certstmt_10dccmt21bb312608.htm - Generated by SEC Publisher for SEC Filing

Benchmark 2021-B31 Mortgage Trust

Commercial Mortgage Pass Through Certificates, Series 2021-B31

STATEMENT TO NOTEHOLDERS

August 17, 2026


TRANSACTION PARTIES


Depositor:	Citigroup Commercial Mortgage Securities Inc.
Master Servicer:	Midland Loan Services, a Division of PNC Bank N.A.
Special Servicer:	Rialto Capital Advisors, LLC
Asset Representations Reviewer /
	Pentalpha Surveillance LLC.
Operating Advisor:
Trustee:	Wilmington Trust, National Association
Certificate Administrator:	Citibank, N.A.




	Danny Lee	Citibank, Agency and Trust
	(212) 816-4936	388 Greenwich Street Trading, 4th Floor
danny1.lee@citi.com		New York, NY 10013


TABLE OF CONTENTS


1	.	Distribution Summary	2
1.1	.	Summary	2
1.2	.	Factors	3
2	.	Distribution Detail	4
2.1	.	Interest Detail	4
2.2	.	Interest Shortfall Detail	5
2.3	.	Principal Detail	6
3	.	Reconciliation Detail	7
4	.	Other Information	8
5	.	Stratification Detail	9
6	.	Mortgage Loan Detail	14
7	.	NOI Detail	16
8	.	Delinquency Loan Detail	18
9	.	Collateral Performance Delinquency and Loan Status Detail	19
10	.	Appraisal Reduction Detail	20
11	.	Historical Appraisal Reduction Detail	21
12	.	Loan Modification Detail	22
13	.	Historical Loan Modification Detail	23
14	.	Specially Serviced Loan Detail	24
15	.	Historical Specially Serviced Loan Detail	25
16	.	Unscheduled Principal Detail	27
17	.	Historical Unscheduled Principal Detail	28
18	.	Liquidated Loan Detail	29
19	.	Historical Liquidated Loan Detail	30
20	.	CREFC Investor Reporting Package Legends	31
21	.	Notes	32


Reports Available at sf.citidirect.com	v. 21.09.28	Page 1 of 32	© Copyright 2026 Citigroup

Benchmark 2021-B31 Mortgage Trust

Commercial Mortgage Pass Through Certificates, Series 2021-B31

DISTRIBUTION SUMMARY

August 17, 2026


											Accretion
											&
											Non-Cash
					Accrual		Other				Balance
	Original	Prior	Pass-Through		Day	Interest	(As Interest)	Principal	Total	Realized Loss	Increase/		Current
Class	Balance	Balance	Rate		Count	Distributed	Distributed	Distributed	Distributed	/(Recovery)	(Decrease)		Balance

A-1	19,800,000.00	1,555,848.04	1.357000	%	30/360	1,759.40	-	382,033.21	383,792.61	-	-		1,173,814.83
A-2	138,050,000.00	138,050,000.00	2.588000	%	30/360	297,727.83	-	-	297,727.83	-	-		138,050,000.00
A-3	23,220,000.00	23,220,000.00	2.703000	%	30/360	52,303.05	-	-	52,303.05	-	-		23,220,000.00
A-4	215,000,000.00	215,000,000.00	2.420000	%	30/360	433,583.33	-	-	433,583.33	-	-		215,000,000.00
A-5	575,676,000.00	575,676,000.00	2.669000	%	30/360	1,280,399.37	-	-	1,280,399.37	-	-		575,676,000.00
A-AB	23,526,000.00	23,526,000.00	2.615000	%	30/360	51,267.07	-	-	51,267.07	-	-		23,526,000.00
A-S	142,182,000.00	142,182,000.00	2.892000	%	30/360	342,658.62	-	-	342,658.62	-	-		142,182,000.00
B	63,981,000.00	63,981,000.00	2.748000	%	30/360	146,516.49	-	-	146,516.49	-	-		63,981,000.00
C	60,428,000.00	60,428,000.00	3.195000	%	30/360	160,889.55	-	-	160,889.55	-	-		60,428,000.00
D	37,322,000.00	37,322,000.00	2.250000	%	30/360	69,978.75	-	-	69,978.75	-	-		37,322,000.00
E	26,659,000.00	26,659,000.00	2.250000	%	30/360	49,985.62	-	-	49,985.62	-	-		26,659,000.00
F	26,660,000.00	26,660,000.00	2.250000	%	30/360	49,987.50	-	-	49,987.50	-	-		26,660,000.00
G	14,218,000.00	14,218,000.00	2.250000	%	30/360	26,658.75	-	-	26,658.75	-	-		14,218,000.00
H	55,095,655.00	55,095,655.00	2.250000	%	30/360	86,517.20	-	-	86,517.20	-	-		55,095,655.00
R	-	-	0.000000	%	30/360	-	-	-	-	-	-		-
S	-	-	0.000000	%	30/360	-	-	-	-	-	-		-
VRR Interest	74,832,509.00	73,872,290.43	0.000000	%	30/360	214,984.10	-	20,107.01	235,091.11	-	-		73,852,183.42
Total	1,496,650,164	1,477,445,793				3,265,216.63	-	402,140.22	3,667,356.85	-	-		1,477,043,653
Notional
X-A	1,137,454,000	1,119,209,848	0.869356	%	30/360	810,826.51	-	-	810,826.51	-	(382,033.21	)	1,118,827,815
X-B	124,409,000.00	124,409,000.00	0.541491	%	30/360	56,138.62	-	-	56,138.62	-	-		124,409,000.00
X-D	63,981,000.00	63,981,000.00	1.256608	%	30/360	66,999.19	-	-	66,999.19	-	-		63,981,000.00
X-F	26,660,000.00	26,660,000.00	1.256608	%	30/360	27,917.64	-	-	27,917.64	-	-		26,660,000.00
X-G	14,218,000.00	14,218,000.00	1.256608	%	30/360	14,888.71	-	-	14,888.71	-	-		14,218,000.00
X-H	55,095,655.00	55,095,655.00	1.256608	%	30/360	57,694.70	-	-	57,694.70	-	-		55,095,655.00
Total	1,421,817,655	1,403,573,503				1,034,465.37	-	-	1,034,465.37	-	(382,033.21	)	1,403,191,470

Grand Total	2,918,467,819	2,881,019,297				4,299,682.00	-	402,140.22	4,701,822.22	-	(382,033.21	)	2,880,235,123


Reports Available at sf.citidirect.com	v. 21.09.28	Page 2 of 32	© Copyright 2026 Citigroup

Benchmark 2021-B31 Mortgage Trust

Commercial Mortgage Pass Through Certificates, Series 2021-B31

DISTRIBUTION SUMMARY - FACTORS

August 17, 2026


									Accretion
									&
									Non-Cash
					Other				Balance
			Record	Interest	(As Interest)	Principal	Total	Realized Loss	Increase/	Current
Class	CUSIP		Date	Distributed	Distributed	Distributed	Distributed	/(Recovery)	(Decrease)	Balance

A-1	08163	MAA5	07/31/2026	0.08885859	-	19.29460657	19.38346515	-	-	59.28357727
A-2	08163	MAB3	07/31/2026	2.15666664	-	-	2.15666664	-	-	1,000.00000000
A-3	08163	MAC1	07/31/2026	2.25250000	-	-	2.25250000	-	-	1,000.00000000
A-4	08163	MAD9	07/31/2026	2.01666665	-	-	2.01666665	-	-	1,000.00000000
A-5	08163	MAE7	07/31/2026	2.22416667	-	-	2.22416667	-	-	1,000.00000000
A-AB	08163	MAF4	07/31/2026	2.17916645	-	-	2.17916645	-	-	1,000.00000000
A-S	08163	MAH0	07/31/2026	2.41000000	-	-	2.41000000	-	-	1,000.00000000
B	08163	MAJ6	07/31/2026	2.29000000	-	-	2.29000000	-	-	1,000.00000000
C	08163	MAK3	07/31/2026	2.66250000	-	-	2.66250000	-	-	1,000.00000000
D	08163MAW7 U0744XAF2		07/31/2026	1.87500000	-	-	1.87500000	-	-	1,000.00000000
E	08163MAY3 U0744XAG0		07/31/2026	1.87499981	-	-	1.87499981	-	-	1,000.00000000
F	08163MBA4 U0744XAH8		07/31/2026	1.87500000	-	-	1.87500000	-	-	1,000.00000000
G	08163MBC0 U0744XAJ4		07/31/2026	1.87500000	-	-	1.87500000	-	-	1,000.00000000
H	08163MBE6 U0744XAK1		07/31/2026	1.57030895	-	-	1.57030895	-	-	1,000.00000000
R	08163	MBJ5	07/31/2026	-	-	-	-	-	-	-
S	00163	MBH9	07/31/2026	-	-	-	-	-	-	-
VRR Interest	08163	MBM8	07/31/2026	2.87287040	-	0.26869352	3.14156392	-	-	986.89973658
X-A	08163	MAG2	07/31/2026	0.71284334	-	-	0.71284334	-	-	983.62466951
X-B	08163MAL1 U0744XAA3		07/31/2026	0.45124243	-	-	0.45124243	-	-	1,000.00000000
X-D	08163MAN7 U0744XAB1		07/31/2026	1.04717322	-	-	1.04717322	-	-	1,000.00000000
X-F	08163MAQ0 U0744XAC9		07/31/2026	1.04717329	-	-	1.04717329	-	-	1,000.00000000
X-G	08163MAS6 U0744XAD7		07/31/2026	1.04717330	-	-	1.04717330	-	-	1,000.00000000
X-H	08163MAU1 U0744XAE5		07/31/2026	1.04717332	-	-	1.04717332	-	-	1,000.00000000


Reports Available at sf.citidirect.com	v. 21.09.28	Page 3 of 32	© Copyright 2026 Citigroup

Benchmark 2021-B31 Mortgage Trust

Commercial Mortgage Pass Through Certificates, Series 2021-B31

DISTRIBUTION INFORMATION - INTEREST DETAIL

August 17, 2026


			Rate					Interest			Shortfall				Paid
															Cap
							Accrual	Net	Accreted	Non	Carry	Cap Carryover			Carryover
Class	Uncapped Capped				Next		Dates	Accrued	/Deferred	Recovered	Forward	/Basis Risk	Accrued	Carry Forward /Basis Risk		Total

A-1	1.35700	%	1.35700	%	1.35700	%	07/01-07/31	1,759.40	-	-	-	-	1,759.40	-	-	1,759.40
A-2	2.58800	%	2.58800	%	2.58800	%	07/01-07/31	297,727.83	-	-	-	-	297,727.83	-	-	297,727.83
A-3	2.70300	%	2.70300	%	2.70300	%	07/01-07/31	52,303.05	-	-	-	-	52,303.05	-	-	52,303.05
A-4	2.42000	%	2.42000	%	2.42000	%	07/01-07/31	433,583.33	-	-	-	-	433,583.33	-	-	433,583.33
A-5	2.66900	%	2.66900	%	2.66900	%	07/01-07/31	1,280,399.37	-	-	-	-	1,280,399.37	-	-	1,280,399.37
A-AB	2.61500	%	2.61500	%	2.61500	%	07/01-07/31	51,267.07	-	-	-	-	51,267.07	-	-	51,267.07
A-S	2.89200	%	2.89200	%	2.89200	%	07/01-07/31	342,658.62	-	-	-	-	342,658.62	-	-	342,658.62
B	2.74800	%	2.74800	%	2.74800	%	07/01-07/31	146,516.49	-	-	-	-	146,516.49	-	-	146,516.49
C	3.19500	%	3.19500	%	3.19500	%	07/01-07/31	160,889.55	-	-	-	-	160,889.55	-	-	160,889.55
D	2.25000	%	2.25000	%	2.25000	%	07/01-07/31	69,978.75	-	-	-	-	69,978.75	-	-	69,978.75
E	2.25000	%	2.25000	%	2.25000	%	07/01-07/31	49,985.62	-	-	-	-	49,985.62	-	-	49,985.62
F	2.25000	%	2.25000	%	2.25000	%	07/01-07/31	49,987.50	-	-	-	-	49,987.50	-	-	49,987.50
G	2.25000	%	2.25000	%	2.25000	%	07/01-07/31	26,658.75	-	-	-	-	26,658.75	-	-	26,658.75
H	2.25000	%	2.25000	%	2.25000	%	07/01-07/31	103,304.35	-	-	18,246.84	-	86,517.20	-	-	86,517.20
R	0.00000	%	0.00000	%	0.00000	%	07/01-07/31	-	-	-	-	-	-	-	-	-
S	0.00000	%	0.00000	%	0.00000	%	07/01-07/31	-	-	-	-	-	-	-	-	-
VRR Interest	0.00000	%	0.00000	%	0.00000	%	07/01-07/31	214,984.10	-	-	-	-	214,984.10	-	-	214,984.10
Total								3,282,003.78	-	-	18,246.84	-	3,265,216.63	-	-	3,265,216.63
Notional
X-A	0.77577	%	0.86936	%	0.86936	%	07/01-07/31	810,826.51	-	-	-	-	810,826.51	-	-	810,826.51
X-B	0.42737	%	0.54149	%	0.54149	%	07/01-07/31	56,138.62	-	-	-	-	56,138.62	-	-	56,138.62
X-D	1.14249	%	1.25661	%	1.25661	%	07/01-07/31	66,999.19	-	-	-	-	66,999.19	-	-	66,999.19
X-F	1.14249	%	1.25661	%	1.25661	%	07/01-07/31	27,917.64	-	-	-	-	27,917.64	-	-	27,917.64
X-G	1.14249	%	1.25661	%	1.25661	%	07/01-07/31	14,888.71	-	-	-	-	14,888.71	-	-	14,888.71
X-H	1.14249	%	1.25661	%	1.25661	%	07/01-07/31	57,694.70	-	-	-	-	57,694.70	-	-	57,694.70
Total								1,034,465.37	-	-	-	-	1,034,465.37	-	-	1,034,465.37

Grand Total								4,316,469.15	-	-	18,246.84	-	4,299,682.00	-	-	4,299,682.00


Reports Available at sf.citidirect.com	v. 21.09.28	Page 4 of 32	© Copyright 2026 Citigroup

Benchmark 2021-B31 Mortgage Trust

Commercial Mortgage Pass Through Certificates, Series 2021-B31

DISTRIBUTION INFORMATION - INTEREST SHORTFALL DETAIL

August 17, 2026


											Cap Carryover /
	Non-Recov Shortfall				Carry Forward Interest					Basis Risk Shortfall
			Other
Class	PPIS	SSRA	Shortfall	Prior	Int. on Prior	New	Paid	Outstanding	Prior	Int. on Prior	New	Paid	Outstanding

A-1	-	-	-	-	-	-	-	-	-	-	-	-	-
A-2	-	-	-	-	-	-	-	-	-	-	-	-	-
A-3	-	-	-	-	-	-	-	-	-	-	-	-	-
A-4	-	-	-	-	-	-	-	-	-	-	-	-	-
A-5	-	-	-	-	-	-	-	-	-	-	-	-	-
A-AB	-	-	-	-	-	-	-	-	-	-	-	-	-
A-S	-	-	-	-	-	-	-	-	-	-	-	-	-
B	-	-	-	-	-	-	-	-	-	-	-	-	-
C	-	-	-	-	-	-	-	-	-	-	-	-	-
D	-	-	-	-	-	-	-	-	-	-	-	-	-
E	-	-	-	-	-	-	-	-	-	-	-	-	-
F	-	-	-	-	-	-	-	-	-	-	-	-	-
G	-	-	-	-	-	-	-	-	-	-	-	-	-
H	-	-	-	778,500.94	1,459.69	16,787.15	-	796,747.78	-	-	-	-	-
R	-	-	-	-	-	-	-	-	-	-	-	-	-
S	-	-	-	-	-	-	-	-	-	-	-	-	-
VRR Interest	-	-	-	-	-	-	-	-	-	-	-	-	-
Total	-	-	-	778,500.94	1,459.69	16,787.15	-	796,747.78	-	-	-	-	-
Notional
X-A	-	-	-	-	-	-	-	-	-	-	-	-	-
X-B	-	-	-	-	-	-	-	-	-	-	-	-	-
X-D	-	-	-	-	-	-	-	-	-	-	-	-	-
X-F	-	-	-	-	-	-	-	-	-	-	-	-	-
X-G	-	-	-	-	-	-	-	-	-	-	-	-	-
X-H	-	-	-	-	-	-	-	-	-	-	-	-	-
Total	-	-	-	-	-	-	-	-	-	-	-	-	-

Grand Total	-	-	-	778,500.94	1,459.69	16,787.15	-	796,747.78	-	-	-	-	-


Reports Available at sf.citidirect.com	v. 21.09.28	Page 5 of 32	© Copyright 2026 Citigroup

Benchmark 2021-B31 Mortgage Trust

Commercial Mortgage Pass Through Certificates, Series 2021-B31

DISTRIBUTION INFORMATION - PRINCIPAL DETAIL

August 17, 2026


					Accretion
					&
					Non-Cash
					Balance		Cumulative
	Prior	Principal	Accreted	Realized Loss	Increase/	Current	Realized	Class %		Class %		Sub %		Sub %
Class	Balance	Distributed	Principal	/(Recovery)	(Decrease)	Balance	Loss	Original		Current		Original		Current

A-1	1,555,848.04	382,033.21	-	-	-	1,173,814.83	-	1.32	%	0.08	%	30.00	%	30.40	%
A-2	138,050,000.00	-	-	-	-	138,050,000.00	-	9.22	%	9.35	%	30.00	%	30.40	%
A-3	23,220,000.00	-	-	-	-	23,220,000.00	-	1.55	%	1.57	%	30.00	%	30.40	%
A-4	215,000,000.00	-	-	-	-	215,000,000.00	-	14.37	%	14.56	%	30.00	%	30.40	%
A-5	575,676,000.00	-	-	-	-	575,676,000.00	-	38.46	%	38.97	%	30.00	%	30.40	%
A-AB	23,526,000.00	-	-	-	-	23,526,000.00	-	1.57	%	1.59	%	30.00	%	30.40	%
A-S	142,182,000.00	-	-	-	-	142,182,000.00	-	9.50	%	9.63	%	20.00	%	20.27	%
B	63,981,000.00	-	-	-	-	63,981,000.00	-	4.27	%	4.33	%	15.50	%	15.71	%
C	60,428,000.00	-	-	-	-	60,428,000.00	-	4.04	%	4.09	%	11.25	%	11.40	%
D	37,322,000.00	-	-	-	-	37,322,000.00	-	2.49	%	2.53	%	8.63	%	8.74	%
E	26,659,000.00	-	-	-	-	26,659,000.00	-	1.78	%	1.80	%	6.75	%	6.84	%
F	26,660,000.00	-	-	-	-	26,660,000.00	-	1.78	%	1.80	%	4.88	%	4.94	%
G	14,218,000.00	-	-	-	-	14,218,000.00	-	0.95	%	0.96	%	3.88	%	3.93	%
H	55,095,655.00	-	-	-	-	55,095,655.00	-	3.68	%	3.73	%	0.00	%	0.00	%
R	-	-	-	-	-	-	-	0.00	%	0.00	%	0.00	%	0.00	%
S	-	-	-	-	-	-	-	0.00	%	0.00	%	0.00	%	0.00	%
VRR Interest	73,872,290.43	20,107.01	-	-	-	73,852,183.42	-	5.00	%	5.00	%	0.00	%	0.00	%

Total	1,477,445,793	402,140.22	-	-	-	1,477,043,653	-	99.98	%	100.00	%


Reports Available at sf.citidirect.com	v. 21.09.28	Page 6 of 32	© Copyright 2026 Citigroup

Benchmark 2021-B31 Mortgage Trust

Commercial Mortgage Pass Through Certificates, Series 2021-B31

RECONCILIATION DETAIL

August 17, 2026


SOURCE OF FUNDS			ALLOCATION OF FUNDS

Interest Funds Available			Scheduled Fees
Scheduled Interest	4,333,331.55		Servicing Fee	6,462.45
Prepayment Interest Shortfall	-		Trustee/Certificate Administrator Fee	7,506.23
Interest Adjustments	-		Operating Advisor Fee	1,055.96
ASER Amount	-		Asset Representations Reviewer Ongoing Fee	318.07
Realized Loss in Excess of Principal Balance	-		CREFC Intellectual Property Royalty License Fee	636.12
Total Interest Funds Available		4,333,331.55	Total Scheduled Fees		15,978.83
Principal Funds Available			Additional Fees, Expenses, etc.
Scheduled Principal	402,140.22		Additional Servicing Fee	-
Unscheduled Principal Collections	-		Special Servicing Fee	14,149.31
Net Liquidation Proceeds	-		Work-out Fee	2,702.55
Repurchased Principal	-		Liquidation Fee	-
Substitution Principal	-		Trust Fund Expenses	-
Other Principal	-		Trust Advisor Expenses	-
			Reimbursement of Interest on Advances to the Servicer	818.86
Total Principal Funds Available		402,140.22
			Borrower Reimbursable Trust Fund Expenses	-
Other Funds Available
			Other Expenses	-
Yield Maintenance Charges	-
Withdrawal of Withheld Amounts from the Interest Reserve			Total Additional Fees, Expenses, etc.		17,670.72
Account	-
			Distributions
Deposit of Withheld Amounts to the Interest Reserve Account	-
			Interest Distribution	4,299,682.00
Total Other Funds Available		-	Principal Distribution	402,140.22
			Yield Maintenance Charge Distribution	-
			Total Distributions		4,701,822.22




Total Funds Available		4,735,471.77
			Total Funds Allocated		4,735,471.77


Reports Available at sf.citidirect.com	v. 21.09.28	Page 7 of 32	© Copyright 2026 Citigroup

Benchmark 2021-B31 Mortgage Trust

Commercial Mortgage Pass Through Certificates, Series 2021-B31

OTHER INFORMATION

Interest Reserve Account Information

August 17, 2026


Beginning Interest Reserve Account Balance	0.00
Deposit of Withheld Amounts to the Interest Reserve Account	0.00
Withdrawal of Withheld Amounts from the Interest Reserve Account	0.00
Ending Interest Reserve Account Balance	0.00
Collateral Information
% of Cut-Off Principal Balance Outstanding	98.689974	%
Controlling Class Information
Controlling Class is Class H.
The Controlling Class Representative is RREF IV Debt AIV, LP.
There Are No Disclosable Special Servicer Fees.


Reports Available at sf.citidirect.com	v. 21.09.28	Page 8 of 32	© Copyright 2026 Citigroup

Benchmark 2021-B31 Mortgage Trust

Commercial Mortgage Pass Through Certificates, Series 2021-B31

STRATIFICATION DETAIL

August 17, 2026


Anticipated Remaining Term

Anticipated Remaining	Asset	Ending Scheduled	% of			Wtd Avg
Term Range	Count	Balance	Agg.Bal. WAC		WAM	DSCR

60 Months or Less	7	200,866,579.93	13.60	3.3970	14	2.719202
61 to 90 Months	55	1,276,177,073.32	86.40	3.4075	63	2.691373
91 Months or Greater	0	0.00	0.00	0.0000	0	0.000000
Total	62	1,477,043,653.25	100.00	3.4061	56	2.695158

Debt Service Coverage Ratio

Debt Service Coverage	Asset	Ending Scheduled	% of			Wtd Avg
Ratio Range	Count	Balance	Agg.Bal. WAC		WAM	DSCR

1.250 or Less	4	101,785,510.74	6.89	2.7217	62	0.765924
1.251 to 1.500	3	79,005,297.40	5.35	3.8418	58	1.466897
1.501 to 1.750	2	52,600,000.00	3.56	3.9527	63	1.551293
1.751 to 2.000	7	120,440,593.51	8.15	3.6455	43	1.842409
2.001 to 2.250	8	93,274,556.94	6.31	3.8682	63	2.132076
2.251 to 2.500	6	142,350,000.00	9.64	3.6906	63	2.410720
2.501 to 2.750	13	293,039,181.52	19.84	3.6175	55	2.577173
2.751 to 3.000	2	57,600,000.00	3.90	3.6774	63	2.922778
3.001 to 3.250	2	29,511,711.00	2.00	3.5984	61	3.128433
3.251 to 3.500	7	290,511,802.14	19.67	2.9579	63	3.402844
3.501 to 3.750	2	105,000,000.00	7.11	2.8814	19	3.630000
3.751 to 4.000	1	7,000,000.00	0.47	3.6500	64	3.770000
4.001 or Greater	5	104,925,000.00	7.10	3.3522	63	5.046302
Total	62	1,477,043,653.25	100.00	3.4061	56	2.695158


Reports Available at sf.citidirect.com	v. 21.09.28	Page 9 of 32	© Copyright 2026 Citigroup

Benchmark 2021-B31 Mortgage Trust

Commercial Mortgage Pass Through Certificates, Series 2021-B31

STRATIFICATION DETAIL

August 17, 2026


Ending Schedule Balance

Ending Schedule Balance	Asset	Ending Scheduled	% of			Wtd Avg
Range	Count	Balance	Agg.Bal. WAC WAM			DSCR

1 to 5,000,000	5	15,761,224.43	1.07	3.6440	63	2.540377
10,000,001 to 15,000,000	4	50,869,181.52	3.44	3.5104	62	3.371506
15,000,001 to 20,000,000	12	212,606,404.14	14.39	3.9456	60	2.685836
20,000,001 to 25,000,000	5	112,279,591.86	7.60	3.2379	63	2.904483
25,000,001 to 30,000,000	3	87,020,985.85	5.89	2.7212	62	2.620910
30,000,001 to 35,000,000	3	98,143,156.63	6.64	3.1895	44	1.272950
35,000,001 to 40,000,000	4	157,600,000.00	10.67	3.6212	64	2.496548
40,000,001 to 45,000,000	3	125,653,774.96	8.51	3.1540	44	3.094644
45,000,001 to 50,000,000	3	143,600,000.00	9.72	3.5662	63	2.543092
5,000,001 to 10,000,000	14	105,751,841.43	7.16	3.7474	60	2.423575
50,000,001 to 55,000,000	2	107,857,492.43	7.30	3.5761	62	2.438871
55,000,001 to 60,000,000	2	114,900,000.00	7.78	3.2483	64	2.921488
60,000,001 to 65,000,000	0	0.00	0.00	0.0000	0	0.000000
65,000,001 to 70,000,000	1	70,000,000.00	4.74	2.7920	63	3.470000
70,000,001 to 75,000,000	1	75,000,000.00	5.08	2.8380	3	3.650000
75,000,001 to 80,000,000	0	0.00	0.00	0.0000	0	0.000000
80,000,001 to 85,000,000	0	0.00	0.00	0.0000	0	0.000000
85,000,000+	0	0.00	0.00	0.0000	0	0.000000
Total	62	1,477,043,653.25	100.00	3.4061	56	2.695158


Reports Available at sf.citidirect.com	v. 21.09.28	Page 10 of 32	© Copyright 2026 Citigroup

Benchmark 2021-B31 Mortgage Trust

Commercial Mortgage Pass Through Certificates, Series 2021-B31

STRATIFICATION DETAIL

August 17, 2026


Loan Rate

	Asset	Ending Scheduled	% of			Wtd Avg
Loan Rate Range	Count	Balance	Agg.Bal. WAC WAM			DSCR

4.00 or Less	57	1,413,680,541.42	95.71	3.3420	58	2.660759
4.01 to 4.25	1	2,400,000.00	0.16	4.1000	63	2.180000
4.26 to 4.50	3	40,988,111.83	2.78	4.3651	10	2.276811
4.51 to 4.75	0	0.00	0.00	0.0000	0	0.000000
4.76 to 5.00	0	0.00	0.00	0.0000	0	0.000000
5.01 to 5.25	0	0.00	0.00	0.0000	0	0.000000
5.26 to 5.50	0	0.00	0.00	0.0000	0	0.000000
5.51 to 5.75	0	0.00	0.00	0.0000	0	0.000000
5.76 to 6.00	1	19,975,000.00	1.35	5.8870	63	6.050000
6.01 to 6.25	0	0.00	0.00	0.0000	0	0.000000
6.26 to 6.50	0	0.00	0.00	0.0000	0	0.000000
6.51 to 6.75	0	0.00	0.00	0.0000	0	0.000000
6.76 to 7.00	0	0.00	0.00	0.0000	0	0.000000
7.01 or Greater	0	0.00	0.00	0.0000	0	0.000000
Total	62	1,477,043,653.25	100.00	3.4061	56	2.695158

Property Type

	Asset	Ending Scheduled	% of			Wtd Avg
Property Type Range	Count	Balance	Agg.Bal. WAC WAM			DSCR

Industrial	7	130,679,556.94	8.85	3.7216	63	2.426664
Lodging	0	0.00	0.00	0.0000	0	0.000000
Mixed Use	7	231,940,816.29	15.70	3.2162	63	2.895366
Multifamily	13	266,052,254.31	18.01	3.3395	62	2.743807
Office	14	406,189,240.12	27.50	3.2478	46	2.516644
Other	7	183,900,485.96	12.45	3.4735	50	2.466802
Retail	12	233,121,299.63	15.78	3.6792	62	3.133572
Self Storage	1	6,660,000.00	0.45	3.5100	64	2.520000
Total	62	1,477,043,653.25	100.00	3.4061	56	2.695158


Reports Available at sf.citidirect.com	v. 21.09.28	Page 11 of 32	© Copyright 2026 Citigroup

Benchmark 2021-B31 Mortgage Trust

Commercial Mortgage Pass Through Certificates, Series 2021-B31

STRATIFICATION DETAIL

August 17, 2026


Remaining Amortization Term

Remaining Amortization	Asset	Ending Scheduled	% of			Wtd Avg
Term Range	Count	Balance	Agg.Bal.	WAC	WAM	DSCR

240 Months or Less	50	1,211,772,527.29	82.04	3.4482	57	2.788977
241 to 270 Months	0	0.00	0.00	0.0000	0	0.000000
271 to 300 Months	0	0.00	0.00	0.0000	0	0.000000
301 Months or Greater	12	265,271,125.96	17.96	3.2138	53	2.266584
Total	62	1,477,043,653.25	100.00	3.4061	56	2.695158

Seasoning

	Asset	Ending Scheduled	% of			Wtd Avg
Seasoning Range	Count	Balance	Agg.Bal.	WAC	WAM	DSCR

12 Months or Less	0	0.00	0.00	0.0000	0	0.000000
13 to 24 Months	0	0.00	0.00	0.0000	0	0.000000
25 to 36 Months	0	0.00	0.00	0.0000	0	0.000000
37 to 48 Months	0	0.00	0.00	0.0000	0	0.000000
49 Months or Greater	62	1,477,043,653.25	100.00	3.4061	56	2.695158
Total	62	1,477,043,653.25	100.00	3.4061	56	2.695158


Reports Available at sf.citidirect.com	v. 21.09.28	Page 12 of 32	© Copyright 2026 Citigroup

Benchmark 2021-B31 Mortgage Trust

Commercial Mortgage Pass Through Certificates, Series 2021-B31

STRATIFICATION DETAIL

August 17, 2026


State

	Asset	Ending Scheduled	% of			Wtd Avg
State Range	Count	Balance	Agg.Bal. WAC WAM			DSCR

Arizona	1	55,000,000.00	3.72	3.3610	62	3.370000
California	8	145,450,000.00	9.85	3.2677	62	3.201537
Connecticut	2	94,000,000.00	6.36	3.2570	64	2.560000
Florida	3	59,150,000.00	4.00	3.8915	63	2.544658
Georgia	2	21,575,000.00	1.46	5.7789	63	5.751136
Illinois	1	42,500,000.00	2.88	3.7800	64	2.500000
Indiana	1	8,200,000.00	0.56	3.3090	64	5.260000
Kansas	1	9,830,000.00	0.67	3.8900	63	1.940000
Massachusetts	6	211,290,816.29	14.30	2.7623	62	2.674987
Michigan	2	12,700,000.00	0.86	3.6859	64	3.208976
Mississippi	1	8,988,111.83	0.61	4.3200	27	1.500000
N/A	6	190,900,485.96	12.92	3.4992	50	2.485096
New Jersey	5	174,902,849.77	11.84	2.8245	37	3.095394
New York	9	173,940,542.79	11.78	3.6123	63	2.225848
North Carolina	1	12,854,181.52	0.87	3.8080	64	2.570000
Ohio	3	32,080,000.00	2.17	3.8937	45	2.575704
Oregon	1	40,000,000.00	2.71	3.6410	64	2.990000
Rhode Island	2	58,250,000.00	3.94	3.7908	64	2.358798
Tennessee	1	6,660,000.00	0.45	3.5100	64	2.520000
Texas	3	69,214,310.98	4.69	3.8148	64	1.566488
Utah	1	30,400,000.00	2.06	4.3750	3	2.520000
Vermont	1	5,892,354.11	0.40	3.6000	63	1.160000
Virginia	1	13,265,000.00	0.90	3.1800	60	3.200000
Total	62	1,477,043,653.25	100.00	3.4061	56	2.695158


Reports Available at sf.citidirect.com	v. 21.09.28	Page 13 of 32	© Copyright 2026 Citigroup

Benchmark 2021-B31 Mortgage Trust

Commercial Mortgage Pass Through Certificates, Series 2021-B31

MORTGAGE LOAN DETAIL

August 17, 2026


			Prop			Paid					Beginning	Ending		Payment Workout Mod
			Type			Through	Gross		Interest	Principal	Scheduled	Scheduled	Maturity	Status		Strategy Code
Loan ID	OMCR		(1)	City	State	Date	Coupon		Payment	Payment	Balance	Balance	Date	(2	)	(3	)	(4	)

30508068	10		N/A			08/06/2026	3.24000	%	112,243.40	76,832.69	40,230,607.65	40,153,774.96	11/06/2026	0		0		0
30508200	11	A1	MF	Harrison	NJ	08/01/2026	2.45500	%	90,903.19	-	43,000,000.00	43,000,000.00	12/01/2031	0		0		0
30508148	12		MF		IL	07/06/2026	3.78000	%	138,337.50	-	42,500,000.00	42,500,000.00	12/06/2031	B		98		0
30507887	13	A1	IN	Town of Burrillville	RI	08/06/2026	3.71000	%	127,788.89	-	40,000,000.00	40,000,000.00	12/06/2031	0		0		0
30508193	14	A1	RT	Tualatin	OR	08/05/2026	3.64100	%	125,412.22	-	40,000,000.00	40,000,000.00	12/05/2031	0		0		0
30320459	15	A1	IN			08/06/2026	3.85500	%	132,783.33	-	40,000,000.00	40,000,000.00	12/06/2031	0		0		0
30508186	16		MF	Fort Lee	NJ	08/06/2026	2.62000	%	73,972.11	44,284.89	32,787,441.52	32,743,156.63	12/06/2031	0		0		0
30508108	17		MF	Kew Garden Hills	NY	08/06/2026	2.47000	%	61,548.16	66,374.37	28,937,360.22	28,870,985.85	11/06/2031	0		0		0
30507803	18		OF	Lehi	UT	08/01/2026	4.37500	%	114,527.78	-	30,400,000.00	30,400,000.00	11/01/2026	0		0		0
30507941	19	A2	RT	Concord	CA	08/05/2026	2.99000	%	77,241.67	-	30,000,000.00	30,000,000.00	10/05/2031	0		0		0
30508000	20		N/A			08/06/2026	3.94000	%	55,121.48	-	16,246,711.00	16,246,711.00	11/06/2031	0		0		0
30507995	21		IN	Oregon	OH	08/06/2026	3.97000	%	28,647.96	-	8,380,000.00	8,380,000.00	11/06/2031	0		0		0
30508009	22		OF	Beverly Hills	CA	08/06/2026	2.90100	%	57,955.53	-	23,200,000.00	23,200,000.00	11/06/2031	0		0		0
30508065	23		MU	New York	NY	08/06/2026	3.91000	%	77,776.42	-	23,100,000.00	23,100,000.00	11/06/2031	0		0		0
30508219	24		OF	Sunnyvale	CA	08/06/2026	2.94800	%	53,309.67	-	21,000,000.00	21,000,000.00	12/06/2031	0		0		0
30508187	25		N/A	New York	NY	08/06/2026	3.67000	%	66,365.83	-	21,000,000.00	21,000,000.00	12/06/2031	0		0		0
30508028	26	A3	RT	Los Angeles	CA	08/06/2026	3.49000	%	60,105.56	-	20,000,000.00	20,000,000.00	10/06/2031	0		0		0
30508006	27		RT	Morrow	GA	08/06/2026	5.88700	%	101,260.49	-	19,975,000.00	19,975,000.00	11/06/2031	0		0		0
30508080	28	A2	RT	Audubon	NJ	08/06/2026	3.72000	%	55,072.63	32,596.21	17,192,289.35	17,159,693.14	08/06/2031	0		0		0
30508197	29		MH	El Cajon	CA	08/06/2026	3.84000	%	61,173.33	-	18,500,000.00	18,500,000.00	12/06/2031	0		0		0
30320453	2	A1	OF	Greenwich	CT	08/06/2026	3.25700	%	158,181.63	-	56,400,000.00	56,400,000.00	12/06/2031	0		0		0
30320454	2	A2	OF	Greenwich	CT	08/06/2026	3.25700	%	105,454.42	-	37,600,000.00	37,600,000.00	12/06/2031	0		0		0
30508145	30		MF	North Providence	RI	08/01/2026	3.96800	%	62,358.22	-	18,250,000.00	18,250,000.00	12/01/2031	0		0		0
30508188	31		N/A			08/06/2026	3.32000	%	51,460.00	-	18,000,000.00	18,000,000.00	12/06/2031	0		0		0
30508047	32		N/A			08/06/2026	3.91000	%	60,605.00	-	18,000,000.00	18,000,000.00	11/06/2031	0		0		0
30508070	33		IN	Haverstraw	NY	08/06/2026	3.48000	%	53,565.42	-	17,875,000.00	17,875,000.00	12/06/2031	0		0		0
30320461	34		MF	Los Angeles	CA	08/06/2026	3.76000	%	56,984.89	-	17,600,000.00	17,600,000.00	11/06/2031	0		0		0
30507953	35		OF	Blue Ash	OH	08/01/2026	3.87100	%	53,000.44	-	15,900,000.00	15,900,000.00	11/01/2028	0		0		0
30508142	36		MU	Jackson Heights	NY	08/06/2026	3.98000	%	51,751.06	-	15,100,000.00	15,100,000.00	12/06/2031	0		0		0
30530175	37		RT	Vinton	VA	08/06/2026	3.18000	%	36,323.99	-	13,265,000.00	13,265,000.00	08/06/2031	0		0		0
30508066	38		RT	Gastonia	NC	08/06/2026	3.80800	%	42,214.51	19,585.20	12,873,766.72	12,854,181.52	12/06/2031	0		0		0
30508049	39		OF	Pomona	CA	08/06/2026	3.10000	%	34,035.42	-	12,750,000.00	12,750,000.00	11/06/2031	0		0		0


Reports Available at sf.citidirect.com	v. 21.09.28	Page 14 of 32	© Copyright 2026 Citigroup

Benchmark 2021-B31 Mortgage Trust

Commercial Mortgage Pass Through Certificates, Series 2021-B31

MORTGAGE LOAN DETAIL

August 17, 2026


			Prop			Paid					Beginning	Ending		Payment Workout Mod
			Type			Through	Gross		Interest	Principal	Scheduled	Scheduled	Maturity	Status		Strategy Code
Loan ID	OMCR		(1)	City	State	Date	Coupon		Payment	Payment	Balance	Balance	Date	(2	)	(3	)	(4	)

30320455	3	A1	OF	Plainsboro	NJ	08/06/2026	2.83800	%	183,287.50	-	75,000,000.00	75,000,000.00	04/06/2031	0		0		0
30508195	40		N/A	Nanuet	NY	08/01/2026	3.99300	%	41,261.00	-	12,000,000.00	12,000,000.00	12/01/2031	0		0		0
30508069	41		RT	Austin	TX	08/06/2026	3.83900	%	31,711.00	17,447.93	9,592,518.79	9,575,070.86	12/06/2031	0		0		0
30508046	42		IN	Topeka	KS	08/06/2026	3.89000	%	32,927.77	-	9,830,000.00	9,830,000.00	11/06/2031	0		0		0
30508052	43		MF	Jackson	MS	05/06/2026	4.32000	%	33,492.02	15,120.54	9,003,232.37	8,988,111.83	11/06/2028	2		98		0
30530176	44		IN	Indianapolis	IN	08/06/2026	3.30900	%	23,365.22	-	8,200,000.00	8,200,000.00	12/06/2031	0		0		0
30530172	45		RT	Mason	OH	08/06/2026	3.85800	%	25,912.90	-	7,800,000.00	7,800,000.00	11/06/2031	0		0		8
30508007	46		OF	West Palm Beach	FL	08/06/2026	3.35000	%	21,779.65	-	7,550,000.00	7,550,000.00	11/06/2031	0		0		0
30530177	47		OF	Houston	TX	08/06/2026	3.89600	%	22,790.53	11,483.09	6,793,230.78	6,781,747.69	12/06/2031	0		0		0
30508144	48		MF	Ann Arbor	MI	08/01/2026	3.65000	%	22,001.39	-	7,000,000.00	7,000,000.00	12/01/2031	0		0		0
30508051	49		MF	Orange	NJ	08/06/2026	3.71000	%	22,363.06	-	7,000,000.00	7,000,000.00	11/06/2031	0		0		0
30507836	4	A5	OF	Cambridge	MA	08/05/2026	2.69250	%	81,148.96	-	35,000,000.00	35,000,000.00	10/05/2031	0		0		0
30507837	4	A6	OF	Cambridge	MA	08/05/2026	2.69250	%	65,266.95	-	28,150,000.00	28,150,000.00	10/05/2031	0		0		0
30508185	5		N/A			08/06/2026	3.24000	%	163,215.00	-	58,500,000.00	58,500,000.00	12/06/2031	0		0		0
30508158	50		SS		TN	08/06/2026	3.51000	%	20,129.85	-	6,660,000.00	6,660,000.00	12/06/2031	0		0		0
30508073	51		IN	Yonkers	NY	08/06/2026	3.58000	%	19,744.41	10,188.06	6,404,745.00	6,394,556.94	12/06/2031	0		0		0
30508106	52		RT	Springfield	VT	08/06/2026	3.60000	%	18,301.18	11,250.77	5,903,604.88	5,892,354.11	11/06/2031	0		0		0
30508192	53		MF	Southfield	MI	08/06/2026	3.73000	%	18,308.08	-	5,700,000.00	5,700,000.00	12/06/2031	0		0		0
30508218	54		MF	Brooklyn	NY	08/06/2026	3.64000	%	12,537.78	-	4,000,000.00	4,000,000.00	12/06/2031	0		0		0
30508010	55		OF	Melbourne	FL	08/06/2026	3.98000	%	12,338.00	-	3,600,000.00	3,600,000.00	11/06/2031	0		0		0
30320462	56		MF	Los Angeles	CA	08/06/2026	4.10000	%	8,473.33	-	2,400,000.00	2,400,000.00	11/06/2031	0		0		0
30508110	57		RT	Newnan	GA	08/06/2026	4.43000	%	6,103.56	-	1,600,000.00	1,600,000.00	11/06/2031	0		0		0
30508191	6		OF		TX	08/06/2026	3.80000	%	173,278.79	96,976.47	52,954,468.90	52,857,492.43	12/06/2031	0		8		0
30530169	7	A1	RT	Tucson	AZ	08/06/2026	3.36100	%	159,180.69	-	55,000,000.00	55,000,000.00	10/06/2031	0		0		0
30508159	8	A1	MF		FL	08/06/2026	3.97000	%	164,093.33	-	48,000,000.00	48,000,000.00	12/06/2031	0		0		0
30508147	9		MU	New York	NY	08/01/2026	3.99000	%	156,674.00	-	45,600,000.00	45,600,000.00	12/01/2031	0		0		0
30320449	A-1-2		MU	Cambridge	MA	08/06/2026	2.79200	%	168,295.56	-	70,000,000.00	70,000,000.00	11/06/2036	0		0		0
30320450	A-1-4		MU	Cambridge	MA	08/06/2026	2.79200	%	120,211.11	-	50,000,000.00	50,000,000.00	11/06/2036	0		0		0
30320451	A-1-9		MU	Cambridge	MA	08/06/2026	2.79200	%	10,004.51	-	4,161,224.43	4,161,224.43	11/06/2036	0		0		0
30320452	A-3-3		MU	Cambridge	MA	08/06/2026	2.79200	%	57,652.27	-	23,979,591.86	23,979,591.86	11/06/2036	0		0		0
Total	Count = 62								4,333,331.55	402,140.22	1,477,445,793.47	1,477,043,653.25


Reports Available at sf.citidirect.com	v. 21.09.28	Page 15 of 32	© Copyright 2026 Citigroup

Benchmark 2021-B31 Mortgage Trust

Commercial Mortgage Pass Through Certificates, Series 2021-B31

NOI DETAIL

August 17, 2026


			Property			Ending	Preceding	Most	Most Recent	Most Recent
			Type			Scheduled	Fiscal	Recent	Financial As of	Financial Asof
Loan ID	OMCR		(1)	City	State	Balance	Year NOI	NOI	Start Date	End Date

30508068	10		N/A			40,153,774.96	4,658,646.13	4,658,646.13	Not Available	Not Available
30508200	11	A1	MF	Harrison	NJ	43,000,000.00	4,770,210.31	1,332,148.64	01/01/2026	03/31/2026
30508148	12		MF		IL	42,500,000.00	4,126,004.78	4,195,051.69	Not Available	Not Available
30507887	13	A1	IN	Town of Burrillville	RI	40,000,000.00	5,785,858.14	5,785,858.14	Not Available	Not Available
30508193	14	A1	RT	Tualatin	OR	40,000,000.00	7,416,156.66	7,394,603.78	01/01/2026	06/30/2026
30320459	15	A1	IN			40,000,000.00	5,700,064.38	5,700,064.38	Not Available	Not Available
30508186	16		MF	Fort Lee	NJ	32,743,156.63	1,005,085.12	1,005,085.12	Not Available	Not Available
30508108	17		MF	Kew Garden Hills	NY	28,870,985.85	5,394,031.27	5,394,031.27	Not Available	Not Available
30507803	18		OF	Lehi	UT	30,400,000.00	3,570,559.37	3,570,559.37	Not Available	Not Available
30507941	19	A2	RT	Concord	CA	30,000,000.00	11,769,631.41	2,775,951.64	01/01/2026	03/31/2026
30508000	20		N/A			16,246,711.00	2,138,052.93	2,093,940.30	Not Available	Not Available
30507995	21		IN	Oregon	OH	8,380,000.00	752,262.37	752,262.37	Not Available	Not Available
30508009	22		OF	Beverly Hills	CA	23,200,000.00	2,258,640.90	486,383.47	01/01/2026	03/31/2026
30508065	23		MU	New York	NY	23,100,000.00	2,426,593.91	2,426,593.91	Not Available	Not Available
30508219	24		OF	Sunnyvale	CA	21,000,000.00	2,806,037.43	2,806,037.43	Not Available	Not Available
30508187	25		N/A	New York	NY	21,000,000.00	1,229,525.59	347,710.34	01/01/2026	03/31/2026
30508028	26	A3	RT	Los Angeles	CA	20,000,000.00	7,279,517.15	2,022,604.84	Not Available	Not Available
30508006	27		RT	Morrow	GA	19,975,000.00	7,845,922.88	7,845,922.88	Not Available	Not Available
30508080	28	A2	RT	Audubon	NJ	17,159,693.14	4,063,580.32	4,063,580.32	Not Available	Not Available
30508197	29		MH	El Cajon	CA	18,500,000.00	1,594,621.53	1,524,250.02	01/01/2026	06/30/2026
30320453	2	A1	OF	Greenwich	CT	56,400,000.00	8,321,578.79	8,678,482.35	Not Available	Not Available
30320454	2	A2	OF	Greenwich	CT	37,600,000.00	8,321,578.79	8,678,482.35	Not Available	Not Available
30508145	30		MF	North Providence	RI	18,250,000.00	1,712,723.99	1,798,469.46	01/01/2026	06/30/2026
30508188	31		N/A			18,000,000.00	1,630,987.62	1,528,320.30	04/01/2025	03/31/2026
30508047	32		N/A			18,000,000.00	1,708,226.03	306,170.68	Not Available	Not Available
30508070	33		IN	Haverstraw	NY	17,875,000.00	1,817,184.54	1,688,159.46	01/01/2026	06/30/2026
30320461	34		MF	Los Angeles	CA	17,600,000.00	1,872,278.06	1,872,278.06	Not Available	Not Available
30507953	35		OF	Blue Ash	OH	15,900,000.00	1,858,203.18	1,858,203.18	Not Available	Not Available
30508142	36		MU	Jackson Heights	NY	15,100,000.00	1,238,086.81	1,238,086.81	Not Available	Not Available
30530175	37		RT	Vinton	VA	13,265,000.00	1,448,065.18	1,430,141.05	Not Available	Not Available
30508066	38		RT	Gastonia	NC	12,854,181.52	1,854,536.66	2,029,447.31	Not Available	Not Available
30508049	39		OF	Pomona	CA	12,750,000.00	2,035,039.11	2,211,390.67	Not Available	Not Available
Reports Available at sf.citidirect.com			v. 21.09.28			Page 16 of 32			© Copyright 2026 Citigroup

Benchmark 2021-B31 Mortgage Trust

Commercial Mortgage Pass Through Certificates, Series 2021-B31

NOI DETAIL

August 17, 2026


			Property			Ending	Preceding	Most	Most Recent	Most Recent
			Type			Scheduled	Fiscal	Recent	Financial As of	Financial Asof
Loan ID	OMCR		(1)	City	State	Balance	Year NOI	NOI	Start Date	End Date

30320455	3	A1	OF	Plainsboro	NJ	75,000,000.00	25,326,230.00	22,292,078.96	04/01/2025	03/31/2026
30508195	40		N/A	Nanuet	NY	12,000,000.00	908,702.27	1,112,518.95	Not Available	Not Available
30508069	41		RT	Austin	TX	9,575,070.86	1,169,937.61	1,169,937.61	Not Available	Not Available
30508046	42		IN	Topeka	KS	9,830,000.00	757,412.40	755,127.06	07/01/2025	06/30/2026
30508052	43		MF	Jackson	MS	8,988,111.83	901,428.41	901,428.41	Not Available	Not Available
30530176	44		IN	Indianapolis	IN	8,200,000.00	1,484,392.18	1,607,849.83	01/01/2026	06/30/2026
30530172	45		RT	Mason	OH	7,800,000.00	847,412.41	864,853.27	Not Available	Not Available
30508007	46		OF	West Palm Beach	FL	7,550,000.00	833,315.83	753,767.64	Not Available	Not Available
30530177	47		OF	Houston	TX	6,781,747.69	838,952.99	838,952.99	Not Available	Not Available
30508144	48		MF	Ann Arbor	MI	7,000,000.00	971,152.10	992,979.05	01/01/2026	06/30/2026
30508051	49		MF	Orange	NJ	7,000,000.00	545,119.31	115,826.74	01/01/2026	03/31/2026
30507836	4	A5	OF	Cambridge	MA	35,000,000.00	19,252,682.36	7,543,267.72	01/01/2026	06/30/2026
30507837	4	A6	OF	Cambridge	MA	28,150,000.00	19,252,682.36	7,543,267.72	01/01/2026	06/30/2026
30508185	5		N/A			58,500,000.00	6,844,727.56	7,115,631.12	Not Available	Not Available
30508158	50		SS		TN	6,660,000.00	590,089.24	607,819.60	Not Available	Not Available
30508073	51		IN	Yonkers	NY	6,394,556.94	496,163.83	579,836.89	Not Available	Not Available
30508106	52		RT	Springfield	VT	5,892,354.11	548,648.46	548,648.46	Not Available	Not Available
30508192	53		MF	Southfield	MI	5,700,000.00	522,672.19	571,590.79	01/01/2026	06/30/2026
30508218	54		MF	Brooklyn	NY	4,000,000.00	333,901.05	333,901.05	Not Available	Not Available
30508010	55		OF	Melbourne	FL	3,600,000.00	328,724.82	328,724.82	Not Available	Not Available
30320462	56		MF	Los Angeles	CA	2,400,000.00	219,471.62	219,471.62	Not Available	Not Available
30508110	57		RT	Newnan	GA	1,600,000.00	149,593.92	149,593.92	01/01/2026	06/30/2026
30508191	6		OF		TX	52,857,492.43	5,363,544.09	1,426,860.36	01/01/2026	03/31/2026
30530169	7	A1	RT	Tucson	AZ	55,000,000.00	11,668,671.16	11,756,506.94	01/01/2026	06/30/2026
30508159	8	A1	MF		FL	48,000,000.00	7,747,786.61	2,610,617.81	04/01/2025	03/31/2026
30508147	9		MU	New York	NY	45,600,000.00	3,026,575.59	721,857.13	01/01/2026	03/31/2026
30320449	A-1-2		MU	Cambridge	MA	70,000,000.00	80,093,684.00	80,093,684.00	Not Available	Not Available
30320450	A-1-4		MU	Cambridge	MA	50,000,000.00	80,093,684.00	80,093,684.00	Not Available	Not Available
30320451	A-1-9		MU	Cambridge	MA	4,161,224.43	80,093,684.00	80,093,684.00	Not Available	Not Available
30320452	A-3-3		MU	Cambridge	MA	23,979,591.86	80,093,684.00	80,093,684.00	Not Available	Not Available
Total	Count = 62					1,477,043,653.25	551,714,217.71	493,336,570.18


Reports Available at sf.citidirect.com	v. 21.09.28	Page 17 of 32	© Copyright 2026 Citigroup

Benchmark 2021-B31 Mortgage Trust

Commercial Mortgage Pass Through Certificates, Series 2021-B31

DELINQUENCY LOAN DETAIL

August 17, 2026

Actual

Paid

Current P&I

Total P&I

Cumulative

Other Expense

Payment Workout

Most Recent

Principal

Through

Advances

Accrued Unpaid

Advances

Status

Strategy

Special Serv

Foreclosure

Bankruptcy

REO

Loan ID

OMCR

Balance

Date

(Net of ASER)

Outstanding

Interest Advances

Outstanding

)

Transfer Date

Date

30508148

42,500,000.00

07/06/2026

138,246.01

35.28

11,300.05

03/15/2024

30508052

9,034,379.85

05/06/2026

48,593.18

145,780.06

793.64

2,745.00

12/10/2025

07/02/2026

Total

Count = 2

51,534,379.85

186,839.19

284,026.07

828.92

14,045.05


Reports Available at sf.citidirect.com	v. 21.09.28	Page 18 of 32	© Copyright 2026 Citigroup

Benchmark 2021-B31 Mortgage Trust

Commercial Mortgage Pass Through Certificates, Series 2021-B31

COLLATERAL PERFORMANCE - DELINQUENCY AND LOAN STATUS DETAIL

–

August 17, 2026


							Delinquent
					(Does not include loans in Bankruptcy, Foreclosure, or REO)

			30	Day			60	Day			90	Day	120			+ Day	Bankruptcy				Foreclosure						REO

Distribution

Date	Count		Balance		Count		Balance		Count		Balance		Count		Balance		Count		Balance		Count		Balance		Count			Balance


	0		0		1		8,988,112		0		0		0		0		0		0		0		0		0			0
08/17/2026
	0.0	%	0.0	%	1.6	%	0.0	%	0.0	%	0.0	%	0.0	%	0.0	%	0.0	%	0.0	%	0.0	%	0.0	%	0.0	%		0.0	%

	1		9,003,232		0		0		0		0		0		0		0		0		0		0		0			0
07/17/2026
	1.6	%	0.0	%	0.0	%	0.0	%	0.0	%	0.0	%	0.0	%	0.0	%	0.0	%	0.0	%	0.0	%	0.0	%	0.0	%		0.0	%

	1		42,500,000		0		0		0		0		0		0		0		0		0		0		0			0
06/17/2026
	1.6	%	0.0	%	0.0	%	0.0	%	0.0	%	0.0	%	0.0	%	0.0	%	0.0	%	0.0	%	0.0	%	0.0	%	0.0	%		0.0	%

	0		0		0		0		0		0		0		0		0		0		0		0		0			0
05/15/2026
	0.0	%	0.0	%	0.0	%	0.0	%	0.0	%	0.0	%	0.0	%	0.0	%	0.0	%	0.0	%	0.0	%	0.0	%	0.0	%		0.0	%

	1		9,050,411		0		0		0		0		0		0		0		0		0		0		0			0
04/17/2026
	1.6	%	0.0	%	0.0	%	0.0	%	0.0	%	0.0	%	0.0	%	0.0	%	0.0	%	0.0	%	0.0	%	0.0	%	0.0	%		0.0	%

	0		0		1		9,065,301		0		0		0		0		0		0		0		0		0			0
03/17/2026
	0.0	%	0.0	%	1.6	%	0.0	%	0.0	%	0.0	%	0.0	%	0.0	%	0.0	%	0.0	%	0.0	%	0.0	%	0.0	%		0.0	%

	1		9,083,393		0		0		0		0		0		0		0		0		0		0		0			0
02/18/2026
	1.6	%	0.0	%	0.0	%	0.0	%	0.0	%	0.0	%	0.0	%	0.0	%	0.0	%	0.0	%	0.0	%	0.0	%	0.0	%		0.0	%

	0		0		1		9,098,160		0		0		0		0		0		0		0		0		0			0
01/16/2026
	0.0	%	0.0	%	1.6	%	0.0	%	0.0	%	0.0	%	0.0	%	0.0	%	0.0	%	0.0	%	0.0	%	0.0	%	0.0	%		0.0	%

	1		75,000,000		1		9,112,873		0		0		0		0		0		0		0		0		0			0
12/17/2025
	1.6	%	0.0	%	1.6	%	0.0	%	0.0	%	0.0	%	0.0	%	0.0	%	0.0	%	0.0	%	0.0	%	0.0	%	0.0	%		0.0	%

	2		84,128,623		0		0		0		0		0		0		0		0		0		0		0			0
11/18/2025
	3.2	%	0.0	%	0.0	%	0.0	%	0.0	%	0.0	%	0.0	%	0.0	%	0.0	%	0.0	%	0.0	%	0.0	%	0.0	%		0.0	%

	1		75,000,000		0		0		0		0		0		0		0		0		0		0		0			0
10/20/2025
	1.6	%	0.0	%	0.0	%	0.0	%	0.0	%	0.0	%	0.0	%	0.0	%	0.0	%	0.0	%	0.0	%	0.0	%	0.0	%		0.0	%

	1		75,000,000		0		0		0		0		0		0		0		0		0		0		0			0
09/17/2025
	1.6	%	0.0	%	0.0	%	0.0	%	0.0	%	0.0	%	0.0	%	0.0	%	0.0	%	0.0	%	0.0	%	0.0	%	0.0	%		0.0	%


Reports Available at sf.citidirect.com	v. 21.09.28	Page 19 of 32	© Copyright 2026 Citigroup

Benchmark 2021-B31 Mortgage Trust

Commercial Mortgage Pass Through Certificates, Series 2021-B31

HISTORICAL LOAN MODIFICATION DETAIL

August 17, 2026


Distribution				Modification	Modification
Date	Loan ID	OMCR	Property Name	Date	Code (4)

08/17/2026	30530172	45	Shoppes of Mason	04/09/2025	8
07/17/2026	30530172	45	Shoppes of Mason	04/09/2025	8
06/17/2026	30530172	45	Shoppes of Mason	04/09/2025	8
05/15/2026	30530172	45	Shoppes of Mason	04/09/2025	8
04/17/2026	30530172	45	Shoppes of Mason	04/09/2025	8
03/17/2026	30530172	45	Shoppes of Mason	04/09/2025	8
02/18/2026	30530172	45	Shoppes of Mason	04/09/2025	8
01/16/2026	30530172	45	Shoppes of Mason	04/09/2025	8
12/17/2025	30530172	45	Shoppes of Mason	04/09/2025	8
11/18/2025	30530172	45	Shoppes of Mason	04/09/2025	8
10/20/2025	30530172	45	Shoppes of Mason	04/09/2025	8
09/17/2025	30530172	45	Shoppes of Mason	04/09/2025	8
08/15/2025	30530172	45	Shoppes of Mason	04/09/2025	8


Reports Available at sf.citidirect.com	v. 21.09.28	Page 23 of 32	© Copyright 2026 Citigroup

Benchmark 2021-B31 Mortgage Trust

Commercial Mortgage Pass Through Certificates, Series 2021-B31

SPECIALLY SERVICED LOAN DETAIL

August 17, 2026


			Special Servicing	Ending	Ending	Most	Most Recent	Most Recent	Most Recent
		Workout	Fee Amount	Scheduled	Actual	Recent	Valuation	Special Servicer	Master Servicer
Loan ID	OMCR	Strategy (3)	Plus Adjustments	Balance	Balance	Value	Date	Transfer Date	Return Date

30508052	43	98	5,000.00	8,988,111.83	9,034,379.85	15,300,000.00	08/27/2021	12/10/2025
30508148	12	98	9,149.31	42,500,000.00	42,500,000.00	63,800,000.00	10/14/2021	03/15/2024
Total	Count = 2		14,149.31	51,488,111.83	51,534,379.85	79,100,000.00


Reports Available at sf.citidirect.com	v. 21.09.28	Page 24 of 32	© Copyright 2026 Citigroup

Benchmark 2021-B31 Mortgage Trust

Commercial Mortgage Pass Through Certificates, Series 2021-B31

HISTORICAL SPECIALLY SERVICED LOANS

August 17, 2026


				Special Servicing	Ending	Ending	Most	Most Recent	Most Recent	Most Recent
Distribution			Workout	Fee Amount	Scheduled	Actual	Recent	Valuation	Special Servicer	Master Servicer
Date	Loan ID	OMCR	Strategy (3)	Plus Adjustments	Balance	Balance	Value	Date	Transfer Date	Return Date

08/17/2026	30508052	43	98	5,000.00	8,988,111.83	9,034,379.85	15,300,000.00	08/27/2021	12/10/2025
07/17/2026	30508052	43	98	5,000.00	9,003,232.37	9,034,379.85	15,300,000.00	08/27/2021	12/10/2025
06/17/2026	30508052	43	98	5,000.00	9,019,375.18	9,034,379.85	15,300,000.00	08/27/2021	12/10/2025
05/15/2026	30508052	43	98	5,000.00	9,034,379.85	9,034,379.85	15,300,000.00	08/27/2021	12/10/2025
04/17/2026	30508052	43	98	5,000.00	9,050,410.93	9,083,392.93	15,300,000.00	08/27/2021	12/10/2025
03/17/2026	30508052	43	98	5,000.00	9,065,300.57	9,112,873.00	15,300,000.00	08/27/2021	12/10/2025
02/18/2026	30508052	43	98	5,000.00	9,083,392.93	9,112,873.00	15,300,000.00	08/27/2021	12/10/2025
01/16/2026	30508052	43	98	5,000.00	9,098,160.33	9,143,222.29	15,300,000.00	08/27/2021	12/10/2025
08/17/2026	30508148	12	98	9,149.31	42,500,000.00	42,500,000.00	63,800,000.00	10/14/2021	03/15/2024
07/17/2026	30508148	12	98	8,854.17	42,500,000.00	42,500,000.00	63,800,000.00	10/14/2021	03/15/2024
06/17/2026	30508148	12	98	9,149.31	42,500,000.00	42,500,000.00	63,800,000.00	10/14/2021	03/15/2024
05/15/2026	30508148	12	98	8,854.17	42,500,000.00	42,500,000.00	63,800,000.00	10/14/2021	03/15/2024
04/17/2026	30508148	12	98	9,149.31	42,500,000.00	42,500,000.00	63,800,000.00	10/14/2021	03/15/2024
03/17/2026	30508148	12	98	8,263.89	42,500,000.00	42,500,000.00	63,800,000.00	10/14/2021	03/15/2024
02/18/2026	30508148	12	98	9,149.31	42,500,000.00	42,500,000.00	63,800,000.00	10/14/2021	03/15/2024
01/16/2026	30508148	12	98	9,149.31	42,500,000.00	42,500,000.00	63,800,000.00	10/14/2021	03/15/2024
12/17/2025	30508148	12	98	8,854.17	42,500,000.00	42,500,000.00	63,800,000.00	10/14/2021	03/15/2024
11/18/2025	30508148	12	98	9,149.31	42,500,000.00	42,500,000.00	63,800,000.00	10/14/2021	03/15/2024
10/20/2025	30508148	12	98	8,854.17	42,500,000.00	42,500,000.00	63,800,000.00	10/14/2021	03/15/2024
09/17/2025	30508148	12	98	9,149.31	42,500,000.00	42,500,000.00	63,800,000.00	10/14/2021	03/15/2024
08/15/2025	30508148	12	98	9,149.31	42,500,000.00	42,500,000.00	63,800,000.00	10/14/2021	03/15/2024
07/17/2025	30508148	12	98	8,854.17	42,500,000.00	42,500,000.00	63,800,000.00	10/14/2021	03/15/2024
06/17/2025	30508148	12	98	9,149.31	42,500,000.00	42,500,000.00	63,800,000.00	10/14/2021	03/15/2024
05/16/2025	30508148	12	9	8,854.17	42,500,000.00	42,500,000.00	63,800,000.00	10/14/2021	03/15/2024
04/17/2025	30508148	12	9	9,149.31	42,500,000.00	42,500,000.00	63,800,000.00	10/14/2021	03/15/2024
03/17/2025	30508148	12	9	8,263.89	42,500,000.00	42,500,000.00	63,800,000.00	10/14/2021	03/15/2024
02/18/2025	30508148	12	9	9,149.31	42,500,000.00	42,500,000.00	63,800,000.00	10/14/2021	03/15/2024
01/17/2025	30508148	12	9	9,149.31	42,500,000.00	42,500,000.00	63,800,000.00	10/14/2021	03/15/2024
12/17/2024	30508148	12	98	8,854.17	42,500,000.00	42,500,000.00	63,800,000.00	10/14/2021	03/15/2024
11/18/2024	30508148	12	98	9,149.31	42,500,000.00	42,500,000.00	63,800,000.00	10/14/2021	03/15/2024
10/18/2024	30508148	12	98	8,854.17	42,500,000.00	42,500,000.00	63,800,000.00	10/14/2021	03/15/2024
09/17/2024	30508148	12	98	9,149.31	42,500,000.00	42,500,000.00	63,800,000.00	10/14/2021	03/15/2024


Reports Available at sf.citidirect.com	v. 21.09.28	Page 25 of 32	© Copyright 2026 Citigroup

Benchmark 2021-B31 Mortgage Trust

Commercial Mortgage Pass Through Certificates, Series 2021-B31

HISTORICAL SPECIALLY SERVICED LOANS

August 17, 2026


				Special Servicing	Ending	Ending	Most	Most Recent	Most Recent	Most Recent
Distribution			Workout	Fee Amount	Scheduled	Actual	Recent	Valuation	Special Servicer	Master Servicer
Date	Loan ID	OMCR	Strategy (3)	Plus Adjustments	Balance	Balance	Value	Date	Transfer Date	Return Date

08/16/2024	30508148	12	98	9,149.31	42,500,000.00	42,500,000.00	63,800,000.00	10/14/2021	03/15/2024
07/17/2024	30508148	12	98	8,854.17	42,500,000.00	42,500,000.00	63,800,000.00	10/14/2021	03/15/2024
06/17/2024	30508148	12	98	9,149.31	42,500,000.00	42,500,000.00	63,800,000.00	10/14/2021	03/15/2024
05/17/2024	30508148	12	98	8,854.17	42,500,000.00	42,500,000.00	63,800,000.00	10/14/2021	03/15/2024
04/17/2024	30508148	12	98	6,493.06	42,500,000.00	42,500,000.00	63,800,000.00	10/14/2021	03/15/2024
11/18/2024	30508191	6	8	11,838.31	54,900,532.35	54,900,532.35	85,670,000.00		06/23/2023	11/06/2024
10/18/2024	30508191	6	98	11,476.39	54,990,845.34	54,990,845.34	85,670,000.00		06/23/2023
09/17/2024	30508191	6	98	11,878.25	55,086,659.51	55,086,659.51	85,670,000.00		06/23/2023
08/16/2024	30508191	6	98	11,897.49	55,176,365.44	55,176,365.44	85,670,000.00		06/23/2023
07/17/2024	30508191	6	98	11,533.48	55,265,778.79	55,265,778.79	85,670,000.00		06/23/2023
06/17/2024	30508191	6	98	11,937.05	55,360,725.09	55,360,725.09	85,670,000.00		06/23/2023
05/17/2024	30508191	6	98	11,571.65	55,449,537.14	55,449,537.14	85,670,000.00		06/23/2023
04/17/2024	30508191	6	98	11,976.36	55,543,903.37	55,543,903.37	85,670,000.00		06/23/2023
03/15/2024	30508191	6	98	11,223.76	55,632,117.98	55,632,117.98	85,670,000.00		06/23/2023
02/16/2024	30508191	6	98	12,016.67	55,731,772.09	55,819,373.95	85,670,000.00		06/23/2023
01/18/2024	30508191	6	98	12,035.47	55,819,373.95	55,819,373.95	85,670,000.00		06/23/2023
12/15/2023	30508191	6	98	11,666.59	55,906,690.10	55,906,690.10	85,670,000.00		06/23/2023
11/17/2023	30508191	6	98	12,074.14	55,999,613.25	55,999,613.25	85,670,000.00		06/23/2023
10/17/2023	30508191	6	98	11,703.90	56,086,341.54	56,086,341.54	85,670,000.00		06/23/2023
09/15/2023	30508191	6	98	12,112.57	56,178,697.59	56,178,697.59	85,670,000.00		06/23/2023
08/17/2023	30508191	6	98	12,131.05	56,264,841.78	56,350,705.01	85,670,000.00		06/23/2023
07/17/2023	30508191	6	98	5,095.48	56,350,705.01	56,442,226.55	85,670,000.00		06/23/2023


Reports Available at sf.citidirect.com	v. 21.09.28	Page 26 of 32	© Copyright 2026 Citigroup

Benchmark 2021-B31 Mortgage Trust

Commercial Mortgage Pass Through Certificates, Series 2021-B31

LIQUIDATED LOAN DETAIL

August 17, 2026


		Beginning	Most	Liquidation	Net		Net	Realized	Date of		Loss with
		Scheduled	Recent	Sales	Proceeds	Liquidation	Proceeds	Loss to	Current	Current Cumulative	Cumulative
Loan ID	OMCR	Balance	Value	Price	Received	Expense	Available	Trust	Adj. to Loan	Adj. to Loan Adj. to Loan	Adj. to Trust

No Loans liquidated to Report.


Reports Available at sf.citidirect.com	v. 21.09.28	Page 29 of 32	© Copyright 2026 Citigroup

Benchmark 2021-B31 Mortgage Trust

Commercial Mortgage Pass Through Certificates, Series 2021-B31

HISTORICAL LIQUIDATED LOAN

August 17, 2026


		Beginning	Most	Liquidation	Net		Net	Realized	Date of		Loss with
Distribution		Scheduled	Recent	Sales	Proceeds	Liquidation	Proceeds	Loss to	Current	Current Cumulative	Cumulative
Date	Loan ID OMCR	Balance	Value	Price	Received	Expense	Available	Trust	Adj. to Loan	Adj. to Loan Adj. to Loan	Adj. to Trust

No Loans liquidated to Report.


Reports Available at sf.citidirect.com	v. 21.09.28	Page 30 of 32	© Copyright 2026 Citigroup

Benchmark 2021-B31 Mortgage Trust

Commercial Mortgage Pass Through Certificates, Series 2021-B31

CREFC® INVESTOR REPORTING PACKAGE LEGENDS

August 17, 2026


1\|CREFC Investor Reporting Package Legends
	Property Type (1)		Workout Strategy (3)		Liquidation/Prepayment Code (5)

MF	Multifamily	1	Modification	1	Partial Liquidation (Curtailment)
RT	Retail	2	Foreclosure	2	Payoff Prior To Maturity
HC	HealthCare	3	Bankruptcy	3	Disposition / Liquidation
IN	Industrial	4	Extension	4	Repurchase / Substitution
MH	Mobile Home Park	5	Note Sale	5	Full Payoff At Maturity
OF	Office	6	DPO	6	DPO
MU	Mixed Use	7	REO	7	Liquidation prior to 7/1/2006
LO	Lodging	8	Resolved	8	Payoff With Penalty
SS	Self Storage	9	Pending Return to Master Servicer	9	Payoff With Yield Maintenance
SE	Securities	10	Deed In Lieu of Foreclosure	10	Curtailment With Penalty
CH	Cooperative Housing	11	Full Payoff	11	Curtailment With Yield Maintenance
ZZ	Missing Information	12	Reps and Warranties
SF	SF	13	TBD
WH	Warehouse	98	Other
OT	Other

			Modification Code (4)
	Payment Status of Loan (2)
		1	Maturity Date Extension
A	In Grace Period	2	Amortization Change
B	Late, but less than 30 Days	3	Principal Write-Off
0	Current	4	Blank (formerly Combination)
1	30-59 Days Delinquent	5	Temporary Rate Reduction
2	60-89 Days Delinquent	6	Capitalization of Interest
3	90-120 Days Delinquent	7	Capitalization of Taxes
4	Performing Matured Balloon	8	Other
5	Non Performing Matured Balloon	9	Combination
6	121+ Days Delinquent	10	Forbearance


Reports Available at sf.citidirect.com	v. 21.09.28	Page 31 of 32	© Copyright 2026 Citigroup


			Beginning	Ending	Appraisal	Appraisal	Most Recent	Cumulative
Loan ID	OMCR	Property Name	Scheduled Balance	Scheduled Balance	Reduction Amount	Reduction Date	ASER Amount	ASER Amount

No Loans with Appraisal Reduction Activity.


Reports Available at sf.citidirect.com	v. 21.09.28	Page 20 of 32	© Copyright 2026 Citigroup


Reports Available at sf.citidirect.com	v. 21.09.28	Page 21 of 32	© Copyright 2026 Citigroup


Reports Available at sf.citidirect.com	v. 21.09.28	Page 22 of 32	© Copyright 2026 Citigroup


		Liquidation /	Liquid / Prepay	Principal	Principal	Prepayment Interest	Prepayment	Yield Maintenance
Loan ID	OMCR	Prepayment Date	Code (5)	Collections	Adjustments	Excess / (Shortfall)	Penalties (PPP)	Penalties (YM)

No Loans with Unscheduled Principal Activity to Report.


Reports Available at sf.citidirect.com	v. 21.09.28	Page 27 of 32	© Copyright 2026 Citigroup


Reports Available at sf.citidirect.com	v. 21.09.28	Page 28 of 32	© Copyright 2026 Citigroup


Reports Available at sf.citidirect.com	v. 21.09.28	Page 32 of 32	© Copyright 2026 Citigroup