Benchmark 2021-B31 Mortgage Trust
Commercial Mortgage Pass Through Certificates, Series 2021-B31
STATEMENT TO NOTEHOLDERS

 

September 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

 

September 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 1,173,814.83 1.357000% 30/360 1,327.39 - 383,135.35 384,462.74 - - 790,679.48
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 87,310.48 - - 87,310.48 - - 55,095,655.00
R - - 0.000000% 30/360 - - - - - - -
S - - 0.000000% 30/360 - - - - - - -
VRR Interest 74,832,509.00 73,852,183.42 0.000000% 30/360 214,968.04 - 20,165.02 235,133.06 - - 73,832,018.40
Total 1,496,650,164 1,477,043,653     3,265,561.84 - 403,300.37 3,668,862.21 - - 1,476,640,353
Notional                      
X-A 1,137,454,000 1,118,827,815 0.868934% 30/360 810,156.43 - - 810,156.43 - (383,135.35) 1,118,444,679
X-B 124,409,000.00 124,409,000.00 0.541506% 30/360 56,140.21 - - 56,140.21 - - 124,409,000.00
X-D 63,981,000.00 63,981,000.00 1.256623% 30/360 67,000.01 - - 67,000.01 - - 63,981,000.00
X-F 26,660,000.00 26,660,000.00 1.256623% 30/360 27,917.98 - - 27,917.98 - - 26,660,000.00
X-G 14,218,000.00 14,218,000.00 1.256623% 30/360 14,888.89 - - 14,888.89 - - 14,218,000.00
X-H 55,095,655.00 55,095,655.00 1.256623% 30/360 57,695.40 - - 57,695.40 - - 55,095,655.00
Total 1,421,817,655 1,403,191,470     1,033,798.92 - - 1,033,798.92 - (383,135.35) 1,402,808,334
 
Grand Total 2,918,467,819 2,880,235,123     4,299,360.76 - 403,300.37 4,702,661.13 - (383,135.35) 2,879,448,687

 

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

 

September 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 08163MAA5 08/31/2026 0.06703990 - 19.35027020 19.41731010 - - 39.93330707
A-2 08163MAB3 08/31/2026 2.15666664 - - 2.15666664 - - 1,000.00000000
A-3 08163MAC1 08/31/2026 2.25250000 - - 2.25250000 - - 1,000.00000000
A-4 08163MAD9 08/31/2026 2.01666665 - - 2.01666665 - - 1,000.00000000
A-5 08163MAE7 08/31/2026 2.22416667 - - 2.22416667 - - 1,000.00000000
A-AB 08163MAF4 08/31/2026 2.17916645 - - 2.17916645 - - 1,000.00000000
A-S 08163MAH0 08/31/2026 2.41000000 - - 2.41000000 - - 1,000.00000000
B 08163MAJ6 08/31/2026 2.29000000 - - 2.29000000 - - 1,000.00000000
C 08163MAK3 08/31/2026 2.66250000 - - 2.66250000 - - 1,000.00000000
D 08163MAW7 U0744XAF2 08/31/2026 1.87500000 - - 1.87500000 - - 1,000.00000000
E 08163MAY3 U0744XAG0 08/31/2026 1.87499981 - - 1.87499981 - - 1,000.00000000
F 08163MBA4 U0744XAH8 08/31/2026 1.87500000 - - 1.87500000 - - 1,000.00000000
G 08163MBC0 U0744XAJ4 08/31/2026 1.87500000 - - 1.87500000 - - 1,000.00000000
H 08163MBE6 U0744XAK1 08/31/2026 1.58470718 - - 1.58470718 - - 1,000.00000000
R 08163MBJ5 08/31/2026 - - - - - - -
S 00163MBH9 08/31/2026 - - - - - - -
VRR Interest 08163MBM8 08/31/2026 2.87265579 - 0.26946871 3.14212450 - - 986.63026787
X-A 08163MAG2 08/31/2026 0.71225424 - - 0.71225424 - - 983.28783360
X-B 08163MAL1 U0744XAA3 08/31/2026 0.45125521 - - 0.45125521 - - 1,000.00000000
X-D 08163MAN7 U0744XAB1 08/31/2026 1.04718604 - - 1.04718604 - - 1,000.00000000
X-F 08163MAQ0 U0744XAC9 08/31/2026 1.04718605 - - 1.04718605 - - 1,000.00000000
X-G 08163MAS6 U0744XAD7 08/31/2026 1.04718596 - - 1.04718596 - - 1,000.00000000
X-H 08163MAU1 U0744XAE5 08/31/2026 1.04718603 - - 1.04718603 - - 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

 

September 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% 08/01-08/31 1,327.39 - - - - 1,327.39 - - 1,327.39
A-2 2.58800% 2.58800% 2.58800% 08/01-08/31 297,727.83 - - - - 297,727.83 - - 297,727.83
A-3 2.70300% 2.70300% 2.70300% 08/01-08/31 52,303.05 - - - - 52,303.05 - - 52,303.05
A-4 2.42000% 2.42000% 2.42000% 08/01-08/31 433,583.33 - - - - 433,583.33 - - 433,583.33
A-5 2.66900% 2.66900% 2.66900% 08/01-08/31 1,280,399.37 - - - - 1,280,399.37 - - 1,280,399.37
A-AB 2.61500% 2.61500% 2.61500% 08/01-08/31 51,267.07 - - - - 51,267.07 - - 51,267.07
A-S 2.89200% 2.89200% 2.89200% 08/01-08/31 342,658.62 - - - - 342,658.62 - - 342,658.62
B 2.74800% 2.74800% 2.74800% 08/01-08/31 146,516.49 - - - - 146,516.49 - - 146,516.49
C 3.19500% 3.19500% 3.19500% 08/01-08/31 160,889.55 - - - - 160,889.55 - - 160,889.55
D 2.25000% 2.25000% 2.25000% 08/01-08/31 69,978.75 - - - - 69,978.75 - - 69,978.75
E 2.25000% 2.25000% 2.25000% 08/01-08/31 49,985.62 - - - - 49,985.62 - - 49,985.62
F 2.25000% 2.25000% 2.25000% 08/01-08/31 49,987.50 - - - - 49,987.50 - - 49,987.50
G 2.25000% 2.25000% 2.25000% 08/01-08/31 26,658.75 - - - - 26,658.75 - - 26,658.75
H 2.25000% 2.25000% 2.25000% 08/01-08/31 103,304.35 - - 17,487.77 - 87,310.48 - - 87,310.48
R 0.00000% 0.00000% 0.00000% 08/01-08/31 - - - - - - - - -
S 0.00000% 0.00000% 0.00000% 08/01-08/31 - - - - - - - - -
VRR Interest 0.00000% 0.00000% 0.00000% 08/01-08/31 214,968.04 - - - - 214,968.04 - - 214,968.04
Total         3,281,555.71 - - 17,487.77 - 3,265,561.84 - - 3,265,561.84
Notional                          
X-A 0.77577% 0.86893% 0.86893% 08/01-08/31 810,156.43 - - - - 810,156.43 - - 810,156.43
X-B 0.42737% 0.54151% 0.54151% 08/01-08/31 56,140.21 - - - - 56,140.21 - - 56,140.21
X-D 1.14249% 1.25662% 1.25662% 08/01-08/31 67,000.01 - - - - 67,000.01 - - 67,000.01
X-F 1.14249% 1.25662% 1.25662% 08/01-08/31 27,917.98 - - - - 27,917.98 - - 27,917.98
X-G 1.14249% 1.25662% 1.25662% 08/01-08/31 14,888.89 - - - - 14,888.89 - - 14,888.89
X-H 1.14249% 1.25662% 1.25662% 08/01-08/31 57,695.40 - - - - 57,695.40 - - 57,695.40
Total         1,033,798.92 - - - - 1,033,798.92 - - 1,033,798.92
 
Grand Total         4,315,354.63 - - 17,487.77 - 4,299,360.76 - - 4,299,360.76

 

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

 

September 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 - - - 796,747.78 1,493.90 15,993.87 - 814,235.55 - - - - -
R - - - - - - - - - - - - -
S - - - - - - - - - - - - -
VRR Interest - - - - - - - - - - - - -
Total - - - 796,747.78 1,493.90 15,993.87 - 814,235.55 - - - - -
Notional                          
X-A - - - - - - - - - - - - -
X-B - - - - - - - - - - - - -
X-D - - - - - - - - - - - - -
X-F - - - - - - - - - - - - -
X-G - - - - - - - - - - - - -
X-H - - - - - - - - - - - - -
Total - - - - - - - - - - - - -
 
Grand Total - - - 796,747.78 1,493.90 15,993.87 - 814,235.55 - - - - -

 

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

 

September 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 1,173,814.83 383,135.35 - - - 790,679.48 - 1.32% 0.05% 30.00% 30.41%
A-2 138,050,000.00 - - - - 138,050,000.00 - 9.22% 9.35% 30.00% 30.41%
A-3 23,220,000.00 - - - - 23,220,000.00 - 1.55% 1.57% 30.00% 30.41%
A-4 215,000,000.00 - - - - 215,000,000.00 - 14.37% 14.56% 30.00% 30.41%
A-5 575,676,000.00 - - - - 575,676,000.00 - 38.46% 38.99% 30.00% 30.41%
A-AB 23,526,000.00 - - - - 23,526,000.00 - 1.57% 1.59% 30.00% 30.41%
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% 1.81% 6.75% 6.84%
F 26,660,000.00 - - - - 26,660,000.00 - 1.78% 1.81% 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 73,852,183.42 20,165.02 - - - 73,832,018.40 - 5.00% 5.00% 0.00% 0.00%
 
Total 1,477,043,653 403,300.37 - - - 1,476,640,353 - 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

 

September 17, 2026

 

SOURCE OF FUNDS     ALLOCATION OF FUNDS  
 
Interest Funds Available     Scheduled Fees    
Scheduled Interest 4,332,171.40   Servicing Fee 6,461.18  
Prepayment Interest Shortfall -   Trustee/Certificate Administrator Fee 7,504.19  
Interest Adjustments -   Operating Advisor Fee 1,055.66  
ASER Amount -   Asset Representations Reviewer Ongoing Fee 317.98  
Realized Loss in Excess of Principal Balance -   CREFC Intellectual Property Royalty License Fee 635.95  
Total Interest Funds Available   4,332,171.40 Total Scheduled Fees   15,974.96
Principal Funds Available     Additional Fees, Expenses, etc.    
Scheduled Principal 403,300.37   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 (16.18)  
Total Principal Funds Available   403,300.37      
      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.   16,835.68
Account -        
      Distributions    
Deposit of Withheld Amounts to the Interest Reserve Account -        
      Interest Distribution 4,299,360.76  
Total Other Funds Available   - Principal Distribution 403,300.37  
      Yield Maintenance Charge Distribution -  
      Total Distributions   4,702,661.13
 
 
 
 
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

 

September 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 98.663027%
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

 

September 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 7 200,741,655.47 13.59 3.3969 13 2.738550
61 to 90 Months 55 1,275,898,697.41 86.41 3.4075 62 2.691453
91 Months or Greater 0 0.00 0.00 0.0000 0 0.000000
Total 62 1,476,640,352.88 100.00 3.4061 55 2.697856
 
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 4 101,729,840.29 6.89 2.7217 61 0.765948
1.251 to 1.500 3 78,860,126.20 5.34 3.8418 57 1.466898
1.501 to 1.750 2 52,600,000.00 3.56 3.9527 62 1.551293
1.751 to 2.000 7 120,334,519.23 8.15 3.6457 42 1.870383
2.001 to 2.250 9 96,864,337.47 6.56 3.8724 62 2.141388
2.251 to 2.500 6 161,850,000.00 10.96 3.7155 62 2.429564
2.501 to 2.750 12 269,919,532.10 18.28 3.5924 53 2.612242
2.751 to 3.000 2 57,600,000.00 3.90 3.6774 62 2.922778
3.001 to 3.250 2 29,511,711.00 2.00 3.5984 60 3.137422
3.251 to 3.500 7 290,445,286.59 19.67 2.9580 62 3.402847
3.501 to 3.750 2 105,000,000.00 7.11 2.8814 18 3.637143
3.751 to 4.000 1 7,000,000.00 0.47 3.6500 63 3.770000
4.001 or Greater 5 104,925,000.00 7.11 3.3522 62 4.957596
Total 62 1,476,640,352.88 100.00 3.4061 55 2.697856

 

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

 

September 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 62 2.531240
10,000,001 to 15,000,000 4 50,849,532.10 3.44 3.5103 61 3.193993
15,000,001 to 20,000,000 12 212,573,703.52 14.40 3.9456 59 2.685317
20,000,001 to 25,000,000 5 112,279,591.86 7.60 3.2379 62 2.914209
25,000,001 to 30,000,000 3 86,954,470.30 5.89 2.7214 61 2.620321
30,000,001 to 35,000,000 3 98,098,771.83 6.64 3.1897 43 1.301140
35,000,001 to 40,000,000 4 157,600,000.00 10.67 3.6212 63 2.521015
40,000,001 to 45,000,000 3 125,576,727.90 8.50 3.1540 43 3.095451
45,000,001 to 50,000,000 3 143,600,000.00 9.72 3.5662 62 2.543092
5,000,001 to 10,000,000 14 105,686,132.31 7.16 3.7473 59 2.434986
50,000,001 to 55,000,000 2 107,760,198.63 7.30 3.5759 61 2.439746
55,000,001 to 60,000,000 2 114,900,000.00 7.78 3.2483 63 2.950940
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 62 3.470000
70,000,001 to 75,000,000 1 75,000,000.00 5.08 2.8380 2 3.660000
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 1,476,640,352.88 100.00 3.4061 55 2.697856

 

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

 

September 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 1,413,292,417.83 95.71 3.3420 57 2.661619
4.01 to 4.25 1 2,400,000.00 0.16 4.1000 62 2.180000
4.26 to 4.50 3 40,972,935.05 2.77 4.3651 9 2.343874
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 62 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 1,476,640,352.88 100.00 3.4061 55 2.697856
 
Property Type            
 
  Asset Ending Scheduled % of     Wtd Avg
Property Type Range Count Balance Agg.Bal. WAC WAM DSCR
 
Industrial 7 130,669,337.47 8.85 3.7216 62 2.443412
Lodging 0 0.00 0.00 0.0000 0 0.000000
Mixed Use 7 231,940,816.29 15.71 3.2162 62 2.886748
Multifamily 13 265,926,177.18 18.01 3.3398 61 2.744073
Office 14 406,080,424.71 27.50 3.2477 45 2.516111
Other 7 183,823,438.90 12.45 3.4736 49 2.483084
Retail 12 233,040,158.33 15.78 3.6792 61 3.137647
Self Storage 1 6,660,000.00 0.45 3.5100 63 2.520000
Total 62 1,476,640,352.88 100.00 3.4061 55 2.697856

 

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

 

September 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 82.06 3.4482 56 2.791509
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 12 264,867,825.59 17.94 3.2135 52 2.269393
Total 62 1,476,640,352.88 100.00 3.4061 55 2.697856
 
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 1,476,640,352.88 100.00 3.4061 55 2.697856
Total 62 1,476,640,352.88 100.00 3.4061 55 2.697856

 

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

 

September 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 61 3.370000
California 8 145,450,000.00 9.85 3.2677 61 3.137546
Connecticut 2 94,000,000.00 6.37 3.2570 63 2.620000
Florida 3 59,150,000.00 4.01 3.8915 62 2.542223
Georgia 2 21,575,000.00 1.46 5.7789 62 5.751136
Illinois 1 42,500,000.00 2.88 3.7800 63 2.500000
Indiana 1 8,200,000.00 0.56 3.3090 63 5.260000
Kansas 1 9,830,000.00 0.67 3.8900 62 1.940000
Massachusetts 6 211,290,816.29 14.31 2.7623 61 2.674987
Michigan 2 12,700,000.00 0.86 3.6859 63 3.208976
Mississippi 1 8,972,935.05 0.61 4.3200 26 1.500000
N/A 6 190,823,438.90 12.92 3.4993 50 2.485381
New Jersey 5 174,825,764.35 11.84 2.8243 36 3.100625
New York 9 173,863,807.77 11.77 3.6127 62 2.230814
North Carolina 1 12,834,532.10 0.87 3.8080 63 2.570000
Ohio 3 32,080,000.00 2.17 3.8937 44 2.593990
Oregon 1 40,000,000.00 2.71 3.6410 63 2.990000
Rhode Island 2 58,250,000.00 3.94 3.7908 63 2.386266
Tennessee 1 6,660,000.00 0.45 3.5100 63 2.520000
Texas 3 69,087,989.96 4.68 3.8148 63 1.574794
Utah 1 30,400,000.00 2.06 4.3750 2 2.610000
Vermont 1 5,881,068.46 0.40 3.6000 62 1.160000
Virginia 1 13,265,000.00 0.90 3.1800 59 3.220000
Total 62 1,476,640,352.88 100.00 3.4061 55 2.697856

 

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

 

September 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     09/06/2026 3.24000% 112,029.03 77,047.06 40,153,774.96 40,076,727.90 11/06/2026 0 0 0
30508200 11A1 MF Harrison NJ 09/01/2026 2.45500% 90,903.19 - 43,000,000.00 43,000,000.00 12/01/2031 0 0 0
30508148 12 MF   IL 08/06/2026 3.78000% 138,337.50 - 42,500,000.00 42,500,000.00 12/06/2031 B 98 0
30507887 13A1 IN Town of Burrillville RI 09/06/2026 3.71000% 127,788.89 - 40,000,000.00 40,000,000.00 12/06/2031 0 0 0
30508193 14A1 RT Tualatin OR 09/05/2026 3.64100% 125,412.22 - 40,000,000.00 40,000,000.00 12/05/2031 0 0 0
30320459 15A1 IN     09/06/2026 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 09/06/2026 2.62000% 73,872.20 44,384.80 32,743,156.63 32,698,771.83 12/06/2031 0 0 0
30508108 17 MF Kew Garden Hills NY 09/06/2026 2.47000% 61,406.98 66,515.55 28,870,985.85 28,804,470.30 11/06/2031 0 0 0
30507803 18 OF Lehi UT 09/01/2026 4.37500% 114,527.78 - 30,400,000.00 30,400,000.00 11/01/2026 0 0 0
30507941 19A2 RT Concord CA 09/05/2026 2.99000% 77,241.67 - 30,000,000.00 30,000,000.00 10/05/2031 0 0 0
30508000 20 N/A     09/06/2026 3.94000% 55,121.48 - 16,246,711.00 16,246,711.00 11/06/2031 0 0 0
30507995 21 IN Oregon OH 09/06/2026 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 09/06/2026 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 09/06/2026 3.91000% 77,776.42 - 23,100,000.00 23,100,000.00 11/06/2031 0 0 0
30508219 24 OF Sunnyvale CA 09/06/2026 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 09/06/2026 3.67000% 66,365.83 - 21,000,000.00 21,000,000.00 12/06/2031 0 0 0
30508028 26A3 RT Los Angeles CA 09/06/2026 3.49000% 60,105.56 - 20,000,000.00 20,000,000.00 10/06/2031 0 0 0
30508006 27 RT Morrow GA 09/06/2026 5.88700% 101,260.49 - 19,975,000.00 19,975,000.00 11/06/2031 0 0 0
30508080 28A2 RT Audubon NJ 09/06/2026 3.72000% 54,968.22 32,700.62 17,159,693.14 17,126,992.52 08/06/2031 0 0 0
30508197 29 MH El Cajon CA 09/06/2026 3.84000% 61,173.33 - 18,500,000.00 18,500,000.00 12/06/2031 0 0 0
30320453 2A1 OF Greenwich CT 09/06/2026 3.25700% 158,181.63 - 56,400,000.00 56,400,000.00 12/06/2031 0 0 0
30320454 2A2 OF Greenwich CT 09/06/2026 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 09/01/2026 3.96800% 62,358.22 - 18,250,000.00 18,250,000.00 12/01/2031 0 0 0
30508188 31 N/A     09/06/2026 3.32000% 51,460.00 - 18,000,000.00 18,000,000.00 12/06/2031 0 0 0
30508047 32 N/A     09/06/2026 3.91000% 60,605.00 - 18,000,000.00 18,000,000.00 11/06/2031 0 0 0
30508070 33 IN Haverstraw NY 09/06/2026 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 09/06/2026 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 09/01/2026 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 09/06/2026 3.98000% 51,751.06 - 15,100,000.00 15,100,000.00 12/06/2031 0 0 0
30530175 37 RT Vinton VA 09/06/2026 3.18000% 36,323.99 - 13,265,000.00 13,265,000.00 08/06/2031 0 0 0
30508066 38 RT Gastonia NC 09/06/2026 3.80800% 42,150.29 19,649.42 12,854,181.52 12,834,532.10 12/06/2031 0 0 0
30508049 39 OF Pomona CA 09/06/2026 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

 

September 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 3A1 OF Plainsboro NJ 09/06/2026 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 09/01/2026 3.99300% 41,261.00 - 12,000,000.00 12,000,000.00 12/01/2031 0 0 0
30508069 41 RT Austin TX 09/06/2026 3.83900% 31,653.32 17,505.61 9,575,070.86 9,557,565.25 12/06/2031 0 0 0
30508046 42 IN Topeka KS 09/06/2026 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% 33,435.78 15,176.78 8,988,111.83 8,972,935.05 11/06/2028 3 98 0
30530176 44 IN Indianapolis IN 09/06/2026 3.30900% 23,365.22 - 8,200,000.00 8,200,000.00 12/06/2031 0 0 0
30530172 45 RT Mason OH 09/06/2026 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 09/06/2026 3.35000% 21,779.65 - 7,550,000.00 7,550,000.00 11/06/2031 0 0 0
30530177 47 OF Houston TX 09/06/2026 3.89600% 22,752.01 11,521.61 6,781,747.69 6,770,226.08 12/06/2031 0 0 0
30508144 48 MF Ann Arbor MI 09/01/2026 3.65000% 22,001.39 - 7,000,000.00 7,000,000.00 12/01/2031 0 0 0
30508051 49 MF Orange NJ 09/06/2026 3.71000% 22,363.06 - 7,000,000.00 7,000,000.00 11/06/2031 0 0 0
30507836 4A5 OF Cambridge MA 09/05/2026 2.69250% 81,148.96 - 35,000,000.00 35,000,000.00 10/05/2031 0 0 0
30507837 4A6 OF Cambridge MA 09/05/2026 2.69250% 65,266.95 - 28,150,000.00 28,150,000.00 10/05/2031 0 0 0
30508185 5 N/A     09/06/2026 3.24000% 163,215.00 - 58,500,000.00 58,500,000.00 12/06/2031 0 0 0
30508158 50 SS   TN 09/06/2026 3.51000% 20,129.85 - 6,660,000.00 6,660,000.00 12/06/2031 0 0 0
30508073 51 IN Yonkers NY 09/06/2026 3.58000% 19,713.00 10,219.47 6,394,556.94 6,384,337.47 12/06/2031 0 0 0
30508106 52 RT Springfield VT 09/06/2026 3.60000% 18,266.30 11,285.65 5,892,354.11 5,881,068.46 11/06/2031 0 0 0
30508192 53 MF Southfield MI 09/06/2026 3.73000% 18,308.08 - 5,700,000.00 5,700,000.00 12/06/2031 0 0 0
30508218 54 MF Brooklyn NY 09/06/2026 3.64000% 12,537.78 - 4,000,000.00 4,000,000.00 12/06/2031 0 0 0
30508010 55 OF Melbourne FL 09/06/2026 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 09/06/2026 4.10000% 8,473.33 - 2,400,000.00 2,400,000.00 11/06/2031 0 0 0
30508110 57 RT Newnan GA 09/06/2026 4.43000% 6,103.56 - 1,600,000.00 1,600,000.00 11/06/2031 0 0 0
30508191 6 OF   TX 09/06/2026 3.80000% 172,961.46 97,293.80 52,857,492.43 52,760,198.63 12/06/2031 0 8 0
30530169 7A1 RT Tucson AZ 09/06/2026 3.36100% 159,180.69 - 55,000,000.00 55,000,000.00 10/06/2031 0 0 0
30508159 8A1 MF   FL 09/06/2026 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 09/01/2026 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 09/06/2026 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 09/06/2026 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 09/06/2026 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 09/06/2026 2.79200% 57,652.27 - 23,979,591.86 23,979,591.86 11/06/2036 0 0 0
Total Count = 62           4,332,171.40 403,300.37 1,477,043,653.25 1,476,640,352.88        

 

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

 

September 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     40,076,727.90 4,658,646.13 4,658,646.13 Not Available Not Available
30508200 11A1 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 13A1 IN Town of Burrillville RI 40,000,000.00 5,785,858.14 5,888,704.88 01/01/2026 06/30/2026
30508193 14A1 RT Tualatin OR 40,000,000.00 7,416,156.66 7,394,603.78 01/01/2026 06/30/2026
30320459 15A1 IN     40,000,000.00 5,700,064.38 5,700,064.38 Not Available Not Available
30508186 16 MF Fort Lee NJ 32,698,771.83 1,005,085.12 1,005,085.12 Not Available Not Available
30508108 17 MF Kew Garden Hills NY 28,804,470.30 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 3,686,772.78 01/01/2026 06/30/2026
30507941 19A2 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 8,380,000.00 752,262.37 775,798.86 01/01/2026 06/30/2026
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 2,358,864.66 01/01/2026 06/30/2026
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 1,490,528.18 01/01/2026 06/30/2026
30508028 26A3 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 28A2 RT Audubon NJ 17,126,992.52 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 2A1 OF Greenwich CT 56,400,000.00 8,321,578.79 2,213,702.56 01/01/2026 03/31/2026
30320454 2A2 OF Greenwich CT 37,600,000.00 8,321,578.79 2,213,702.56 01/01/2026 03/31/2026
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 1,532,428.82 07/01/2025 06/30/2026
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 1,234,296.38 01/01/2026 06/30/2026
30530175 37 RT Vinton VA 13,265,000.00 1,448,065.18 1,438,673.26 01/01/2026 06/30/2026
30508066 38 RT Gastonia NC 12,834,532.10 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 2,031,048.48 07/01/2025 06/30/2026
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

 

September 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 3A1 OF Plainsboro NJ 75,000,000.00 25,326,230.00 22,349,787.48 07/01/2025 06/30/2026
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 9,557,565.25 1,169,937.61 1,204,878.13 01/01/2026 06/30/2026
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 8,972,935.05 901,428.41 901,428.41 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 7,800,000.00 847,412.41 867,325.60 01/01/2026 06/30/2026
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 6,770,226.08 838,952.99 838,952.99 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 4A5 OF Cambridge MA 35,000,000.00 19,252,682.36 7,543,267.72 01/01/2026 06/30/2026
30507837 4A6 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 6,384,337.47 496,163.83 579,836.89 Not Available Not Available
30508106 52 RT Springfield VT 5,881,068.46 548,648.46 548,648.46 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 3,600,000.00 328,724.82 329,767.61 01/01/2026 06/30/2026
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 52,760,198.63 5,363,544.09 1,426,860.36 01/01/2026 03/31/2026
30530169 7A1 RT Tucson AZ 55,000,000.00 11,668,671.16 11,756,506.94 01/01/2026 06/30/2026
30508159 8A1 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       1,476,640,352.88 551,714,217.71 481,649,368.10    

 

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

 

September 17, 2026

 

    Actual Paid Current P&I Total P&I Cumulative Other Expense Payment Workout Most Recent      
    Principal Through Advances Advances Accrued Unpaid Advances Status Strategy Special Serv Foreclosure Bankruptcy REO
Loan ID OMCR Balance Date (Net of ASER) Outstanding Interest Advances Outstanding (2) (3) Transfer Date Date Date Date
 
30508148 12 42,500,000.00 08/06/2026 138,246.01 138,246.01 102.83 11,800.05 B 98 03/15/2024      
30508052 43 9,034,379.85 05/06/2026 48,593.21 194,373.27 1,627.14 2,745.00 3 98 12/10/2025   07/02/2026  
Total Count = 2 51,534,379.85   186,839.22 332,619.28 1,729.97 14,545.05            

 

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

 

September 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 0 0 1 8,972,935 0 0 0 0 0 0 0   0
09/17/2026                              
  0.0% 0.0% 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 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%

 

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
APPRAISAL REDUCTION DETAIL

 

September 17, 2026

 

      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

 


Benchmark 2021-B31 Mortgage Trust
Commercial Mortgage Pass Through Certificates, Series 2021-B31
HISTORICAL APPRAISAL REDUCTION DETAIL

 

September 17, 2026

 

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

 

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

 


Benchmark 2021-B31 Mortgage Trust
Commercial Mortgage Pass Through Certificates, Series 2021-B31
LOAN MODIFICATION DETAIL

 

September 17, 2026

 

      Modification Modification
Loan ID OMCR Property Name Date Code (4)
 
30530172 45 Shoppes of Mason 04/09/2025 8

 

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

 


Benchmark 2021-B31 Mortgage Trust
Commercial Mortgage Pass Through Certificates, Series 2021-B31
HISTORICAL LOAN MODIFICATION DETAIL

 

September 17, 2026

 

Distribution       Modification Modification
Date Loan ID OMCR Property Name Date Code (4)
 
09/17/2026 30530172 45 Shoppes of Mason 04/09/2025 8
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

 

September 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 8,972,935.05 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 51,472,935.05 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

 

September 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
 
09/17/2026 30508052 43 98 5,000.00 8,972,935.05 9,034,379.85 15,300,000.00 08/27/2021 12/10/2025  
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  
09/17/2026 30508148 12 98 9,149.31 42,500,000.00 42,500,000.00 63,800,000.00 10/14/2021 03/15/2024  
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  

 

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

 

September 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
 
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  
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
UNSCHEDULED PRINCIPAL DETAIL

 

September 17, 2026

 

    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

 


Benchmark 2021-B31 Mortgage Trust
Commercial Mortgage Pass Through Certificates, Series 2021-B31
HISTORICAL UNSCHEDULED PRINCIPAL DETAIL

 

September 17, 2026

 

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

 

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

 


Benchmark 2021-B31 Mortgage Trust
Commercial Mortgage Pass Through Certificates, Series 2021-B31
LIQUIDATED LOAN DETAIL

 

September 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

 

September 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

 

September 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

 


Benchmark 2021-B31 Mortgage Trust
Commercial Mortgage Pass Through Certificates, Series 2021-B31
NOTES

 

September 17, 2026

 

No Notes available for this deal at this time.

 

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