Benchmark 2021-B24 Mortgage Trust

10/30/2024 | Press release | Distributed by Public on 10/30/2024 13:03

Asset Backed Issuer Distribution Report Form 10 D

Distribution Date:

10/18/24

Benchmark 2021-B24 Mortgage Trust

Determination Date:

10/11/24

Next Distribution Date:

11/18/24

Record Date:

09/30/24

Commercial Mortgage Pass-Through Certificates

Series 2021-B24

Table of Contents

Contacts

Section

Pages

Role

Party and Contact Information

Certificate Distribution Detail

2-3

Depositor

J.P. Morgan Chase Commercial Mortgage Securities Corp.

Certificate Factor Detail

4

Attention: Kunal K. Singh

[email protected]

Certificate Interest Reconciliation Detail

5

383 Madison Avenue, 8th Floor | New York, NY 10179 | United States

Master Servicer

Midland Loan Services, a Division of PNC Bank, National

Additional Information

6

Association

Bond / Collateral Reconciliation - Cash Flows

7

Executive Vice President - Division Head

(913) 253-9000

[email protected]

Bond / Collateral Reconciliation - Balances

8

10851 Mastin Street, Building 82, Suite 700 | Overland Park, KS 66210 | United States

Current Mortgage Loan and Property Stratification

9-13

Special Servicer

Greystone Servicing Company LLC

Mortgage Loan Detail (Part 1)

14-15

Jenna Unell

[email protected]

5221 N. O'Connor Blvd., Suite 800 | Irving, TX 75039 | United States

Mortgage Loan Detail (Part 2)

16-17

Operating Advisor & Asset

Park Bridge Lender Services LLC

Principal Prepayment Detail

18

Representations Reviewer

Historical Detail

19

Benchmark 2021-B24 - Surveillance Manager

[email protected]

Delinquency Loan Detail

20

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

Directing Certificateholder

Eightfold Real Estate Capital, L.P.

Collateral Stratification and Historical Detail

21

-

Specially Serviced Loan Detail - Part 1

22

Specially Serviced Loan Detail - Part 2

23

Certificate Administrator

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

Modified Loan Detail

24

Bank, N.A.

Historical Liquidated Loan Detail

25

Corporate Trust Services (CMBS)

[email protected];

[email protected]

Historical Bond / Collateral Loss Reconciliation Detail

26

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

Interest Shortfall Detail - Collateral Level

27

Supplemental Notes

28

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

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

© 2021 Computershare. All rights reserved. Confidential.

Page 1 of 28

Certificate Distribution Detail

Current

Original

Pass-Through

Principal

Interest

Prepayment

Credit

Credit

Class

CUSIP

Rate (2)

Original Balance Beginning Balance

Distribution

Distribution

Penalties

Realized Losses Total Distribution Ending Balance

Support¹ Support¹

A-1

08163CAY5

0.647600%

11,152,000.00

5,104,956.80

320,816.16

2,754.98

0.00

0.00

323,571.14

4,784,140.64

30.17%

30.00%

A-2

08163CAZ2

1.953300%

73,848,000.00

73,848,000.00

0.00

120,206.08

0.00

0.00

120,206.08

73,848,000.00

30.17%

30.00%

A-3

08163CBA6

2.010300%

81,111,000.00

81,111,000.00

0.00

135,881.20

0.00

0.00

135,881.20

81,111,000.00

30.17%

30.00%

A-4

08163CBB4

2.263800%

213,500,000.00

213,500,000.00

0.00

402,767.75

0.00

0.00

402,767.75

213,500,000.00

30.17%

30.00%

A-5

08163CBC2

2.584300%

365,781,000.00

365,781,000.00

0.00

787,739.87

0.00

0.00

787,739.87

365,781,000.00

30.17%

30.00%

A-SB

08163CBD0

2.255900%

25,562,000.00

25,562,000.00

0.00

48,054.43

0.00

0.00

48,054.43

25,562,000.00

30.17%

30.00%

A-S

08163CBG3

2.779600%

86,732,000.00

86,732,000.00

0.00

200,900.22

0.00

0.00

200,900.22

86,732,000.00

22.25%

22.13%

B

08163CBH1

2.598300%

49,562,000.00

49,562,000.00

0.00

107,314.12

0.00

0.00

107,314.12

49,562,000.00

17.73%

17.63%

C

08163CBJ7

3.293400%

49,561,000.00

49,561,000.00

0.00

136,020.16

0.00

0.00

136,020.16

49,561,000.00

13.20%

13.13%

D

08163CAJ8

2.000000%

31,664,000.00

31,664,000.00

0.00

52,773.33

0.00

0.00

52,773.33

31,664,000.00

10.31%

10.25%

E

08163CAL3

2.000000%

26,158,000.00

26,158,000.00

0.00

43,596.67

0.00

0.00

43,596.67

26,158,000.00

7.92%

7.88%

F

08163CAN9

2.500000%

28,910,000.00

28,910,000.00

0.00

60,229.17

0.00

0.00

60,229.17

28,910,000.00

5.28%

5.25%

G

08163CAQ2

2.500000%

12,391,000.00

12,391,000.00

0.00

25,814.58

0.00

0.00

25,814.58

12,391,000.00

4.15%

4.13%

NR*

08163CAS8

2.500000%

45,431,418.00

45,431,418.00

0.00

94,273.51

0.00

0.00

94,273.51

45,431,418.00

0.00%

0.00%

Class RR

08163CBK4

3.533515%

20,859,855.00

20,745,323.83

6,076.27

61,079.49

0.00

0.00

67,155.76

20,739,247.56

0.00%

0.00%

RR Interest

N/A

3.533515%

37,106,641.00

36,902,906.74

10,808.79

108,651.50

0.00

0.00

119,460.29

36,892,097.95

0.00%

0.00%

R

08163CAW9

0.000000%

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00%

0.00%

S

08163CAU3

0.000000%

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00%

0.00%

Regular SubTotal

1,159,329,914.00

1,152,964,605.37

337,701.22

2,388,057.06

0.00

0.00

2,725,758.28

1,152,626,904.15

X-A

08163CBE8

1.140523%

857,686,000.00

851,638,956.80

0.00

809,427.96

0.00

0.00

809,427.96

851,318,140.64

X-B

08163CBF5

0.587668%

99,123,000.00

99,123,000.00

0.00

48,542.88

0.00

0.00

48,542.88

99,123,000.00

X-D

08163CAA7

1.533515%

57,822,000.00

57,822,000.00

0.00

73,892.42

0.00

0.00

73,892.42

57,822,000.00

Certificate Distribution Detail continued to next page

© 2021 Computershare. All rights reserved. Confidential.

Page 2 of 28

Certificate Distribution Detail

Current

Original

Pass-Through

Principal

Interest

Prepayment

Credit

Credit

Class

CUSIP

Rate (2)

Original Balance

Beginning Balance

Distribution

Distribution

Penalties

Realized Losses Total Distribution

Ending Balance Support¹

Support¹

X-F

08163CAC3

1.033515%

28,910,000.00

28,910,000.00

0.00

24,899.10

0.00

0.00

24,899.10

28,910,000.00

X-G

08163CAE9

1.033515%

12,391,000.00

12,391,000.00

0.00

10,671.90

0.00

0.00

10,671.90

12,391,000.00

X-NR

08163CAG4

1.033515%

45,431,418.00

45,431,418.00

0.00

39,128.37

0.00

0.00

39,128.37

45,431,418.00

Notional SubTotal

1,101,363,418.00

1,095,316,374.80

0.00

1,006,562.63

0.00

0.00

1,006,562.63

1,094,995,558.64

Deal Distribution Total

337,701.22

3,394,619.69

0.00

0.00

3,732,320.91

*

Denotes the Controlling Class (if required)

(1)

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

dividing the result by (A).

(2)

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

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

© 2021 Computershare. All rights reserved. Confidential.

Page 3 of 28

Certificate Factor Detail

Cumulative

Interest Shortfalls

Interest

Class

CUSIP

Beginning Balance

Principal Distribution

Interest Distribution

/ (Paybacks)

Shortfalls

Prepayment Penalties

Losses

Total Distribution

Ending Balance

Regular Certificates

A-1

08163CAY5

457.76154950

28.76758967

0.24703910

0.00000000

0.00000000

0.00000000

0.00000000

29.01462877

428.99395983

A-2

08163CAZ2

1,000.00000000

0.00000000

1.62774997

0.00000000

0.00000000

0.00000000

0.00000000

1.62774997

1,000.00000000

A-3

08163CBA6

1,000.00000000

0.00000000

1.67524997

0.00000000

0.00000000

0.00000000

0.00000000

1.67524997

1,000.00000000

A-4

08163CBB4

1,000.00000000

0.00000000

1.88650000

0.00000000

0.00000000

0.00000000

0.00000000

1.88650000

1,000.00000000

A-5

08163CBC2

1,000.00000000

0.00000000

2.15358335

0.00000000

0.00000000

0.00000000

0.00000000

2.15358335

1,000.00000000

A-SB

08163CBD0

1,000.00000000

0.00000000

1.87991667

0.00000000

0.00000000

0.00000000

0.00000000

1.87991667

1,000.00000000

A-S

08163CBG3

1,000.00000000

0.00000000

2.31633330

0.00000000

0.00000000

0.00000000

0.00000000

2.31633330

1,000.00000000

B

08163CBH1

1,000.00000000

0.00000000

2.16524999

0.00000000

0.00000000

0.00000000

0.00000000

2.16524999

1,000.00000000

C

08163CBJ7

1,000.00000000

0.00000000

2.74449991

0.00000000

0.00000000

0.00000000

0.00000000

2.74449991

1,000.00000000

D

08163CAJ8

1,000.00000000

0.00000000

1.66666656

0.00000000

0.00000000

0.00000000

0.00000000

1.66666656

1,000.00000000

E

08163CAL3

1,000.00000000

0.00000000

1.66666679

0.00000000

0.00000000

0.00000000

0.00000000

1.66666679

1,000.00000000

F

08163CAN9

1,000.00000000

0.00000000

2.08333345

0.00000000

0.00000000

0.00000000

0.00000000

2.08333345

1,000.00000000

G

08163CAQ2

1,000.00000000

0.00000000

2.08333306

0.00000000

0.00000000

0.00000000

0.00000000

2.08333306

1,000.00000000

NR

08163CAS8

1,000.00000000

0.00000000

2.07507303

0.00826036

0.10663480

0.00000000

0.00000000

2.07507303

1,000.00000000

Class RR

08163CBK4

994.50949347

0.29129014

2.92808795

0.00034085

0.00447271

0.00000000

0.00000000

3.21937808

994.21820334

RR Interest

N/A

994.50949333

0.29128991

2.92808772

0.00034064

0.00447198

0.00000000

0.00000000

3.21937763

994.21820342

R

08163CAW9

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

S

08163CAU3

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

Notional Certificates

X-A

08163CBE8

992.94958388

0.00000000

0.94373461

0.00000000

0.00000000

0.00000000

0.00000000

0.94373461

992.57553538

X-B

08163CBF5

1,000.00000000

0.00000000

0.48972368

0.00000000

0.00000000

0.00000000

0.00000000

0.48972368

1,000.00000000

X-D

08163CAA7

1,000.00000000

0.00000000

1.27792916

0.00000000

0.00000000

0.00000000

0.00000000

1.27792916

1,000.00000000

X-F

08163CAC3

1,000.00000000

0.00000000

0.86126254

0.00000000

0.00000000

0.00000000

0.00000000

0.86126254

1,000.00000000

X-G

08163CAE9

1,000.00000000

0.00000000

0.86126221

0.00000000

0.00000000

0.00000000

0.00000000

0.86126221

1,000.00000000

X-NR

08163CAG4

1,000.00000000

0.00000000

0.86126235

0.00000000

0.00000000

0.00000000

0.00000000

0.86126235

1,000.00000000

© 2021 Computershare. All rights reserved. Confidential.

Page 4 of 28

Certificate Interest Reconciliation Detail

Additional

Accrued

Net Aggregate

Distributable

Interest

Interest

Accrual

Prior Interest

Certificate

Prepayment

Certificate

Shortfalls /

Payback of Prior

Distribution

Interest

Cumulative

Class

Accrual Period

Days

Shortfalls

Interest

Interest Shortfall

Interest

(Paybacks)

Realized Losses

Amount

Distribution

Interest Shortfalls

A-1

09/01/24 - 09/30/24

30

0.00

2,754.98

0.00

2,754.98

0.00

0.00

0.00

2,754.98

0.00

A-2

09/01/24 - 09/30/24

30

0.00

120,206.08

0.00

120,206.08

0.00

0.00

0.00

120,206.08

0.00

A-3

09/01/24 - 09/30/24

30

0.00

135,881.20

0.00

135,881.20

0.00

0.00

0.00

135,881.20

0.00

A-4

09/01/24 - 09/30/24

30

0.00

402,767.75

0.00

402,767.75

0.00

0.00

0.00

402,767.75

0.00

A-5

09/01/24 - 09/30/24

30

0.00

787,739.87

0.00

787,739.87

0.00

0.00

0.00

787,739.87

0.00

A-SB

09/01/24 - 09/30/24

30

0.00

48,054.43

0.00

48,054.43

0.00

0.00

0.00

48,054.43

0.00

X-A

09/01/24 - 09/30/24

30

0.00

809,427.96

0.00

809,427.96

0.00

0.00

0.00

809,427.96

0.00

X-B

09/01/24 - 09/30/24

30

0.00

48,542.88

0.00

48,542.88

0.00

0.00

0.00

48,542.88

0.00

X-D

09/01/24 - 09/30/24

30

0.00

73,892.42

0.00

73,892.42

0.00

0.00

0.00

73,892.42

0.00

X-F

09/01/24 - 09/30/24

30

0.00

24,899.10

0.00

24,899.10

0.00

0.00

0.00

24,899.10

0.00

X-G

09/01/24 - 09/30/24

30

0.00

10,671.90

0.00

10,671.90

0.00

0.00

0.00

10,671.90

0.00

X-NR

09/01/24 - 09/30/24

30

0.00

39,128.37

0.00

39,128.37

0.00

0.00

0.00

39,128.37

0.00

A-S

09/01/24 - 09/30/24

30

0.00

200,900.22

0.00

200,900.22

0.00

0.00

0.00

200,900.22

0.00

B

09/01/24 - 09/30/24

30

0.00

107,314.12

0.00

107,314.12

0.00

0.00

0.00

107,314.12

0.00

C

09/01/24 - 09/30/24

30

0.00

136,020.16

0.00

136,020.16

0.00

0.00

0.00

136,020.16

0.00

D

09/01/24 - 09/30/24

30

0.00

52,773.33

0.00

52,773.33

0.00

0.00

0.00

52,773.33

0.00

E

09/01/24 - 09/30/24

30

0.00

43,596.67

0.00

43,596.67

0.00

0.00

0.00

43,596.67

0.00

F

09/01/24 - 09/30/24

30

0.00

60,229.17

0.00

60,229.17

0.00

0.00

0.00

60,229.17

0.00

G

09/01/24 - 09/30/24

30

0.00

25,814.58

0.00

25,814.58

0.00

0.00

0.00

25,814.58

0.00

NR

09/01/24 - 09/30/24

30

4,460.00

94,648.79

0.00

94,648.79

375.28

0.00

0.00

94,273.51

4,844.57

Class RR

09/01/24 - 09/30/24

30

85.94

61,086.59

0.00

61,086.59

7.11

0.00

0.00

61,079.49

93.30

RR Interest

09/01/24 - 09/30/24

30

152.85

108,664.14

0.00

108,664.14

12.64

0.00

0.00

108,651.50

165.94

Totals

4,698.79

3,395,014.71

0.00

3,395,014.71

395.03

0.00

0.00

3,394,619.69

5,103.81

© 2021 Computershare. All rights reserved. Confidential.

Page 5 of 28

Additional Information

Total Available Distribution Amount (1)

3,732,320.91

Non-VRR Available Funds

3,545,704.87

VRR Available Funds

186,616.05

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

© 2021 Computershare. All rights reserved. Confidential.

Page 6 of 28

Bond / Collateral Reconciliation - Cash Flows

Total Funds Collected

Total Funds Distributed

Interest

Fees

Interest Paid or Advanced

3,408,712.07

Master Servicing Fee

5,482.44

Interest Reductions due to Nonrecoverability Determination

0.00

Certificate Administrator Fee

6,389.35

Interest Adjustments

0.00

Trustee Fee

0.00

Deferred Interest

0.00

CREFC® Intellectual Property Royalty License Fee

480.40

ARD Interest

0.00

Operating Advisor Fee

1,133.75

Net Prepayment Interest Excess / (Shortfall)

0.00

Asset Representations Reviewer Fee

211.38

Extension Interest

0.00

Interest Reserve Withdrawal

0.00

Total Interest Collected

3,408,712.07

Total Fees

13,697.32

Principal

Expenses/Reimbursements

Scheduled Principal

337,701.22

Reimbursement for Interest on Advances

395.03

Unscheduled Principal Collections

ASER Amount

0.00

Principal Prepayments

0.00

Special Servicing Fees (Monthly)

0.00

Collection of Principal after Maturity Date

0.00

Special Servicing Fees (Liquidation)

0.00

Recoveries From Liquidations and Insurance Proceeds

0.00

Special Servicing Fees (Work Out)

0.00

Excess of Prior Principal Amounts Paid

0.00

Legal Fees

0.00

Curtailments

0.00

Rating Agency Expenses

0.00

Negative Amortization

0.00

Taxes Imposed on Trust Fund

0.00

Principal Adjustments

0.00

Non-Recoverable Advances

0.00

Workout Delayed Reimbursement Amounts

0.00

Other Expenses

0.00

Total Principal Collected

337,701.22

Total Expenses/Reimbursements

395.03

Interest Reserve Deposit

0.00

Other

Payments to Certificateholders and Others

Prepayment Penalties / Yield Maintenance

0.00

Interest Distribution

3,394,619.69

Gain on Sale / Excess Liquidation Proceeds

0.00

Principal Distribution

337,701.22

Borrower Option Extension Fees

0.00

Prepayment Penalties / Yield Maintenance

0.00

Net SWAP Counterparty Payments Received

0.00

Borrower Option Extension Fees

0.00

Net SWAP Counterparty Payments Paid

0.00

Total Other Collected

0.00

Total Payments to Certificateholders and Others

3,732,320.91

Total Funds Collected

3,746,413.29

Total Funds Distributed

3,746,413.26

© 2021 Computershare. All rights reserved. Confidential.

Page 7 of 28

Bond / Collateral Reconciliation - Balances

Collateral Reconciliation

Certificate Reconciliation

Total

Total

Beginning Scheduled Collateral Balance

1,152,964,605.86

1,152,964,605.86

Beginning Certificate Balance

1,152,964,605.37

(-) Scheduled Principal Collections

337,701.22

337,701.22

(-) Principal Distributions

337,701.22

(-) Unscheduled Principal Collections

0.00

0.00

(-) Realized Losses

0.00

(-) Principal Adjustments (Cash)

0.00

0.00

Realized Loss and Realized Loss Adjustments on Collateral

0.00

(-) Principal Adjustments (Non-Cash)

0.00

0.00

Current Period NRA¹

0.00

(-) Realized Losses from Collateral

0.00

0.00

Current Period WODRA¹

0.00

(-) Other Adjustments²

0.00

0.00

Principal Used to Pay Interest

0.00

Non-Cash Principal Adjustments

0.00

Ending Scheduled Collateral Balance

1,152,626,904.64

1,152,626,904.64

Certificate Other Adjustments**

0.00

Beginning Actual Collateral Balance

1,152,964,605.86

1,152,964,605.86

Ending Certificate Balance

1,152,626,904.15

Ending Actual Collateral Balance

1,152,626,904.64

1,152,626,904.64

NRA/WODRA Reconciliation

Under / Over Collateralization Reconciliation

Non-Recoverable Advances (NRA) from

Workout Delayed Reimbursement of Advances

Principal

(WODRA) from Principal

Beginning UC / (OC)

(0.49)

Beginning Cumulative Advances

0.00

0.00

UC / (OC) Change

0.00

Current Period Advances

0.00

0.00

Ending UC / (OC)

(0.49)

Ending Cumulative Advances

0.00

0.00

Net WAC Rate

3.53%

UC / (OC) Interest

0.00

(1)

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

(2)

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

**

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

© 2021 Computershare. All rights reserved. Confidential.

Page 8 of 28

Current Mortgage Loan and Property Stratification

Scheduled Balance

Debt Service Coverage Ratio¹

Scheduled

# Of

Scheduled

% Of

Weighted Avg

Debt Service Coverage

# Of

Scheduled

% Of

Weighted Avg

WAM²

WAC

WAM²

WAC

Balance

Loans

Balance

Agg. Bal.

DSCR¹

Ratio

Loans

Balance

Agg. Bal.

DSCR¹

Defeased

1

8,876,241.59

0.77%

77

3.8700

NAP

Defeased

1

8,876,241.59

0.77%

77

3.8700

NAP

9,999,999 or less

14

92,677,861.68

8.04%

72

3.9264

2.415532

1.99 or less

7

163,386,050.61

14.18%

77

4.0600

1.502925

10,000,000 to 19,999,999

7

103,559,540.83

8.98%

77

3.6618

2.689214

2.00 to 2.49

12

187,705,411.42

16.29%

59

3.9282

2.169272

20,000,000 to 29,999,999

8

190,402,520.41

16.52%

66

3.6403

2.684223

2.50 to 2.99

14

450,117,430.37

39.05%

64

3.2450

2.684924

30,000,000 to 39,999,999

5

176,310,740.13

15.30%

72

3.6411

5.815161

3.00 to 3.49

3

82,500,000.00

7.16%

77

3.6984

3.126121

40,000,000 to 49,999,999

6

265,800,000.00

23.06%

73

3.5271

3.302555

3.50 and greater

9

260,041,770.65

22.56%

71

3.4160

6.302679

50,000,000 or greater

5

315,000,000.00

27.33%

58

3.2985

2.671746

Totals

46

1,152,626,904.64

100.00%

68

3.5476

3.272320

Totals

46

1,152,626,904.64

100.00%

68

3.5476

3.272320

(1)

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

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

(2)

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

(3)

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

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

loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure.

© 2021 Computershare. All rights reserved. Confidential.

Page 9 of 28

Current Mortgage Loan and Property Stratification

State³

State³

# Of

Scheduled

% Of

Weighted Avg

# Of

Scheduled

% Of

Weighted Avg

State

WAM²

WAC

State

WAM²

WAC

Properties

Balance

Agg. Bal.

DSCR¹

Properties

Balance

Agg. Bal.

DSCR¹

Defeased

1

8,876,241.59

0.77%

77

3.8700

NAP

Texas

5

77,887,075.41

6.76%

77

4.3294

1.444137

Alabama

3

5,038,760.16

0.44%

77

3.8300

2.380000

Virginia

1

7,650,000.00

0.66%

77

4.0940

2.680000

Arkansas

2

1,806,948.71

0.16%

76

3.1510

2.730000

Washington

2

47,380,000.00

4.11%

42

3.5634

2.435669

California

3

58,600,000.00

5.08%

77

3.7719

2.150307

West Virginia

1

1,008,225.00

0.09%

76

3.1510

2.730000

Colorado

1

18,206,299.74

1.58%

77

3.8700

2.150000

Wisconsin

4

15,001,481.48

1.30%

77

3.7160

3.100000

Florida

8

199,526,542.92

17.31%

62

3.5797

2.760159

Totals

71

1,152,626,904.64

100.00%

68

3.5476

3.272320

Georgia

2

56,644,444.44

4.91%

67

3.5876

2.891224

Property Type³

Idaho

1

30,995,000.00

2.69%

76

3.4990

14.340000

Illinois

1

16,044,444.44

1.39%

77

3.7160

3.100000

# Of

Scheduled

% Of

Weighted Avg

Property Type

WAM²

WAC

Kentucky

2

4,888,255.82

0.42%

77

3.6184

3.036074

Properties

Balance

Agg. Bal.

DSCR¹

Louisiana

1

942,755.85

0.08%

76

3.1510

2.730000

Defeased

1

8,876,241.59

0.77%

77

3.8700

NAP

Michigan

4

37,103,096.03

3.22%

77

4.0386

1.937228

Industrial

15

152,438,290.82

13.23%

77

3.7292

2.768403

Minnesota

4

7,569,128.04

0.66%

77

3.5054

2.962066

Lodging

4

120,895,293.65

10.49%

64

3.5175

5.703456

Mississippi

1

1,126,069.49

0.10%

76

3.1510

2.730000

Mixed Use

10

179,281,249.99

15.55%

58

3.5886

3.383792

Nevada

2

79,985,667.01

6.94%

65

3.5580

5.910000

Multi-Family

3

44,550,000.00

3.87%

77

3.8373

2.803139

New Jersey

1

5,909,626.64

0.51%

49

5.2120

2.040000

Office

13

496,352,593.84

43.06%

67

3.4305

2.337245

New York

9

263,668,474.36

22.88%

64

3.1350

2.395725

Retail

20

125,146,372.58

10.86%

70

3.6122

5.445800

North Carolina

2

10,091,296.30

0.88%

77

3.5396

3.530336

Self Storage

5

25,086,862.48

2.18%

77

3.6627

2.928053

North Dakota

1

896,927.44

0.08%

76

3.1510

2.730000

Totals

71

1,152,626,904.64

100.00%

68

3.5476

3.272320

Ohio

1

16,736,372.58

1.45%

63

4.0380

2.130000

Oklahoma

1

779,082.96

0.07%

76

3.1510

2.730000

Oregon

2

71,500,000.00

6.20%

75

3.3364

5.000769

Pennsylvania

1

5,742,222.22

0.50%

77

3.7160

3.100000

South Dakota

1

867,466.32

0.08%

76

3.1510

2.730000

Tennessee

3

100,155,000.00

8.69%

73

3.4215

3.843130

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

© 2021 Computershare. All rights reserved. Confidential.

Page 10 of 28

Current Mortgage Loan and Property Stratification

Note Rate

Seasoning

# Of

Scheduled

% Of

Weighted Avg

# Of

Scheduled

% Of

Weighted Avg

Note Rate

WAM²

WAC

Seasoning

WAM²

WAC

Loans

Balance

Agg. Bal.

DSCR¹

Loans

Balance

Agg. Bal.

DSCR¹

Defeased

1

8,876,241.59

0.77%

77

3.8700

NAP

Defeased

1

8,876,241.59

0.77%

77

3.8700

NAP

2.99999% or less

1

80,000,000.00

6.94%

39

2.5916

2.720000

12 months or less

0

0.00

0.00%

0

0.0000

0.000000

3.00000% to 3.49999%

13

410,000,000.00

35.57%

71

3.2741

4.136628

13 months to 24 months

0

0.00

0.00%

0

0.0000

0.000000

3.50000% to 3.99999%

21

462,068,613.24

40.09%

74

3.6577

3.251501

25 months to 36 months

0

0.00

0.00%

0

0.0000

0.000000

4.00000% to 4.49999%

9

185,772,423.17

16.12%

60

4.2208

1.776623

37 months to 48 months

36

935,818,996.85

81.19%

68

3.5506

3.031498

4.50000% or greater

1

5,909,626.64

0.51%

49

5.2120

2.040000

49 months or greater

9

207,931,666.20

18.04%

64

3.5207

4.430318

Totals

46

1,152,626,904.64

100.00%

68

3.5476

3.272320

Totals

46

1,152,626,904.64

100.00%

68

3.5476

3.272320

(1)

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

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

(2)

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

(3)

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

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

loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure.

© 2021 Computershare. All rights reserved. Confidential.

Page 11 of 28

Current Mortgage Loan and Property Stratification

Anticipated Remaining Term (ARD and Balloon Loans)

Remaining Amortization Term (ARD and Balloon Loans)

Anticipated

# Of

Scheduled

% Of

Weighted Avg

Remaining

# Of

Scheduled

% Of

Weighted Avg

WAM²

WAC

WAM²

WAC

Remaining Term

Loans

Balance

Agg. Bal.

DSCR¹

Amortization Term

Loans

Balance

Agg. Bal.

DSCR¹

Defeased

1

8,876,241.59

0.77%

77

3.8700

NAP

Defeased

1

8,876,241.59

0.77%

77

3.8700

NAP

60 months or less

4

162,909,626.64

14.13%

29

3.1980

2.580177

Interest Only

31

883,726,917.00

76.67%

65

3.4255

3.598181

61 months to 84 months

41

980,841,036.41

85.10%

74

3.6028

3.403000

332 months or less

14

260,023,746.05

22.56%

75

3.9516

2.224135

85 months to 119 months

0

0.00

0.00%

0

0.0000

0.000000

333 months or more

0

0.00

0.00%

0

0.0000

0.000000

120 months or more

0

0.00

0.00%

0

0.0000

0.000000

Totals

46

1,152,626,904.64

100.00%

68

3.5476

3.272320

Totals

46

1,152,626,904.64

100.00%

68

3.5476

3.272320

(1)

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

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

(2)

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

(3)

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

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

loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure.

© 2021 Computershare. All rights reserved. Confidential.

Page 12 of 28

Current Mortgage Loan and Property Stratification

Age of Most Recent NOI

Remaining Stated Term (Fully Amortizing Loans)

Age of Most

# Of

Scheduled

% Of

Weighted Avg

Age of Most

# Of

Scheduled

% Of

Weighted Avg

WAM²

WAC

WAM²

WAC

Recent NOI

Loans

Balance

Agg. Bal.

DSCR¹

Recent NOI

Loans

Balance

Agg. Bal.

DSCR¹

Defeased

1

8,876,241.59

0.77%

77

3.8700

NAP

No outstanding loans in this group

Underwriter's Information

0

0.00

0.00%

0

0.0000

0.000000

12 months or less

44

1,129,900,663.05

98.03%

68

3.5500

3.292614

13 months to 24 months

0

0.00

0.00%

0

0.0000

0.000000

25 months or greater

1

13,850,000.00

1.20%

76

3.1510

2.730000

Totals

46

1,152,626,904.64

100.00%

68

3.5476

3.272320

(1)

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

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

(2)

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

(3)

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

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

loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure.

© 2021 Computershare. All rights reserved. Confidential.

Page 13 of 28

Mortgage Loan Detail (Part 1)

Interest

Original

Adjusted

Beginning

Ending

Paid

Prop

Accrual

Gross

Scheduled

Scheduled

Principal Anticipated Maturity

Maturity

Scheduled

Scheduled

Through

Pros ID

Loan ID

Type

City

State

Type

Rate

Interest

Principal

Adjustments Repay Date

Date

Date

Balance

Balance

Date

1A2

30506918

OF

New York

NY

Actual/360

2.592%

172,772.67

0.00

0.00

01/01/28

03/01/32

--

80,000,000.00

80,000,000.00

10/01/24

2A-13-9

30319471

LO

Las Vegas

NV

Actual/360

3.558%

118,557.50

0.00

0.00

03/05/30

03/05/32

--

39,985,667.00

39,985,667.00

10/05/24

2A-15-9

30319472

Actual/360

3.558%

118,600.00

0.00

0.00

03/05/30

03/05/32

--

40,000,000.00

40,000,000.00

10/05/24

3A2

30506790

OF

West Palm Beach

FL

Actual/360

3.340%

139,167.71

0.00

0.00

N/A

02/06/31

--

50,000,000.00

50,000,000.00

10/06/24

3A4

30506792

Actual/360

3.340%

69,583.85

0.00

0.00

N/A

02/06/31

--

25,000,000.00

25,000,000.00

10/06/24

4A1

30506862

OF

Brooklyn

NY

Actual/360

3.210%

200,625.00

0.00

0.00

N/A

03/06/31

--

75,000,000.00

75,000,000.00

07/06/24

5A2

30506821

MU

Portland

OR

Actual/360

3.299%

123,727.65

0.00

0.00

N/A

01/01/31

--

45,000,000.00

45,000,000.00

10/01/24

5A3

30506822

Actual/360

3.299%

57,739.57

0.00

0.00

N/A

01/01/31

--

21,000,000.00

21,000,000.00

10/01/24

6A1

30506851

OF

Houston

TX

Actual/360

4.460%

136,605.01

60,076.42

0.00

N/A

03/06/31

--

36,754,710.27

36,694,633.85

10/06/24

6A3

30506852

Actual/360

4.460%

91,070.00

40,050.96

0.00

N/A

03/06/31

--

24,503,139.90

24,463,088.94

10/06/24

7A1

30530117

IN

Various

Various

Actual/360

3.716%

185,800.00

0.00

0.00

N/A

03/06/31

--

60,000,000.00

60,000,000.00

10/06/24

8A1

30506845

MU

Boca Raton

FL

Actual/360

4.020%

167,500.00

0.00

0.00

N/A

03/06/26

--

50,000,000.00

50,000,000.00

10/06/24

9

30506878

IN

Chattanooga

TN

Actual/360

3.610%

148,912.50

0.00

0.00

N/A

03/06/31

--

49,500,000.00

49,500,000.00

10/06/24

10A1

30506865

OF

New York

NY

Actual/360

3.371%

126,412.50

0.00

0.00

N/A

03/07/31

--

45,000,000.00

45,000,000.00

10/07/24

11

30530062

RT

Dawsonville

GA

Actual/360

3.550%

129,575.00

0.00

0.00

N/A

02/06/30

--

43,800,000.00

43,800,000.00

10/04/24

12

30506880

OF

Beverly Hills

CA

Actual/360

3.784%

134,016.67

0.00

0.00

N/A

03/06/31

--

42,500,000.00

42,500,000.00

10/06/24

13A2

30506524

LO

Nashville

TN

Actual/360

3.139%

91,554.17

0.00

0.00

N/A

03/06/30

--

35,000,000.00

35,000,000.00

10/04/24

14

30506840

OF

Saint Petersburg

FL

Actual/360

3.500%

98,262.07

54,413.12

0.00

N/A

03/06/31

--

33,689,852.40

33,635,439.28

10/06/24

15A2

30506776

RT

Meridian

ID

Actual/360

3.499%

90,376.25

0.00

0.00

N/A

02/05/31

--

30,995,000.00

30,995,000.00

10/05/24

16A2

30506786

OF

Redmond

WA

Actual/360

3.032%

68,220.00

0.00

0.00

N/A

01/06/26

--

27,000,000.00

27,000,000.00

10/04/24

17A-1-16

30319473

MU

New York

NY

Actual/360

3.160%

65,833.33

0.00

0.00

N/A

03/06/30

--

25,000,000.00

25,000,000.00

10/06/24

17A-1-17

30319474

Actual/360

3.160%

3,950.00

0.00

0.00

N/A

03/06/30

--

1,500,000.00

1,500,000.00

10/06/24

18

30506864

OF

Southfield

MI

Actual/360

4.215%

83,260.69

35,783.32

0.00

N/A

03/01/31

--

23,704,111.14

23,668,327.82

10/01/24

19

30506879

OF

Lake Mary

FL

Actual/360

3.501%

69,815.04

38,642.73

0.00

N/A

03/06/31

--

23,929,746.38

23,891,103.65

10/06/24

20

30506780

MF

Olympia

WA

Actual/360

4.267%

72,474.17

0.00

0.00

N/A

03/06/31

--

20,380,000.00

20,380,000.00

10/06/24

21

30506849

IN

Fort Collins

CO

Actual/360

3.870%

58,804.39

27,619.62

0.00

N/A

03/06/31

--

18,233,919.36

18,206,299.74

10/06/24

22

30319475

SS

Doral

FL

Actual/360

3.610%

51,141.67

0.00

0.00

N/A

03/06/31

--

17,000,000.00

17,000,000.00

10/06/24

23A2

30506543

RT

Willoughby

OH

Actual/360

4.038%

29,781.41

13,143.56

0.00

N/A

01/06/30

--

8,850,343.24

8,837,199.68

10/06/24

© 2021 Computershare. All rights reserved. Confidential.

Page 14 of 28

Mortgage Loan Detail (Part 1)

Interest

Original

Adjusted

Beginning

Ending

Paid

Prop

Accrual

Gross

Scheduled

Scheduled

Principal Anticipated Maturity

Maturity

Scheduled

Scheduled

Through

Pros ID

Loan ID

Type

City

State

Type

Rate

Interest

Principal

Adjustments Repay Date

Date

Date

Balance

Balance

Date

23A3

30506544

Actual/360

4.038%

26,620.25

11,748.44

0.00

N/A

01/06/30

--

7,910,921.32

7,899,172.88

10/06/24

24

30506838

MF

Jackson

TN

Actual/360

3.457%

45,099.45

0.00

0.00

N/A

03/01/31

--

15,655,000.00

15,655,000.00

10/01/24

25

30506797

RT

Various

Various

Actual/360

3.151%

36,367.79

0.00

0.00

N/A

02/06/31

--

13,850,000.00

13,850,000.00

10/06/24

26

30506854

MU

Houston

TX

Actual/360

3.890%

44,350.05

0.00

0.00

N/A

03/06/31

--

13,681,250.00

13,681,250.00

10/06/24

27

30506826

RT

Bronx

NY

Actual/360

3.840%

43,472.00

0.00

0.00

N/A

03/06/31

--

13,585,000.00

13,585,000.00

10/06/24

28

30506850

IN

Bridgeport

MI

Actual/360

3.820%

36,925.76

17,724.54

0.00

N/A

03/06/31

--

11,599,715.63

11,581,991.09

10/06/24

29

30506827

MU

Huntington Beach

CA

Actual/360

3.670%

29,054.17

0.00

0.00

N/A

03/06/31

--

9,500,000.00

9,500,000.00

10/06/24

30

30506682

OF

Brooklyn

NY

Actual/360

3.780%

29,925.00

0.00

0.00

N/A

01/06/31

--

9,500,000.00

9,500,000.00

10/06/24

31

30506848

MU

Hamden

CT

Actual/360

3.870%

28,677.38

15,967.98

0.00

N/A

03/06/31

--

8,892,209.57

8,876,241.59

10/06/24

32

30506844

MF

Fayetteville

NC

Actual/360

3.507%

24,885.09

0.00

0.00

N/A

03/01/31

--

8,515,000.00

8,515,000.00

10/01/24

33

30506881

IN

Salem

VA

Actual/360

4.094%

26,099.25

0.00

0.00

N/A

03/06/31

--

7,650,000.00

7,650,000.00

10/06/24

34

30506839

MU

Brooklyn

NY

Actual/360

3.920%

22,866.67

0.00

0.00

N/A

03/06/31

--

7,000,000.00

7,000,000.00

10/06/24

35

30530118

MU

Truckee

CA

Actual/360

3.841%

21,125.50

0.00

0.00

N/A

03/06/31

--

6,600,000.00

6,600,000.00

10/06/24

36

30315740

LO

Swedesboro

NJ

Actual/360

5.212%

25,711.04

10,029.37

0.00

N/A

11/01/28

--

5,919,656.01

5,909,626.64

10/01/24

37

30506842

RT

Valley Stream

NY

Actual/360

4.000%

20,600.00

0.00

0.00

N/A

03/06/31

--

6,180,000.00

6,180,000.00

10/06/24

38

30506853

IN

Bend

OR

Actual/360

3.780%

17,325.00

0.00

0.00

N/A

03/06/31

--

5,500,000.00

5,500,000.00

10/06/24

39

30506602

SS

Various

AL

Actual/360

3.830%

16,106.61

7,697.63

0.00

N/A

03/06/31

--

5,046,457.79

5,038,760.16

10/06/24

40

30506806

SS

Huntsville

TX

Actual/360

3.680%

9,362.24

4,803.53

0.00

N/A

02/06/31

--

3,052,905.85

3,048,102.32

10/06/24

Totals

3,408,712.07

337,701.22

0.00

1,152,964,605.86

1,152,626,904.64

1 Property Type Codes

HC - Health Care

MU - Mixed Use

WH - Warehouse

MF - Multi-Family

SS - Self Storage

LO - Lodging

RT - Retail

SF - Single Family Rental

98 - Other

IN - Industrial

OF - Office

MH - Mobile Home Park

SE - Securities

CH - Cooperative Housing

ZZ - Missing Information/Undefined

© 2021 Computershare. All rights reserved. Confidential.

Page 15 of 28

Mortgage Loan Detail (Part 2)

Most Recent Most Recent Appraisal

Cumulative

Current

Most Recent

Most Recent

NOI Start

NOI End

Reduction

Appraisal

Cumulative

Current P&I

Cumulative P&I

Servicer

NRA/WODRA

Pros ID

Fiscal NOI

NOI

Date

Date

Date

Reduction Amount

ASER

Advances

Advances

Advances

from Principal

Defease Status

1A2

40,716,440.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

2A-13-9

675,005,088.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

2A-15-9

675,005,088.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

3A2

18,409,692.60

18,226,402.08

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

3A4

18,409,692.60

18,226,402.08

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

4A1

9,285,235.81

9,028,721.68

01/01/24

06/30/24

--

0.00

0.00

199,934.38

614,770.83

0.00

0.00

5A2

14,913,886.98

25,143,295.16

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

5A3

14,913,886.98

25,143,295.16

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

6A1

9,117,077.17

7,889,533.16

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

6A3

9,117,077.17

7,889,533.16

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

7A1

9,845,202.80

2,576,797.23

01/01/24

03/31/24

--

0.00

0.00

0.00

0.00

0.00

0.00

8A1

9,498,173.11

2,433,504.19

01/01/24

03/31/24

--

0.00

0.00

0.00

0.00

0.00

0.00

9

4,653,821.79

1,203,759.27

01/01/24

03/31/24

--

0.00

0.00

0.00

0.00

0.00

0.00

10A1

4,854,230.26

4,066,084.26

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

11

4,756,330.94

4,804,767.32

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

12

3,086,738.12

3,377,030.92

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

13A2

33,475,285.12

39,309,665.60

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

14

4,448,102.69

4,490,620.11

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

15A2

18,204,972.23

18,396,314.84

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

16A2

10,855,066.52

12,051,434.56

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

17A-1-16

49,917,843.00

48,329,525.84

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

17A-1-17

49,917,843.00

48,329,525.84

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

18

2,232,525.90

4,008,010.23

07/01/23

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

19

2,987,705.34

848,863.20

01/01/24

03/31/24

--

0.00

0.00

0.00

0.00

0.00

0.00

20

1,719,229.00

424,879.19

01/01/24

03/31/24

--

0.00

0.00

0.00

0.00

5,485.84

0.00

21

1,866,517.55

1,940,827.64

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

22

2,020,725.31

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

23A2

3,409,232.69

3,396,822.73

07/01/23

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

© 2021 Computershare. All rights reserved. Confidential.

Page 16 of 28

Mortgage Loan Detail (Part 2)

Most Recent Most Recent Appraisal

Cumulative

Current

Most Recent

Most Recent

NOI Start

NOI End

Reduction

Appraisal

Cumulative

Current P&I

Cumulative P&I

Servicer

NRA/WODRA

Pros ID

Fiscal NOI

NOI

Date

Date

Date

Reduction Amount

ASER

Advances

Advances

Advances

from Principal

Defease Status

23A3

3,409,232.69

3,396,822.73

07/01/23

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

24

1,942,741.16

1,994,107.40

07/01/23

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

25

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

26

1,247,907.76

1,205,629.89

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

27

1,105,133.06

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

28

818,726.89

1,804,532.11

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

29

849,405.44

892,905.16

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

30

857,869.56

886,748.50

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

31

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

Full Defeasance

32

1,216,306.03

1,120,797.28

07/01/23

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

33

1,044,376.57

906,906.11

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

34

265,712.54

117,151.62

01/01/24

03/31/24

--

0.00

0.00

0.00

0.00

0.00

0.00

35

649,669.29

672,420.68

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

36

976,953.01

1,101,030.48

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

37

490,564.28

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

38

688,632.11

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

39

564,856.40

534,191.60

07/01/23

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

40

309,954.45

292,048.95

07/01/23

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

Totals

1,719,080,751.92

326,460,907.96

0.00

0.00

199,934.38

614,770.83

5,485.84

0.00

**

The Most Recent NOI and Fiscal NOI fields correspond to the financial data reported by the Master Servicer. An NOI of 0.00 means the Servicer did not report NOI figures in their loan level reporting.

© 2021 Computershare. All rights reserved. Confidential.

Page 17 of 28

Principal Prepayment Detail

Unscheduled Principal

Prepayment Penalties

Pros ID

Loan Number

Amount

Prepayment / Liquidation Code

Prepayment Premium Amount

Yield Maintenance Amount

No principal prepayments this period

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

© 2021 Computershare. All rights reserved. Confidential.

Page 18 of 28

Historical Detail

Delinquencies¹

Prepayments

Rate and Maturities

30-59 Days

60-89 Days

90 Days or More

Foreclosure

REO

Modifications

Curtailments

Payoff

Next Weighted Avg.

Distribution

#

Balance

#

Balance

#

Balance

#

Balance

#

Balance

#

Balance

#

Amount

#

Amount

Coupon

Remit

WAM¹

Date

10/18/24

0

0.00

1

75,000,000.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

3.547631%

3.533376%

68

09/17/24

1

75,000,000.00

0

0.00

0

0.00

0

0.00

0

0.00

1

7,650,000.00

0

0.00

0

0.00

3.547771%

3.533515%

69

08/16/24

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

3.547900%

3.533643%

70

07/17/24

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

3.548028%

3.533770%

71

06/17/24

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

3.548166%

3.533908%

72

05/17/24

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

3.548293%

3.534034%

73

04/17/24

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

3.548431%

3.534171%

74

03/15/24

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

3.548556%

3.534296%

75

02/16/24

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

3.548693%

3.534431%

76

01/18/24

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

3.548808%

3.534546%

77

12/15/23

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

3.548914%

3.534650%

78

11/17/23

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

3.549028%

3.534763%

79

Note: Foreclosure and REO Totals are included in the delinquencies aging categories.

© 2021 Computershare. All rights reserved. Confidential.

Page 19 of 28

Delinquency Loan Detail

Paid

Mortgage

Outstanding

Servicing

Resolution

Through

Months

Loan

Current P&I

Outstanding P&I

Servicer

Actual Principal

Transfer

Strategy

Bankruptcy

Foreclosure

Pros ID

Loan ID

Date

Delinquent

Status¹

Advances

Advances

Advances

Balance

Date

Code²

Date

Date

REO Date

4A1

30506862

07/06/24

2

2

199,934.38

614,770.83

5,041.00

75,000,000.00

10/02/24

98

Totals

199,934.38

614,770.83

5,041.00

75,000,000.00

1 Mortgage Loan Status

2 Resolution Strategy Code

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

4 - Performing Matured Balloon

1 - Modification

6 - DPO

10 - Deed in Lieu of Foreclosures

B - Late Payment But Less Than 30 days

1 - 30-59 Days Delinquent

5 - Non Performing Matured Balloon

2 - Foreclosure

7 - REO

11- Full Payoff

Delinquent

3 - Bankruptcy

8 - Resolved

12 - Reps and Warranties

2 - 60-89 Days Delinquent

6 - 121+ Days Delinquent

4 - Extension

9 - Pending Return to Master Servicer

13 -

TBD

3 - 90-120 Days Delinquent

5 - Note Sale

98 - Other

© 2021 Computershare. All rights reserved. Confidential.

Page 20 of 28

Collateral Stratification and Historical Detail

Maturity Dates and Loan Status¹

Total

Performing

Non-Performing

REO/Foreclosure

Past Maturity

0

0

0

0

0 - 6 Months

0

0

0

0

7 - 12 Months

0

0

0

0

13 - 24 Months

77,000,000

77,000,000

0

0

25 - 36 Months

0

0

0

0

37 - 48 Months

0

0

0

0

49 - 60 Months

5,909,627

5,909,627

0

0

> 60 Months

1,069,717,278

994,717,278

75,000,000

0

Historical Delinquency Information

Total

Current

30-59 Days

60-89 Days

90+ Days

REO/Foreclosure

Oct-24

1,152,626,905

1,077,626,905

0

75,000,000 0

0

Sep-24

1,152,964,606

1,077,964,606

75,000,000

0

0

0

Aug-24

1,153,277,523

1,153,277,523

0

0

0

0

Jul-24

1,153,589,360

1,153,589,360

0

0

0

0

Jun-24

1,153,923,846

1,153,923,846

0

0

0

0

May-24

1,154,233,451

1,154,233,451

0

0

0

0

Apr-24

1,154,565,784

1,154,565,784

0

0

0

0

Mar-24

1,154,873,173

1,154,873,173

0

0

0

0

Feb-24

1,155,074,683

1,155,074,683

0

0

0

0

Jan-24

1,155,242,131

1,155,242,131

0

0

0

0

Dec-23

1,155,386,676

1,155,386,676

0

0

0

0

Nov-23

1,155,542,993

1,155,542,993

0

0

0

0

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

© 2021 Computershare. All rights reserved. Confidential.

Page 21 of 28

Specially Serviced Loan Detail - Part 1

Ending Scheduled

Net Operating

Remaining

Pros ID

Loan ID

Balance

Actual Balance

Appraisal Value

Appraisal Date

Income

DSCR

DSCR Date

Maturity Date

Amort Term

4A1

30506862

75,000,000.00

75,000,000.00

182,300,000.00

02/01/21

8,327,170.68

2.56000

06/30/24

03/06/31

I/O

Totals

75,000,000.00

75,000,000.00

182,300,000.00

8,327,170.68

© 2021 Computershare. All rights reserved. Confidential.

Page 22 of 28

Specially Serviced Loan Detail - Part 2

Servicing

Property

Transfer

Resolution

Pros ID

Loan ID

Type¹

State

Date

Strategy Code²

Special Servicing Comments

4A1

30506862

OF

NY

10/02/24

98

The loan is transferring to the Special Servicer, Greystone, due to Other, Event of Default related to covenant provisions. Greystone has requested the transfer and the DH has concurred. Related Loans: 030506862-Note A-1, 030506863-Note A-

2-1, 030507117-Note A-2-2.

1 Property Type Codes

2 Resolution Strategy Code

HC - Health Care

MU - Mixed Use

WH - Warehouse

1 - Modification

6 - DPO

10 - Deed in Lieu of Foreclosures

MF - Multi-Family

SS - Self Storage

LO - Lodging

2 - Foreclosure

7 - REO

11- Full Payoff

RT - Retail

SF - Single Family Rental

98 - Other

3 - Bankruptcy

8 - Resolved

12 - Reps and Warranties

IN - Industrial

OF - Office

MH - Mobile Home Park

4 - Extension

9 - Pending Return to Master Servicer

13 - TBD

SE - Securities

CH - Cooperative Housing

ZZ - Missing Information/Undefined

5 - Note Sale

98 - Other

© 2021 Computershare. All rights reserved. Confidential.

Page 23 of 28

Modified Loan Detail

Pre-Modification

Post-Modification

Modification

Modification

Modification

Modification Booking

Closing

Effective

Balance

Rate

Balance

Rate

Pros ID

Loan Number

Code¹

Date

Date

Date

14

30506840

0.00

3.50000%

0.00

3.50000%

8

09/19/22

09/19/22

11/10/22

33

30506881

0.00

4.09400%

0.00

4.09400%

8

08/08/24

08/08/24

08/30/24

Totals

0.00

0.00

1 Modification Codes

1 - Maturity Date Extension

5 - Temporary Rate Reduction

8 - Other

2 - Amortization Change

6 - Capitalization on Interest

9 - Combination

3 - Principal Write-Off

7 - Capitalization on Taxes

10 - Forbearance

Note: Please refer to Servicer Reports for modification comments.

© 2021 Computershare. All rights reserved. Confidential.

Page 24 of 28

Historical Liquidated Loan Detail

Loan

Gross Sales

Current

Loss to Loan

Percent of

Beginning

Most Recent

Proceeds or

Fees,

Net Proceeds

Net Proceeds

Period

Cumulative

with

Original

Loan

Scheduled

Appraised

Other

Advances,

Received on

Available for

Realized Loss

Adjustment to

Adjustment to

Cumulative

Loan

Pros ID¹ Number Dist.Date

Balance

Value or BPO

Proceeds

and Expenses

Liquidation

Distribution

to Loan

Loan

Loan

Adjustment

Balance

No liquidated loans this period

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

© 2021 Computershare. All rights reserved. Confidential.

Page 25 of 28

Historical Bond / Collateral Loss Reconciliation Detail

Certificate

Reimb of Prior

Interest Paid

Realized Losses

Loss Covered by

Total Loss

from Collateral

from Collateral

Aggregate

Credit

Loss Applied to

Loss Applied to

Non-Cash

Realized Losses

Applied to

Loan

Distribution

Principal

Interest

Realized Loss to

Support/Deal

Certificate

Certificate

Principal

from

Certificate

Pros ID Number

Date

Collections

Collections

Loan

Structure

Interest Payment

Balance

Adjustment

NRA/WODRA

Balance

No realized losses this period

© 2021 Computershare. All rights reserved. Confidential.

Page 26 of 28

Interest Shortfall Detail - Collateral Level

Special Servicing Fees

Modified

Deferred

Non-

Reimbursement of

Other

Interest

Interest

Interest

Recoverable

Interest on

Advances from

Shortfalls /

Reduction /

Pros ID

Adjustments

Collected

Monthly

Liquidation

Work Out

ASER

PPIS / (PPIE)

Interest

Advances

Interest

(Refunds)

(Excess)

14

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

28

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

395.03

0.00

0.00

0.00

33

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

Total

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

395.03

0.00

0.00

0.00

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

Collateral Shortfall Total

395.03

© 2021 Computershare. All rights reserved. Confidential.

Page 27 of 28

Supplemental Notes

Risk Retention

Pursuant to the PSA and the Credit Risk Retention Agreement, the Certificate Administrator has made available on www.ctslink.com, specifically under the "U.S. Risk Retention Special Notices" tab for the Benchmark 2021-B24 Mortgage Trust transaction, certain

information provided to the Certificate Administrator regarding each Retaining Party's compliance with the Retention Covenant. Investors should refer to the Certificate Administrator's website for all such information.

© 2021 Computershare. All rights reserved. Confidential.

Page 28 of 28