERNARD PARISH RT 9170 9170 0 0 1996 2021 2000000.00000000 04-01-2021 2000000.00000000 04-01-2021 MAI 1.00000000 1.00000000 6 X Dollar Tree Stores Inc. 9170 03-31-2031 0 0 01-01-2025 12-31-2025 0.00000000 144844.93000000 0.00000000 23427.65000000 0.00000000 121417.28000000 0.00000000 120383.64000000 40531.96000000 0.00000000 3.00000000 0.00000000 2.97000000 F 12-31-2025 Family Dollar - Lufkin 419 North Timberland Drive Lufkin TX 75901 ANGELINA RT 9180 9180 0 0 2016 1910000.00000000 03-22-2021 1790000.00000000 03-22-2021 MAI 1.00000000 1.00000000 6 X Family Dollar Stores 9180 06-30-2030 0 0 01-01-2025 12-31-2025 0.00000000 120586.10000000 0.00000000 4757.77000000 0.00000000 115828.33000000 0.00000000 114842.85000000 38643.37000000 0.00000000 3.00000000 0.00000000 2.97000000 F 12-31-2025 Dollar General - Converse 5822 Farm-to-Market Road 1516 North Converse TX 78109 BEXAR RT 9026 9026 0 0 2021 1790000.00000000 03-30-2021 1775000.00000000 03-20-2021 MAI 1.00000000 1.00000000 6 X Dollar General 9026 04-30-2036 0 0 01-01-2025 12-31-2025 0.00000000 138511.32000000 0.00000000 36452.88000000 0.00000000 102058.44000000 0.00000000 101139.65000000 36028.41000000 0.00000000 2.83000000 0.00000000 2.81000000 F 12-31-2025 Dollar Tree - Fultondale 1205 Decatur Highway Fultondale AL 35068 JEFFERSON DAVIS RT 9924 9924 0 0 2021 1775000.00000000 03-20-2021 0.00000000 1.00000000 1.00000000 6 X Dollar Tree Stores Inc. 9924 02-28-2031 0 0 01-01-2025 12-31-2025 0.00000000 138769.39000000 0.00000000 38984.83000000 0.00000000 99784.56000000 0.00000000 98865.77000000 36028.41000000 0.00000000 2.77000000 0.00000000 2.74000000 F 12-31-2025 Dollar General - Anderson 3731 Highway 81 North Anderson SC 29621 ANDERSON RT 9026 9026 0 0 2016 1700000.00000000 03-28-2021 1700000.00000000 03-28-2021 MAI 1.00000000 1.00000000 6 X Dollar General 9026 07-31-2031 0 0 01-01-2025 12-31-2025 0.00000000 135325.16000000 0.00000000 39916.63000000 0.00000000 95408.53000000 0.00000000 94508.26000000 35302.03000000 0.00000000 2.70000000 0.00000000 2.68000000 F 12-31-2025 Dollar Tree - Martins Ferry 500 South Zane Highway Martins Ferry OH 43935 BELMONT RT 9950 9950 0 0 2020 1375000.00000000 04-02-2021 1375000.00000000 04-02-2021 MAI 1.00000000 1.00000000 6 X Dollar Tree Stores Inc. 9950 01-31-2031 0 0 01-01-2025 12-31-2025 0.00000000 124378.17000000 0.00000000 33918.63000000 0.00000000 90459.54000000 0.00000000 89733.40000000 28474.06000000 0.00000000 3.18000000 0.00000000 3.15000000 F 12-31-2025 false false 42455040.88000000 123384.96000000 0.03375000 0.00011840 123384.96000000 0.00000000 0.00000000 0.00000000 0.00000000 42455040.88000000 42455040.88000000 04-01-2026 1 false 0.00000000 0.00000000 16005.50000000 0.00000000 0.00000000 KeyBank Real Estate Capital false 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 Prospectus Loan ID 6 1 03-12-2026 04-13-2026 CREFI 04-28-2021 42346743.00000000 120 05-06-2031 0 0.03530000 0.03530000 3 1 120 06-06-2021 false WL 3 126300.14000000 42346743.00000000 1 6 6 0 false false false false false 0 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 OmniMax - Lancaster 450 Richardson Drive Lancaster PA 17603 LANCASTER IN 226579 226579 0 0 1979 1994 23600000.00000000 MAI 03-29-2021 23600000.00000000 03-29-2021 MAI 1.00000000 1.00000000 6 N OmniMax International LLC 226579 04-27-2041 0 0 01-01-2025 09-30-2025 0.00000000 3452224.00000000 0.00000000 283168.72000000 0.00000000 3169055.28000000 0.00000000 3000488.28000000 CREFC 1137739.38000000 0.00000000 2.79000000 0.00000000 2.64000000 F 12-31-2025 OmniMax - Feasterville 805 Pennsylvania Boulevard Feasterville-Trevose PA 19053 BUCKS IN 115792 115792 0 0 1965 1998 15400000.00000000 03-30-2021 15400000.00000000 03-30-2021 MAI 1.00000000 1.00000000 6 N OmniMax International LLC 115792 04-27-2041 0 0 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 F 12-31-2025 OmniMax - Jacksonville 6940 Stuart Avenue Jacksonville FL 32254 DUVAL IN 106820 106820 0 0 1991 8900000.00000000 03-29-2021 8900000.00000000 03-29-2021 MAI 1.00000000 1.00000000 6 N OmniMax International LLC 106820 04-27-2041 0 0 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 F 12-31-2025 OmniMax - Romoland 28921 CA-74 Romoland CA 92585 RIVERSIDE IN 60113 60113 0 0 1967 1988 8300000.00000000 03-31-2021 8300000.00000000 03-31-2021 MAI 1.00000000 1.00000000 6 N OmniMax International LLC 60113 04-27-2041 0 0 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 F 12-31-2025 OmniMax - Cleveland 799 Industrial Drive Southwest Cleveland TN 37311 BRADLEY IN 62280 62280 0 0 1998 4650000.00000000 04-02-2021 4650000.00000000 04-02-2021 MAI 1.00000000 1.00000000 6 N OmniMax International LLC 62280 04-27-2041 0 0 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 F 12-31-2025 OmniMax - Waco 2525 Gholson Road Waco TX 76704 MCLENNAN IN 64213 64213 0 0 1983 4350000.00000000 03-24-2021 4350000.00000000 03-24-2021 MAI 1.00000000 1.00000000 6 N OmniMax International LLC 64213 04-27-2041 0 0 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 F 12-31-2025 false false 42346743.00000000 128722.34000000 0.03530000 0.00011840 128722.34000000 0.00000000 0.00000000 0.00000000 0.00000000 42346743.00000000 42346743.00000000 04-06-2026 1 false 0.00000000 0.00000000 634.74000000 0.00000000 0.00000000 KeyBank Real Estate Capital false 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 Prospectus Loan ID 7 1 03-12-2026 04-13-2026 CREFI 04-30-2021 41000000.00000000 120 05-06-2031 0 0.03660000 0.03660000 3 1 120 06-06-2021 false WL 3 126786.81000000 41000000.00000000 1 4 4 0 false false false false false 0 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 Compass Self Storage - Conyers 1602 Lakefield Drive Southeast Conyers GA 30013 ROCKDALE SS 0 0 112625 112625 1996 2018 21300000.00000000 MAI 03-03-2021 21300000.00000000 03-03-2021 MAI 0.88900000 0.71690000 6 N 0 0 0 01-01-2025 12-31-2025 0.00000000 1224688.00000000 0.00000000 460612.37000000 0.00000000 764075.63000000 0.00000000 746055.63000000 CREFC 463854.08000000 0.00000000 1.65000000 0.00000000 1.61000000 F 12-31-2025 Compass Self Storage - Fairburn 8335 Senoia Road Fairburn GA 30213 FULTON SS 0 0 111413 111413 2003 2020 19450000.00000000 03-03-2021 19450000.00000000 03-03-2021 MAI 0.87100000 0.59690000 6 N 0 0 0 01-01-2025 12-31-2025 0.00000000 1452345.00000000 0.00000000 530821.09000000 0.00000000 921523.91000000 0.00000000 910382.91000000 430456.61000000 0.00000000 2.14000000 0.00000000 2.11000000 F 12-31-2025 Compass Self Storage - Tampa 14529 Bruce B Downs Boulevard Tampa FL 33613 HILLSBOROUGH SS 0 0 47700 47700 1999 11000000.00000000 03-11-2021 0.00000000 0.81000000 0.74600000 6 N 0 0 0 01-01-2025 12-31-2025 0.00000000 1180108.00000000 0.00000000 473294.20000000 0.00000000 706813.80000000 0.00000000 697273.80000000 374794.22000000 0.00000000 1.89000000 0.00000000 1.86000000 F 12-31-2025 Compass Self Storage - Whitsett 6605 Burlington Road Whitsett NC 27377 GUILFORD SS 0 0 100685 100685 2005 2017 16600000.00000000 03-10-2021 16600000.00000000 03-10-2021 MAI 0.87200000 0.84280000 6 N 0 0 0 01-01-2025 09-30-2025 0.00000000 915075.00000000 0.00000000 346594.02000000 0.00000000 568480.98000000 0.00000000 561325.98000000 281351.80000000 0.00000000 2.02000000 0.00000000 2.00000000 F 12-31-2025 false false 41000000.00000000 129218.33000000 0.03660000 0.00040590 129218.33000000 0.00000000 0.00000000 0.00000000 0.00000000 41000000.00000000 41000000.00000000 04-06-2026 1 false 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 KeyBank Real Estate Capital false 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 Prospectus Loan ID 8 1 03-12-2026 04-13-2026 CREFI 04-21-2021 39100000.00000000 120 05-06-2031 360 0.03820000 0.03820000 3 1 48 06-06-2021 false WL 5 126197.06000000 39100000.00000000 1 1 1 0 false false false false false 0 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 1625 & 1747 North Market 1625 & 1747 North Market Boulevard Sacramento CA 95834 SACRAMENTO OF 315372 315372 0 0 1991 2004 57500000.00000000 MAI 01-19-2021 57500000.00000000 01-19-2021 MAI 0.98900000 0.97740000 6 N Veterans Admin 206709 08-31-2029 Veterans Admin 68396 02-28-2030 Veterans Admin 20341 07-31-2034 01-01-2025 09-30-2025 0.00000000 5792933.18000000 0.00000000 2509586.45000000 0.00000000 3283346.73000000 0.00000000 2941109.73000000 CREFC 1357029.69000000 0.00000000 2.42000000 0.00000000 2.17000000 F 01-23-2026 false false 38526871.20000000 182634.77000000 0.03820000 0.00021840 126732.00000000 0.00000000 55902.77000000 0.00000000 0.00000000 38470968.43000000 38470968.43000000 04-06-2026 1 false 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 KeyBank Real Estate Capital false 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 Prospectus Loan ID 9 1 03-12-2026 04-13-2026 DBRI 04-16-2021 37200000.00000000 120 05-06-2031 0 0.03623000 0.03623000 3 1 120 06-06-2021 false WL 3 113872.90000000 37200000.00000000 1 1 1 0 false false false false false 0 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 8111 Gatehouse Road 8111 Gatehouse Road Falls Church VA 22042 FAIRFAX OF 275745 275745 0 0 1973 2004 57250000.00000000 MAI 02-05-2021 57250000.00000000 03-02-2021 MAI 0.92100000 0.50710000 6 N United States of America 70056 07-15-2031 United States Postal Service 41403 06-30-2029 United States Postal Service 12090 02-20-2030 01-01-2025 09-30-2025 0.00000000 3208196.62000000 0.00000000 1657736.59000000 0.00000000 1550460.03000000 0.00000000 1188544.53000000 CREFC 1025792.09000000 0.00000000 1.51000000 0.00000000 1.16000000 F 09-30-2025 false false 37200000.00000000 116056.77000000 0.03623000 0.00011840 116056.77000000 0.00000000 0.00000000 0.00000000 0.00000000 37200000.00000000 37200000.00000000 04-06-2026 1 false 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 KeyBank Real Estate Capital false 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 Prospectus Loan ID 11 1 03-12-2026 04-13-2026 CREFI 04-30-2021 30000000.00000000 84 05-06-2028 360 0.03330000 0.03330000 3 1 12 06-06-2021 false WL 5 84406.25000000 30000000.00000000 1 24 24 0 false false false false false 0 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 Kohl's Nicholasville 150 Kohls Drive Nicholasville KY 40356 JESSAMINE RT 86982 86982 0 0 2002 9400000.00000000 MAI 03-25-2021 9400000.00000000 03-25-2021 MAI 1.00000000 1.00000000 6 X Kohls Department Stores 86982 01-31-2030 0 0 01-01-2025 12-31-2025 0.00000000 3601165.08000000 0.00000000 492252.34000000 0.00000000 3108912.74000000 0.00000000 2996012.74000000 CREFC 1582592.64000000 0.00000000 1.96000000 0.00000000 1.89000000 F 12-31-2025 Fresenius - Medical Center 905 Medical Center Parkway Selma AL 36701 DALLAS OF 11305 11305 0 0 1998 4900000.00000000 04-06-2021 4900000.00000000 04-06-2021 MAI 1.00000000 1.00000000 6 X Fresenius Medical Care 11305 10-31-2029 0 0 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 F 12-31-2025 Walgreens - Greenville 1000 East Main Street Greenville OH 45331 DARKE RT 13650 13650 0 0 2006 4100000.00000000 04-02-2021 4100000.00000000 04-02-2021 MAI 1.00000000 1.00000000 6 X WALGREENS PHARMACY 13650 11-30-2082 0 0 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 F 12-31-2025 Fresenius - Park Place 200 South Park Place Selma AL 36701 DALLAS OF 8983 8983 0 0 2003 3400000.00000000 04-06-2021 3400000.00000000 04-06-2021 MAI 1.00000000 1.00000000 6 X Fresenius Management Services Inc. 8983 10-31-2029 0 0 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 F 12-31-2025 Fresenius - Camden 229 Camden Bypass Camden AL 36726 WILCOX OF 6503 6503 0 0 1998 2600000.00000000 04-06-2021 2600000.00000000 04-06-2021 MAI 1.00000000 1.00000000 6 X Fresenius Management Services Inc. 6503 10-31-2029 0 0 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 F 12-31-2025 Dollar General - Middleton 704 South Main Street Middleton TN 38052 HARDEMAN RT 12406 12406 0 0 2014 1700000.00000000 03-27-2021 1700000.00000000 03-27-2021 MAI 1.00000000 1.00000000 6 X Dollar General 12406 06-30-2029 0 0 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 F 12-31-2025 Dollar General - Walnut 221 Gary Boyd Pass Walnut MS 38683 TIPPAH RT 10542 10542 0 0 2014 1600000.00000000 03-27-2021 1600000.00000000 03-27-2021 MAI 1.00000000 1.00000000 6 X Dollar General 10542 10-31-2029 0 0 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 F 12-31-2025 Dollar General - Corbin 2055 US Highway 26 Corbin KY 40701 WHITLEY RT 9026 9026 0 0 2014 1450000.00000000 03-22-2021 1450000.00000000 03-22-2021 MAI 1.00000000 1.00000000 6 X Dollar General 9026 08-31-2029 0 0 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 F 12-31-2025 Dollar General - Memphis 4245 Raleigh-Millington Road Memphis TN 38128 SHELBY RT 9100 9100 0 0 2014 1400000.00000000 03-27-2021 1400000.00000000 03-27-2021 MAI 1.00000000 1.00000000 6 X Dollar General 9100 11-30-2029 0 0 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 F 12-31-2025 Dollar General - Hazard 31 Trus Joist Lane Hazard KY 41727 PERRY RT 9026 9026 0 0 2013 1250000.00000000 03-22-2021 1250000.00000000 03-22-2021 MAI 1.00000000 1.00000000 6 X Dollar General 9026 04-30-2028 0 0 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 F 12-31-2025 Dollar General - Moscow 15145 Tennessee Highway 57 Moscow TN 38057 FAYETTE RT 9026 9026 0 0 2014 1300000.00000000 03-27-2021 1300000.00000000 03-27-2021 MAI 1.00000000 1.00000000 6 X Dollar General 9026 07-31-2029 0 0 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 F 12-31-2025 Dollar General - Pineville 3616 US Highway 119 Pineville KY 40977 BELL RT 9100 9100 0 0 2014 1250000.00000000 03-22-2021 1250000.00000000 03-22-2021 MAI 1.00000000 1.00000000 6 X Dollar General 9100 09-30-2029 0 0 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 F 12-31-2025 Dollar General - Jeffersonville 8220 Main Street Jeffersonville KY 40337 MONTGOMERY RT 9026 9026 0 0 2016 1200000.00000000 03-22-2021 1200000.00000000 03-22-2021 MAI 1.00000000 1.00000000 6 X Dollar General 9026 08-31-2031 0 0 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 F 12-31-2025 Dollar General - Irvine 286 Spout Springs Road Irvine KY 40336 ESTILL RT 9100 9100 0 0 2013 1200000.00000000 03-22-2021 1200000.00000000 03-22-2021 MAI 1.00000000 1.00000000 6 X Dollar General 9100 07-31-2028 0 0 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 F 12-31-2025 Dollar General - Judsonia 551 Arkansas Highway 385 Judsonia AR 72081 WHITE RT 9026 9026 0 0 2014 1300000.00000000 04-01-2021 1300000.00000000 04-01-2021 MAI 1.00000000 1.00000000 6 X Dollar General 9026 08-31-2029 0 0 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 F 12-31-2025 Dollar General - Mooreville 3590 Mississippi Highway 178 Mooreville MS 38857 LEE RT 9026 9026 0 0 2014 1200000.00000000 03-27-2021 1200000.00000000 03-27-2021 MAI 1.00000000 1.00000000 6 X Dollar General 9026 02-28-2029 0 0 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 F 12-31-2025 Dollar General - Williamsburg 30 Highway 904 East Williamsburg KY 40769 WHITLEY RT 9026 9026 0 0 2017 1150000.00000000 03-22-2021 1150000.00000000 03-22-2021 MAI 1.00000000 1.00000000 6 X Dollar General 9026 05-31-2032 0 0 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 F 12-31-2025 Dollar General - Yosemite 7103 East Kentucky 70 Middleburg KY 42566 CASEY RT 9026 9026 0 0 2014 1175000.00000000 03-23-2021 1175000.00000000 03-23-2021 MAI 1.00000000 1.00000000 6 X Dollar General 9026 08-31-2029 0 0 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 F 12-31-2025 Dollar General - Evening Shade 2115 Evening Shade Drive Evening Shade AR 72532 SHARP RT 9100 9100 0 0 2014 1200000.00000000 04-01-2021 1200000.00000000 04-01-2021 MAI 1.00000000 1.00000000 6 X Dollar General 9100 07-31-2029 0 0 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 F 12-31-2025 Dollar General - Forrest City 5140 North Washington Street Forrest City AR 72335 SAINT FRANCIS RT 9026 9026 0 0 2014 1200000.00000000 04-01-2021 1200000.00000000 04-01-2021 MAI 1.00000000 1.00000000 6 X Dollar General 9026 02-28-2029 0 0 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 F 12-31-2025 Dollar General - Hazel Green 1393 Kentucky Highway 205 North Hazel Green KY 41332 WOLFE RT 9026 9026 0 0 2016 1125000.00000000 03-22-2021 1125000.00000000 03-22-2021 MAI 1.00000000 1.00000000 6 X Dollar General 9026 03-31-2031 0 0 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 F 12-31-2025 Dollar General - Morehead 6420 Christy Creek Road Morehead KY 40351 ROWAN RT 9100 9100 0 0 2014 1125000.00000000 03-22-2021 1125000.00000000 03-22-2021 MAI 1.00000000 1.00000000 6 X Dollar General 9100 06-30-2029 0 0 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 F 12-31-2025 Dollar General - Pontotoc 302 East Oxford Street Pontotoc MS 38863 PONTOTOC RT 9026 9026 0 0 2014 1200000.00000000 03-27-2021 1200000.00000000 03-27-2021 MAI 1.00000000 1.00000000 6 X Dollar General 9026 05-31-2029 0 0 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 F 12-31-2025 Dollar General - North Middleton 250 Mount Sterling Road North Middletown KY 40357 BOURBON RT 9026 9026 0 0 2015 1075000.00000000 03-22-2021 1075000.00000000 03-22-2021 MAI 1.00000000 1.00000000 6 X Dollar General 9026 06-30-2030 0 0 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 F 12-31-2025 false false 27674924.53000000 131882.72000000 0.03330000 0.00011840 79357.85000000 0.00000000 52524.87000000 0.00000000 0.00000000 27622399.66000000 27622399.66000000 04-06-2026 1 false 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 KeyBank Real Estate Capital false 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 Prospectus Loan ID 12 1 03-12-2026 04-13-2026 JPMCB 04-23-2021 27000000.00000000 120 05-01-2031 0 0.03278000 0.03278000 3 1 120 06-01-2021 false WL 3 74779.38000000 27000000.00000000 1 1 1 0 false false false false false 0 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 Rockland Center 43 East Route 59 Nanuet NY 10954 ROCKLAND RT 251352 251352 0 0 1962 1985 62500000.00000000 MAI 02-19-2021 0.00000000 0.98700000 0.99200000 6 X Marshalls 27623 02-28-2035 TJ Maxx 27000 09-30-2030 Home Goods Inc 25077 08-31-2028 01-01-2025 09-30-2025 0.00000000 5543411.00000000 0.00000000 1974204.00000000 0.00000000 3569207.00000000 0.00000000 3309549.00000000 CREFC 673629.00000000 0.00000000 5.30000000 0.00000000 4.91000000 F 09-30-2025 false false 27000000.00000000 76213.50000000 0.03278000 0.00031840 76213.50000000 0.00000000 0.00000000 0.00000000 0.00000000 27000000.00000000 27000000.00000000 04-01-2026 1 false 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 KeyBank Real Estate Capital false 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 Prospectus Loan ID 13 1 03-12-2026 04-13-2026 JPMCB 04-30-2021 25000000.00000000 120 05-01-2031 0 0.03330000 0.03330000 3 1 120 06-01-2021 false WL 3 70338.54000000 25000000.00000000 1 1 1 0 false false false false false 0 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 195 Church 195 Church Street New Haven CT 6510 NEW HAVEN OF 241889 241889 0 0 1974 2018 37600000.00000000 MAI 03-15-2021 0.00000000 0.88300000 0.83070000 6 X Yale New Haven Health services 28134 05-31-2026 Carmody Torrance Sandake 23000 08-31-2031 Neubert Pepe & Monteith 17942 08-31-2031 01-01-2025 09-30-2025 0.00000000 4110755.66000000 0.00000000 2734483.00000000 0.00000000 1376272.66000000 0.00000000 1008056.66000000 CREFC 633047.00000000 0.00000000 2.17000000 0.00000000 1.59000000 F 09-30-2025 false false 25000000.00000000 71687.50000000 0.03330000 0.00041840 71687.50000000 0.00000000 0.00000000 0.00000000 0.00000000 25000000.00000000 25000000.00000000 04-01-2026 1 false 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 KeyBank Real Estate Capital false 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 Prospectus Loan ID 14 1 03-12-2026 04-13-2026 CREFI 04-28-2021 24050000.00000000 120 05-06-2031 0 0.03500000 0.03500000 3 1 120 06-06-2021 false WL 3 71120.08000000 24050000.00000000 1 2 2 0 false false false false false 0 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 3 Odell Plaza 3 Odell Plaza Yonkers NY 10701 WESTCHESTER OF 71065 71065 0 0 1982 1990 22300000.00000000 MAI 03-01-2021 0.00000000 1.00000000 1.00000000 6 N Montefiore Medical Center 71065 03-31-2032 3 ODELL SOLAR LL 0 02-29-2048 VERIZON NEW YORK 0 12-31-2099 01-01-2025 12-31-2025 0.00000000 4812952.64000000 0.00000000 2234175.82000000 0.00000000 2578776.82000000 0.00000000 2355489.82000000 CREFC 853440.97000000 0.00000000 3.02000000 0.00000000 2.76000000 F 09-30-2025 3 Executive Boulevard 3 Executive Boulevard Yonkers NY 10701 WESTCHESTER OF 59542 59542 0 0 1990 15500000.00000000 03-01-2021 0.00000000 0.97900000 0.97940000 6 N Montefiore Medical Center 58317 03-31-2032 Cablevision 0 12-31-2099 Verizon 0 12-31-2099 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 F 12-31-2025 false false 24050000.00000000 72484.03000000 0.03500000 0.00011840 72484.03000000 0.00000000 0.00000000 0.00000000 0.00000000 24050000.00000000 24050000.00000000 04-06-2026 1 false 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 KeyBank Real Estate Capital false 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 Prospectus Loan ID 15 1 03-12-2026 04-13-2026 CREFI 05-03-2021 22000000.00000000 60 05-06-2026 0 0.03510000 0.03510000 3 1 60 06-06-2021 false WL 3 65243.75000000 22000000.00000000 1 1 1 0 false false false false false 0 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 154 Scott Avenue 154 Scott Avenue Brooklyn NY 11237 KINGS OF 111475 111475 0 0 1928 2021 52500000.00000000 MAI 10-01-2021 49300000.00000000 03-01-2021 MAI 0.95800000 0.99110000 6 X Palm Sunrise 154 LLC 15000 05-31-2031 PG - 154 LLC 15000 03-31-2026 S.P.A. 154 12361 12-31-2025 01-01-2024 12-31-2024 0.00000000 3091071.44000000 0.00000000 727831.85000000 0.00000000 2363239.59000000 0.00000000 2247619.59000000 CREFC 785070.00000000 0.00000000 3.01000000 0.00000000 2.86000000 F 12-31-2024 false false 22000000.00000000 66495.00000000 0.03510000 0.00011840 66495.00000000 0.00000000 0.00000000 0.00000000 0.00000000 22000000.00000000 22000000.00000000 04-06-2026 1 false 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 KeyBank Real Estate Capital false 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 Prospectus Loan ID 17 1 03-12-2026 04-13-2026 GSBI 03-06-2020 20000000.00000000 120 03-06-2030 0 0.03139000 0.03139000 3 1 120 04-06-2020 false PP 3 53043.29000000 20000000.00000000 1 1 1 0 false false false false false 0 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 JW Marriott Nashville 201 8th Avenue South Nashville TN 37203 DAVIDSON LO 0 0 533 533 2018 301000000.00000000 MAI 11-10-2020 0.00000000 0.18400000 0.83070000 6 X 0 0 0 01-01-2025 12-31-2025 0.00000000 114902493.00000000 0.00000000 82374620.00000000 0.00000000 32527873.00000000 0.00000000 27931773.00000000 CREFC 5887805.00000000 0.00000000 5.52000000 0.00000000 4.74000000 F 12-31-2025 false false 20000000.00000000 54060.56000000 0.03139000 0.00011840 54060.56000000 0.00000000 0.00000000 0.00000000 0.00000000 20000000.00000000 20000000.00000000 04-06-2026 1 false 0.00000000 0.00000000 222.75000000 0.00000000 0.00000000 KeyBank Real Estate Capital false 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 Prospectus Loan ID 18 1 03-12-2026 04-13-2026 JPMCB 05-03-2021 18000000.00000000 121 06-01-2031 0 0.03126000 0.03126000 3 1 121 06-01-2021 false WL 3 47541.25000000 18000000.00000000 1 1 1 0 false false false false false 0 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 Gardens Plaza 3250-3300 PGA Boulevard Palm Beach Gardens FL 33410 PALM BEACH OF 89623 89623 0 0 1987 30800000.00000000 MAI 04-05-2021 0.00000000 0.83000000 0.93590000 6 X Carr Riggs & Ingram LLC 10009 07-31-2030 THE STRIANO FIN GROUP LLC 8540 04-14-2028 ELLRICH NEAL SMITH & STOHLMAN P.A. 7971 09-30-2033 01-01-2025 09-30-2025 0.00000000 3279966.00000000 0.00000000 1438247.00000000 0.00000000 1841719.00000000 0.00000000 1727449.75000000 CREFC 427871.00000000 0.00000000 4.30000000 0.00000000 4.04000000 F 09-30-2025 false false 18000000.00000000 48453.00000000 0.03126000 0.00011840 48453.00000000 0.00000000 0.00000000 0.00000000 0.00000000 18000000.00000000 18000000.00000000 04-01-2026 1 false 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 KeyBank Real Estate Capital false 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 Prospectus Loan ID 19 1 03-12-2026 04-13-2026 JPMCB 04-28-2021 16000000.00000000 120 05-01-2031 0 0.03391000 0.03391000 3 1 120 06-01-2021 false WL 3 45841.30000000 16000000.00000000 1 1 1 0 false false false false false 0 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 Carlsbad Commerce Center 2185-2237 Faraday Avenue Carlsbad CA 92008 SAN DIEGO MU 145759 145759 0 0 1984 2004 26000000.00000000 MAI 03-15-2021 26000000.00000000 03-15-2021 MAI 0.88200000 0.87800000 6 N CTM APARTMENT SERVICES 7984 12-31-2028 Advanced Communications Inc. 7364 07-31-2028 ZIA KA INC 6248 11-30-2026 01-01-2025 09-30-2025 0.00000000 1940067.00000000 0.00000000 638056.00000000 0.00000000 1302011.00000000 0.00000000 1247351.30000000 CREFC 412572.00000000 0.00000000 3.16000000 0.00000000 3.02000000 F 12-31-2025 false false 16000000.00000000 46720.44000000 0.03391000 0.00041840 46720.44000000 0.00000000 0.00000000 0.00000000 0.00000000 16000000.00000000 16000000.00000000 04-01-2026 1 false 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 KeyBank Real Estate Capital false 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 Prospectus Loan ID 20 1 03-12-2026 04-13-2026 JPMCB 05-04-2021 15775000.00000000 121 06-01-2031 0 0.03432000 0.03432000 3 1 121 06-01-2021 false WL 3 45743.12000000 15775000.00000000 1 1 1 0 false false false false false 0 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 Mission Courtyard 5030 Camino De La Siesta San Diego CA 92101 SAN DIEGO OF 86579 86579 0 0 1980 2018 23900000.00000000 MAI 04-14-2021 23900000.00000000 04-14-2021 MAI 0.86100000 0.93000000 6 N Corinthian Title Company 12810 02-28-2031 United Nurses Association 7208 02-29-2028 Metro Family Physicians group 6095 08-31-2035 01-01-2025 09-30-2025 0.00000000 2237046.00000000 0.00000000 1036218.00000000 0.00000000 1200828.00000000 0.00000000 1122906.75000000 CREFC 411688.00000000 0.00000000 2.92000000 0.00000000 2.73000000 F 09-30-2025 false false 15775000.00000000 46620.38000000 0.03432000 0.00041840 46620.38000000 0.00000000 0.00000000 0.00000000 0.00000000 15775000.00000000 15775000.00000000 04-01-2026 1 false 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 KeyBank Real Estate Capital false 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 Prospectus Loan ID 22 1 03-12-2026 04-13-2026 DBRI 04-20-2021 14275000.00000000 120 05-06-2031 0 0.03478000 0.03478000 3 1 120 06-06-2021 false WL 3 41948.34000000 14275000.00000000 1 1 1 0 false false false false false 0 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 Florida International Plaza 10520 Southwest 8th Street Miami FL 33174 MIAMI-DADE RT 71796 71796 0 0 1979 24000000.00000000 MAI 01-27-2021 10850000.00000000 01-27-2021 MAI 0.91800000 1.00000000 6 N Ross Stores Inc 19201 09-30-2031 Sunshine Restraunt 4530 11-30-2058 Ibiley Uniforms 4050 11-30-2028 01-01-2025 12-31-2025 0.00000000 2929784.18000000 0.00000000 1077548.63000000 0.00000000 1852235.55000000 0.00000000 1777490.55000000 CREFC 503380.11000000 0.00000000 3.68000000 0.00000000 3.53000000 F 12-31-2025 false false 14275000.00000000 42752.83000000 0.03478000 0.00011840 42752.83000000 0.00000000 0.00000000 0.00000000 0.00000000 14275000.00000000 14275000.00000000 04-06-2026 1 false 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 KeyBank Real Estate Capital false 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 Prospectus Loan ID 23 1 03-12-2026 04-13-2026 CREFI 04-19-2021 14100000.00000000 120 05-06-2031 0 0.03600000 0.03600000 3 1 120 06-06-2021 false WL 3 42887.50000000 14100000.00000000 1 1 1 0 false false false false false 0 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 991 Willoughby Avenue 991 Willoughby Avenue Brooklyn NY 11221 KINGS MF 0 0 36 36 2017 21300000.00000000 MAI 01-20-2021 21300000.00000000 01-20-2021 MAI 1.00000000 1.00000000 6 N 0 0 0 01-01-2025 12-31-2025 0.00000000 911531.00000000 0.00000000 120106.83000000 0.00000000 791424.17000000 0.00000000 778397.17000000 CREFC 514650.00000000 0.00000000 1.54000000 0.00000000 1.51000000 F 12-31-2025 false false 14100000.00000000 43710.00000000 0.03600000 0.00011840 43710.00000000 0.00000000 0.00000000 0.00000000 0.00000000 14100000.00000000 14100000.00000000 04-06-2026 1 false 0.00000000 0.00000000 120.54000000 0.00000000 0.00000000 KeyBank Real Estate Capital false 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 Prospectus Loan ID 24 1 03-12-2026 04-13-2026 CREFI 04-22-2021 13500000.00000000 120 05-06-2031 0 0.03700000 0.03700000 3 1 120 06-06-2021 false WL 3 42203.13000000 13500000.00000000 1 1 1 0 false false false false false 0 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 42-09 47th Avenue 42-09 47th Avenue Sunnyside NY 11104 QUEENS MF 0 0 78 78 1934 20800000.00000000 MAI 03-17-2021 0.00000000 0.98700000 0.96150000 6 X 0 0 0 01-01-2025 06-30-2025 0.00000000 1089109.00000000 0.00000000 527905.20000000 0.00000000 561203.80000000 0.00000000 546369.30000000 CREFC 252525.00000000 0.00000000 2.22000000 0.00000000 2.16000000 F 09-30-2025 false false 13500000.00000000 43012.50000000 0.03700000 0.00011840 43012.50000000 0.00000000 0.00000000 0.00000000 0.00000000 13500000.00000000 13500000.00000000 04-06-2026 1 false 0.00000000 0.00000000 48.08000000 0.00000000 0.00000000 KeyBank Real Estate Capital false 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 Prospectus Loan ID 25 1 03-12-2026 04-13-2026 GSBI 04-30-2021 13200000.00000000 120 05-06-2031 0 0.03979000 0.03979000 3 1 120 06-06-2021 false WL 3 44376.90000000 13200000.00000000 1 4 4 0 false false false false false 0 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 4415 3rd Avenue 4415 3rd Avenue Bronx NY 10457 BRONX MF 0 0 20 20 1967 2020 7700000.00000000 MAI 03-24-2021 0.00000000 1.00000000 1.00000000 6 X 0 0 0 01-01-2025 12-31-2025 0.00000000 531602.75000000 0.00000000 110432.18000000 0.00000000 421170.57000000 0.00000000 415853.27000000 CREFC 208695.71000000 0.00000000 2.02000000 0.00000000 1.99000000 F 12-31-2025 104 Linden Boulevard 104 Linden Boulevard Brooklyn NY 11226 KINGS MF 0 0 15 15 1900 2020 5800000.00000000 03-25-2021 0.00000000 0.93300000 1.00000000 6 X 0 0 0 01-01-2025 12-31-2025 0.00000000 331931.59000000 0.00000000 75226.77000000 0.00000000 256704.82000000 0.00000000 252699.55000000 157200.75000000 0.00000000 1.63000000 0.00000000 1.61000000 F 12-31-2025 1416 Saint Marks Avenue 1416 Saint Marks Avenue Brooklyn NY 11233 KINGS MF 0 0 8 8 1920 2020 4250000.00000000 03-25-2021 0.00000000 1.00000000 1.00000000 6 X 0 0 0 01-01-2025 12-31-2025 0.00000000 252013.83000000 0.00000000 66549.06000000 0.00000000 185464.77000000 0.00000000 182530.01000000 115184.69000000 0.00000000 1.61000000 0.00000000 1.58000000 F 12-31-2025 4417 3rd Avenue 4417 3rd Avenue Bronx NY 10457 BRONX MF 0 0 4 4 1931 1900000.00000000 03-24-2021 0.00000000 1.00000000 1.00000000 6 X 0 0 0 01-01-2025 12-31-2025 0.00000000 130920.01000000 0.00000000 45585.53000000 0.00000000 85334.48000000 0.00000000 84022.45000000 51494.96000000 0.00000000 1.66000000 0.00000000 1.63000000 F 12-31-2025 false false 13200000.00000000 45227.97000000 0.03979000 0.00011840 45227.97000000 0.00000000 0.00000000 0.00000000 0.00000000 13200000.00000000 13200000.00000000 04-06-2026 1 false 0.00000000 0.00000000 48.08000000 0.00000000 0.00000000 KeyBank Real Estate Capital false 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 Prospectus Loan ID 26 1 03-12-2026 04-13-2026 JPMCB 04-01-2021 13200000.00000000 120 04-06-2031 0 0.04230000 0.04230000 3 1 120 05-06-2021 false WL 3 47176.25000000 13200000.00000000 1 1 1 0 false false false false false 0 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 Wyndham Kissimmee Celebration - Leased Fee 3011 Maingate Lane Kissimmee FL 34747 OSCEOLA LO 0 0 704365 704365 16600000.00000000 MAI 03-12-2021 0.00000000 0.00000000 1.00000000 6 X Maingate Propco LLC 704365 01-21-2120 0 0 01-01-2025 09-30-2025 0.00000000 745251.00000000 0.00000000 12748.00000000 0.00000000 732503.00000000 0.00000000 732503.00000000 CREFC 424586.00000000 0.00000000 1.73000000 0.00000000 1.73000000 F 12-31-2025 false false 13200000.00000000 48081.00000000 0.04230000 0.00051840 48081.00000000 0.00000000 0.00000000 0.00000000 0.00000000 13200000.00000000 13200000.00000000 04-06-2026 1 false 0.00000000 0.00000000 3500.00000000 0.00000000 0.00000000 KeyBank Real Estate Capital false 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 Prospectus Loan ID 27 1 03-12-2026 04-13-2026 CREFI 02-18-2021 12500000.00000000 120 03-06-2031 0 0.03210000 0.03210000 3 1 120 04-06-2021 false PP 3 33901.91000000 12500000.00000000 1 1 1 0 false false false false false 0 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 141 Livingston 141 Livingston Street Brooklyn NY 11201 KINGS OF 213745 213745 0 0 1959 2015 182300000.00000000 MAI 02-01-2021 0.00000000 0.99900000 1.00000000 1 X CITY OF NY DEPT OF CITYWIDE ADM SERVICES 206177 12-26-2025 Smith & Livingston Parking LLC 7568 06-30-2027 AT&T Wireless 0 12-31-2027 01-01-2023 09-30-2023 0.00000000 12216907.00000000 0.00000000 5481733.00000000 0.00000000 6735174.00000000 0.00000000 6209011.00000000 CREFC 2440937.00000000 0.00000000 2.76000000 0.00000000 2.54000000 F 09-30-2025 false false 12500000.00000000 34552.08000000 0.03210000 0.00011840 34552.08000000 0.00000000 0.00000000 0.00000000 0.00000000 12500000.00000000 12500000.00000000 04-06-2026 1 false 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 KeyBank Real Estate Capital 10-07-2024 03-17-2026 false 0.00000000 0.00000000 0.00000000 8 0.00000000 0.00000000 0.00000000 Prospectus Loan ID 28 1 03-12-2026 04-13-2026 CREFI 04-29-2021 12000000.00000000 120 05-06-2031 0 0.03650000 0.03650000 3 1 120 06-06-2021 false WL 3 37006.94000000 12000000.00000000 1 1 1 0 false false false false false 0 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 33 West 17th Street 33 West 17th Street New York NY 10011 NEW YORK OF 57500 57500 0 0 1907 2017 43000000.00000000 MAI 04-01-2021 43000000.00000000 04-01-2021 MAI 0.52100000 0.84150000 6 N Prizeout Corp 5750 06-30-2030 Margaux Inc 5750 09-30-2028 Antler Supply 5750 12-31-2027 01-01-2025 12-31-2025 0.00000000 2770760.00000000 0.00000000 753036.73000000 0.00000000 2017723.27000000 0.00000000 1929320.23000000 CREFC 444083.36000000 0.00000000 4.54000000 0.00000000 4.34000000 F 12-31-2025 false false 12000000.00000000 37716.67000000 0.03650000 0.00011840 37716.67000000 0.00000000 0.00000000 0.00000000 0.00000000 12000000.00000000 12000000.00000000 04-06-2026 1 false 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 KeyBank Real Estate Capital false 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 Prospectus Loan ID 30 1 03-12-2026 04-13-2026 CREFI 04-22-2021 10500000.00000000 120 05-06-2031 0 0.03700000 0.03700000 3 1 120 06-06-2021 false WL 3 32824.65000000 10500000.00000000 1 1 1 0 false false false false false 0 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 43-09 40th Street 43-09 40th Street Sunnyside NY 11104 QUEENS MF 0 0 78 78 1932 16500000.00000000 MAI 03-17-2021 13500000.00000000 03-17-2021 MAI 0.94800000 0.94870000 6 N 0 0 0 01-01-2025 09-30-2025 0.00000000 1299251.00000000 0.00000000 577742.69000000 0.00000000 721508.31000000 0.00000000 700680.81000000 CREFC 295691.69000000 0.00000000 2.44000000 0.00000000 2.37000000 F 09-30-2025 false false 10500000.00000000 33454.17000000 0.03700000 0.00011840 33454.17000000 0.00000000 0.00000000 0.00000000 0.00000000 10500000.00000000 10500000.00000000 04-06-2026 1 false 0.00000000 0.00000000 121.88000000 0.00000000 0.00000000 KeyBank Real Estate Capital false 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 Prospectus Loan ID 31 1 03-12-2026 04-13-2026 CREFI 04-29-2021 10000000.00000000 120 05-06-2031 0 0.03560000 0.03560000 3 1 120 06-06-2021 false WL 3 30078.70000000 10000000.00000000 1 1 1 0 false false false false false 0 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 East Empire Business Park 63065-63085 Northeast 18th Street Bend OR 97701 DESCHUTES IN 144617 144617 0 0 2004 15300000.00000000 MAI 03-20-2021 15300000.00000000 03-20-2021 MAI 1.00000000 0.82890000 6 N Crux Fermentation 40000 07-31-2030 BasX 33748 10-31-2028 Lonza Bend I 24320 01-31-2028 01-01-2025 09-30-2025 0.00000000 1102521.11000000 0.00000000 393066.15000000 0.00000000 709454.96000000 0.00000000 665102.07000000 CREFC 270955.59000000 0.00000000 2.62000000 0.00000000 2.45000000 F 12-31-2025 false false 10000000.00000000 30655.56000000 0.03560000 0.00011840 30655.56000000 0.00000000 0.00000000 0.00000000 0.00000000 10000000.00000000 10000000.00000000 04-06-2026 1 false 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 KeyBank Real Estate Capital false 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 Prospectus Loan ID 32 1 03-12-2026 04-13-2026 DBRI 05-03-2021 7200000.00000000 120 05-06-2031 360 0.03909000 0.03909000 3 1 60 06-06-2021 false WL 5 23779.75000000 7200000.00000000 1 3 3 0 false false false false false 0 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 Burroughs Commons 491 Burroughs Drive Amherst NY 14226 ERIE MF 0 0 16 16 2001 2770000.00000000 MAI 03-04-2021 2770000.00000000 03-04-2021 MAI 1.00000000 1.00000000 6 X 0 0 0 10-01-2023 09-30-2024 0.00000000 310184.00000000 0.00000000 99096.32000000 0.00000000 211087.68000000 0.00000000 204592.31000000 CREFC 107743.62000000 0.00000000 1.96000000 0.00000000 1.90000000 F 12-31-2025 Creekside Apartments 97 Creekside Drive Amherst NY 14228 ERIE MF 0 0 34 34 1968 2006 3660000.00000000 03-04-2021 3660000.00000000 03-04-2021 MAI 0.97000000 1.00000000 6 X 0 0 0 10-01-2023 09-30-2024 0.00000000 519326.76000000 0.00000000 202875.34000000 0.00000000 316451.42000000 0.00000000 310612.69000000 96851.51000000 0.00000000 3.27000000 0.00000000 3.21000000 F 12-31-2025 Hedstrom Manor Estates 46 Getzville Road Amherst NY 14226 ERIE MF 0 0 19 19 1903 2005 3290000.00000000 03-04-2021 3290000.00000000 03-04-2021 MAI 0.94700000 1.00000000 6 X 0 0 0 10-01-2023 09-30-2024 0.00000000 411224.00000000 0.00000000 161829.93000000 0.00000000 249394.07000000 0.00000000 244478.17000000 81543.68000000 0.00000000 3.06000000 0.00000000 3.00000000 F 12-31-2025 false false 7200000.00000000 24235.80000000 0.03909000 0.00011840 24235.80000000 0.00000000 0.00000000 0.00000000 0.00000000 7200000.00000000 7200000.00000000 04-06-2026 1 false 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 KeyBank Real Estate Capital false 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 Prospectus Loan ID 33 1 03-12-2026 04-13-2026 CREFI 04-07-2021 7000000.00000000 120 05-06-2031 0 0.03800000 0.03800000 3 1 120 06-06-2021 false WL 3 22474.54000000 7000000.00000000 1 2 2 0 false false false false false 0 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 528 Armor Storage 1340 Calle De Las Lomas Bernalillo NM 87004 SANDOVAL SS 0 0 79365 79365 2005 7040000.00000000 MAI 03-08-2021 7040000.00000000 03-08-2021 MAI 0.95600000 0.77100000 6 N 0 0 0 01-01-2025 12-31-2025 0.00000000 789771.90000000 0.00000000 285852.07000000 0.00000000 503919.83000000 0.00000000 494043.14000000 CREFC 164101.04000000 0.00000000 3.07000000 0.00000000 3.01000000 F 12-31-2025 Northern Boulevard Storage 3301 Northern Boulevard Northeast Rio Rancho NM 87124 SANDOVAL SS 0 0 48280 48280 1997 2004 4530000.00000000 03-08-2021 4530000.00000000 03-08-2021 MAI 0.96100000 0.90310000 6 N 0 0 0 01-01-2025 12-31-2025 0.00000000 568554.97000000 0.00000000 204579.05000000 0.00000000 363975.92000000 0.00000000 357620.61000000 105593.45000000 0.00000000 3.45000000 0.00000000 3.39000000 F 12-31-2025 false false 7000000.00000000 22905.56000000 0.03800000 0.00011840 22905.56000000 0.00000000 0.00000000 0.00000000 0.00000000 7000000.00000000 7000000.00000000 04-06-2026 1 false 0.00000000 0.00000000 138.64000000 0.00000000 0.00000000 KeyBank Real Estate Capital false 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 Prospectus Loan ID 34 1 03-12-2026 04-13-2026 CREFI 04-20-2021 6597150.00000000 120 05-06-2031 360 0.03880000 0.03880000 3 1 36 06-06-2021 false WL 5 21627.05000000 6597150.00000000 1 1 1 0 false false false false false 0 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 CityLine Havasu Storage 850 London Bridge Road Lake Havasu City AZ 86404 MOHAVE SS 0 0 133212 133212 1971 2020 9700000.00000000 MAI 03-18-2021 0.00000000 0.97700000 0.86960000 6 X 0 0 0 01-01-2025 12-31-2025 0.00000000 1024868.13000000 0.00000000 289368.69000000 0.00000000 735499.44000000 0.00000000 722178.44000000 CREFC 372493.44000000 0.00000000 1.97000000 0.00000000 1.94000000 F 01-12-2026 false false 6382709.05000000 31041.12000000 0.03880000 0.00011840 21325.34000000 0.00000000 9715.78000000 0.00000000 0.00000000 6372993.27000000 6372993.27000000 04-06-2026 1 false 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 KeyBank Real Estate Capital false 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 Prospectus Loan ID 35 1 03-12-2026 04-13-2026 CREFI 04-27-2021 6000000.00000000 120 05-06-2031 0 0.03990000 0.03990000 3 1 120 06-06-2021 false WL 3 20227.08000000 6000000.00000000 1 1 1 0 false false false false false 0 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 90 Manhattan Avenue 90 Manhattan Avenue Brooklyn NY 11206 KINGS MF 0 0 10 10 1931 2020 10000000.00000000 MAI 03-24-2021 10000000.00000000 03-24-2021 MAI 1.00000000 0.90000000 6 X 0 0 0 01-01-2025 06-30-2025 0.00000000 320352.20000000 0.00000000 44566.79000000 0.00000000 275785.41000000 0.00000000 269124.91000000 CREFC 121030.00000000 0.00000000 2.28000000 0.00000000 2.22000000 F 09-30-2025 false false 6000000.00000000 20615.00000000 0.03990000 0.00011840 20615.00000000 0.00000000 0.00000000 0.00000000 0.00000000 6000000.00000000 6000000.00000000 04-06-2026 1 false 0.00000000 0.00000000 88.48000000 0.00000000 0.00000000 KeyBank Real Estate Capital false 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 Prospectus Loan ID 36 1 03-12-2026 04-13-2026 GSBI 04-07-2021 6000000.00000000 120 05-06-2031 360 0.04353000 0.04353000 3 1 0 06-06-2021 false WL 2 0.00000000 6000000.00000000 1 1 1 0 false false false false false 0 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 Egrets Landing 16554 Creek Bend Drive Sugar Land TX 77478 FORT BEND OF 20681 20681 0 0 2019 8700000.00000000 MAI 02-19-2021 0.00000000 1.00000000 1.00000000 6 N E-Contractors 7063 08-31-2034 Morgan Stanley 6842 05-31-2030 University Title 3527 02-28-2027 01-01-2025 12-31-2025 0.00000000 990066.66000000 0.00000000 398451.08000000 0.00000000 591615.58000000 0.00000000 570310.58000000 CREFC 358551.72000000 0.00000000 1.65000000 0.00000000 1.59000000 F 12-31-2025 false false 5496829.36000000 29879.31000000 0.04353000 0.00011840 20604.41000000 0.00000000 9274.90000000 0.00000000 0.00000000 5487554.46000000 5487554.46000000 04-06-2026 1 false 0.00000000 0.00000000 494.37000000 0.00000000 0.00000000 KeyBank Real Estate Capital false 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 Prospectus Loan ID 37 1 03-12-2026 04-13-2026 CREFI 04-16-2021 5720000.00000000 120 05-06-2031 0 0.03570000 0.03570000 3 1 120 06-06-2021 false WL 3 17253.35000000 5720000.00000000 1 1 1 0 false false false false false 0 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 Perma-Pipe 1310 Quarles Drive Lebanon TN 37087 WILSON IN 138478 138478 0 0 1976 2015 10650000.00000000 MAI 03-22-2021 0.00000000 1.00000000 1.00000000 6 X Perma-Pipe 138478 04-15-2036 0 0 01-01-2025 12-31-2025 0.00000000 940175.10000000 0.00000000 137579.88000000 0.00000000 802595.22000000 0.00000000 743188.22000000 CREFC 207040.14000000 0.00000000 3.88000000 0.00000000 3.59000000 F 12-31-2025 false false 5720000.00000000 17584.23000000 0.03570000 0.00011840 17584.23000000 0.00000000 0.00000000 0.00000000 0.00000000 5720000.00000000 5720000.00000000 04-06-2026 1 false 0.00000000 0.00000000 125.54000000 0.00000000 0.00000000 KeyBank Real Estate Capital false 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 Prospectus Loan ID 38 1 03-12-2026 04-13-2026 CREFI 03-31-2021 4866750.00000000 120 04-06-2031 360 0.03900000 0.03900000 3 1 36 05-06-2021 false WL 5 16036.62000000 4866750.00000000 1 1 1 0 false false false false false 0 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 Freedom Self Storage 10151 Colerain Road Saint Marys GA 31558 CAMDEN SS 0 0 57150 57150 2006 7100000.00000000 MAI 03-24-2021 0.00000000 0.95100000 0.89580000 6 X 0 0 0 01-01-2025 12-31-2025 0.00000000 1037901.46000000 0.00000000 362982.28000000 0.00000000 674919.18000000 0.00000000 668632.68000000 CREFC 275458.92000000 0.00000000 2.45000000 0.00000000 2.43000000 F 12-31-2025 false false 4701457.91000000 22954.91000000 0.03900000 0.00011840 15789.06000000 0.00000000 7165.85000000 0.00000000 0.00000000 4694292.06000000 4694292.06000000 04-06-2026 1 false 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 KeyBank Real Estate Capital false 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 Prospectus Loan ID 39 1 03-12-2026 04-13-2026 CREFI 04-22-2021 1844500.00000000 120 05-06-2031 360 0.03870000 0.03870000 3 1 36 06-06-2021 false WL 5 6031.13000000 1844500.00000000 1 1 1 0 false false false false false 0 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 Dreamers Self Storage 1022 Hellertown Road and 815 Traveler Avenue Bethlehem PA 18015 NORTHAMPTON SS 0 0 24460 24460 1976 2900000.00000000 MAI 03-25-2021 0.00000000 0.98500000 0.77370000 6 X 0 0 0 01-01-2025 12-31-2025 0.00000000 378430.75000000 0.00000000 150066.06000000 0.00000000 228364.69000000 0.00000000 225918.69000000 CREFC 104019.00000000 0.00000000 2.20000000 0.00000000 2.17000000 F 12-31-2025 false false 1784435.08000000 8668.25000000 0.03870000 0.00011840 5946.63000000 0.00000000 2721.62000000 0.00000000 0.00000000 1781713.46000000 1781713.46000000 04-06-2026 1 false 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 KeyBank Real Estate Capital false 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 EX-103 4 exh_103.xml Item 2(c)(4) Original Term Loan Number For anticipated repayment date mortgage loans: the original term loan number represents the term of the mortgage loan through the anticipated repayment date, rather than the actual Maturity Date. Item 2(c)(15) Loan Structure Code For each of the mortgage loans identified as Asset Numbers 1, 2 and 3 the mortgage loan is evidenced by one or more senior pari passu notes that are part of a loan combination that consists of one or more senior pari-passu notes and one or more subordinate notes. In each case, one or more of the other senior pari-passu notes, and the subordinate notes are not included in the trust. Item 2(c)(18) Scheduled Principal Balance Securitization Amount With respect to each mortgage loan, the principal balance shown reflects the principal balance as of the Cut-off Date, assuming that any payment due on the Cut-off Date is made, and that no voluntary principal prepayments or casualty or condemnation proceeds are received. Item 2(d)(1) Property Name For mortgage loans that are part of a loan combination, the related mortgaged property or properties secures the entire loan combination, including one or more companion loans not included in the trust. Item 2(d)(2) Property Address With respect to each mortgage loan secured by multiple properties, for property address and similar property-specific information, the information is provided for each related property but the response for the mortgage loan will be blank at roll up. Item 2(d)(8) Net Rentable Square Feet Number For property types where the standard unit of measure is not square feet, this field is left blank. For mortgage loans that are part of a loan combination, net rentable square feet is presented for the entire mortgaged property that secures the whole loan combination, including one or more companion loans not included in the trust. Item 2(d)(9) Net Rentable Square Feet Securitization Number For property types where the standard unit of measure is not square feet, this field is left blank. For mortgage loans that are part of a loan combination, net rentable square feet at securitization is presented for the entire mortgaged property that secures the whole loan combination, including one or more companion loans not included in the trust. Item 2(d)(10) Units Beds Rooms Number For property types where the standard unit of measure is not units, beds or rooms, this field is left blank. For mortgage loans that are part of a loan combination, the units, beds or rooms number relates to the entire mortgaged property that secures the whole loan combination, including one or more companion loans not included in the trust. Item 2(d)(11) Units Beds Rooms Securitization Number For property types where the standard unit of measure is not units, beds or rooms, this field is left blank. For mortgage loans that are part of a loan combination, the units, beds or rooms securitization number relates to the entire mortgaged property that secures the whole loan combination, including one or more companion loans not included in the trust. Item 2(d)(14) Valuation Securitization Amount For mortgage loans that are part of a loan combination, the valuation securitization amount relates to the entire mortgaged property that secures the whole loan combination, including one or more companion loans not included in the trust. Item 2(d)(28)(i) Financials Securitization Date For the mortgage loan identified as 90 Manhattan Avenue (Asset Number 35) the cash flows are annualized Item 2(d)(28)(iv) Revenue Securitization Amount For mortgage loans that are part of a loan combination, the revenue securitization amount is presented for the entire mortgaged property that secures the whole loan combination, including one or more companion loans not included in the trust. Item 2(d)(28)(vi) Operating Expenses Securitization Amount For mortgage loans that are part of a loan combination, the total underwritten operating expenses securitization amount are presented for the entire mortgaged property that secures the whole loan combination, including one or more companion loans not included in the trust. Item 2(d)(28)(viii) Net Operating Income Securitization Amount For mortgage loans that are part of a loan combination, the net operating income securitization amount is presented for the entire mortgaged property that secures the whole loan combination, including one or more companion loans not included in the trust. Item 2(d)(28)(x) Net Cash Flow Securitization Amount For mortgage loans that are part of a loan combination, the net cash flow securitization amount is presented for the entire mortgaged property that secures the whole loan combination, including one or more companion loans not included in the trust. Item 2(d)(28)(xv) Debt Service Coverage Net Operating Income Securitization Percentage For mortgage loans that are part of a loan combination, the net operating income debt service coverage ratio securitization percentage is calculated based on the subject mortgage loan and any related pari passu companion loans not included in the trust, but without regard to any subordinate companion loans. Item 2(d)(28)(xvii) Debt Service Coverage Net Cash Flow Securitization Percentage For mortgage loans that are part of a loan combination, the net cash flow debt service coverage ratio securitization percentage is calculated based on the subject mortgage loan and any related pari passu companion loans not included in the trust, but without regard to any subordinate companion loans. Item 2(e)(3) Report Period Beginning Schedule Loan Balance Amount With respect to each mortgage loan, the principal balance shown reflects the principal balance as of the mortgage loan payment due date in May 2021 (or for mortgage loans having an initial payment due date subsequent to May 2021, the principal balance as of the mortgage loan origination date). Item 2(e)(6) Servicer Trustee Fee Rate Percentage It should be noted that the rate presented consists of (i) the master servicing fee rate, which includes any primary servicing fee rate payable to an outside servicer (for a loan combination) or other primary servicer, and any subservicing fee rate, (ii) the certificate administrator / trustee fee rate payable to the certificate administrator and the trustee, (iii) the operating advisor fee rate and (iv) the CREFC(R) intellectual property royalty license fee rate. Item 2(e)(12) Report Period End Actual Balance Amount With respect to each mortgage loan, the principal balance shown reflects the principal balance as of the Cut-off Date, assuming that any payment due on the Cut-off Date is made, and that no voluntary principal prepayments or casualty or condemnation proceeds are received. Item 2(e)(13) Report Period End Scheduled Loan Balance Amount With respect to each mortgage loan, the principal balance shown reflects the principal balance as of the Cut-off Date, assuming that any payment due on the Cut-off Date is made, and that no voluntary principal prepayments or casualty or condemnation proceeds are received. Item 2(f)(1) Primary Servicer Name The primary servicer names have been truncated due to EDGAR constraints. The full name for Wells Fargo, is Wells Fargo Bank, National Association, the full name for JLL is Jones Lang Lasalle, and the full name for Midland is Midland Loan Services, a Division of PNC Bank, National Association