Results

JPMDB Commercial Mortgage Securities Trust 2018-C8

10/30/2024 | Press release | Distributed by Public on 10/30/2024 11:12

Asset Backed Issuer Distribution Report Form 10 D

Distribution Date:

10/18/24

Benchmark 2018-B8 Mortgage Trust

Determination Date:

10/11/24

Next Distribution Date:

11/18/24

Record Date:

09/30/24

Commercial Mortgage Pass-Through Certificates

Series 2018-B8

Table of Contents

Contacts

Section

Pages

Role

Party and Contact Information

Certificate Distribution Detail

2

Depositor

J.P. Morgan Chase Commercial Mortgage Securities Corp.

Certificate Factor Detail

3

Kunal Singh

(212) 834-5467

Certificate Interest Reconciliation Detail

4

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

Master Servicer

Midland Loan Services

Additional Information

5

askmidlandls.com

(913) 253-9000

Bond / Collateral Reconciliation - Cash Flows

6

10851 Mastin Street, Building 82, Suite 300 | Overland Park, KS 66210 | United States

Bond / Collateral Reconciliation - Balances

7

Special Servicer

CWCapital Asset Management LLC

Current Mortgage Loan and Property Stratification

8-12

Brian Hanson

[email protected]

Mortgage Loan Detail (Part 1)

13-14

900 19th Street, NW, 8th Floor | Washington, DC 20006 | United States

Mortgage Loan Detail (Part 2)

15-16

Operating Advisor & Asset

Pentalpha Surveillance LLC

Representations Reviewer

Principal Prepayment Detail

17

Attention: Transaction Manager

[email protected]

Historical Detail

18

501 John James Audubon Parkway, Suite 401 | Amherst, NY 14228 | United States

Delinquency Loan Detail

19

Certificate Administrator

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

Collateral Stratification and Historical Detail

20

Bank, N.A.

Corporate Trust Services (CMBS)

[email protected];

Specially Serviced Loan Detail - Part 1

21

[email protected]

Specially Serviced Loan Detail - Part 2

22

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

Modified Loan Detail

23

Directing Certificateholder

Barings LLC

Historical Liquidated Loan Detail

24

-

Historical Bond / Collateral Loss Reconciliation Detail

25

Interest Shortfall Detail - Collateral Level

26

Supplemental Notes

27

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 27

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

08162UAS9

3.314500%

9,994,000.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00%

30.00%

A-2

08162UAT7

4.148500%

102,721,000.00

25,792,198.58

0.00

89,165.78

0.00

0.00

89,165.78

25,792,198.58

32.85%

30.00%

A-3

08162UAU4

3.982300%

4,487,000.00

4,487,000.00

0.00

14,890.48

0.00

0.00

14,890.48

4,487,000.00

32.85%

30.00%

A-4

08162UAV2

3.962800%

115,000,000.00

115,000,000.00

0.00

379,768.33

0.00

0.00

379,768.33

115,000,000.00

32.85%

30.00%

A-5

08162UAW0

4.231700%

478,261,000.00

478,261,000.00

0.00

1,686,547.56

0.00

0.00

1,686,547.56

478,261,000.00

32.85%

30.00%

A-SB

08162UAX8

4.128200%

23,849,000.00

20,278,702.13

390,898.35

69,762.12

0.00

0.00

460,660.47

19,887,803.78

32.85%

30.00%

A-S

08162UBA7

4.532400%

102,279,000.00

102,279,000.00

0.00

386,307.78

0.00

0.00

386,307.78

102,279,000.00

22.17%

20.25%

B

08162UBB5

4.733400%

51,140,000.00

51,140,000.00

0.00

201,721.73

0.00

0.00

201,721.73

51,140,000.00

16.83%

15.38%

C

08162UBC3

4.844425%

41,961,000.00

41,961,000.00

0.00

169,397.42

0.00

0.00

169,397.42

41,961,000.00

12.45%

11.37%

D

08162UAC4

3.000000%

23,000,000.00

23,000,000.00

0.00

57,500.00

0.00

0.00

57,500.00

23,000,000.00

10.05%

9.18%

E-RR

08162UAE0

4.844425%

22,894,000.00

22,894,000.00

0.00

92,423.55

0.00

0.00

92,423.55

22,894,000.00

7.66%

7.00%

F-RR

08162UAG5

4.844425%

22,292,000.00

22,292,000.00

0.00

89,993.26

0.00

0.00

89,993.26

22,292,000.00

5.34%

4.87%

G-RR

08162UAJ9

4.844425%

10,490,000.00

10,490,000.00

0.00

42,348.35

0.00

0.00

42,348.35

10,490,000.00

4.24%

3.88%

NR-RR*

08162UAL4

4.844425%

40,649,462.00

40,649,462.00

0.00

164,059.46

0.00

0.00

164,059.46

40,649,462.00

0.00%

0.00%

S

08162UAN0

0.000000%

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00%

0.00%

R

08162UAQ3

0.000000%

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00%

0.00%

Regular SubTotal

1,049,017,462.00

958,524,362.71

390,898.35

3,443,885.82

0.00

0.00

3,834,784.17

958,133,464.36

X-A

08162UAY6

0.620139%

836,591,000.00

746,097,900.71

0.00

385,570.57

0.00

0.00

385,570.57

745,707,002.36

X-B

08162UAZ3

0.111025%

51,140,000.00

51,140,000.00

0.00

4,731.51

0.00

0.00

4,731.51

51,140,000.00

X-D

08162UAA8

1.844425%

23,000,000.00

23,000,000.00

0.00

35,351.47

0.00

0.00

35,351.47

23,000,000.00

Notional SubTotal

910,731,000.00

820,237,900.71

0.00

425,653.55

0.00

0.00

425,653.55

819,847,002.36

Deal Distribution Total

390,898.35

3,869,539.37

0.00

0.00

4,260,437.72

*

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 2 of 27

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

08162UAS9

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

A-2

08162UAT7

251.08983149

0.00000000

0.86803847

0.00000000

0.00000000

0.00000000

0.00000000

0.86803847

251.08983149

A-3

08162UAU4

1,000.00000000

0.00000000

3.31858257

0.00000000

0.00000000

0.00000000

0.00000000

3.31858257

1,000.00000000

A-4

08162UAV2

1,000.00000000

0.00000000

3.30233330

0.00000000

0.00000000

0.00000000

0.00000000

3.30233330

1,000.00000000

A-5

08162UAW0

1,000.00000000

0.00000000

3.52641666

0.00000000

0.00000000

0.00000000

0.00000000

3.52641666

1,000.00000000

A-SB

08162UAX8

850.29569919

16.39055516

2.92515913

0.00000000

0.00000000

0.00000000

0.00000000

19.31571429

833.90514403

A-S

08162UBA7

1,000.00000000

0.00000000

3.77699997

0.00000000

0.00000000

0.00000000

0.00000000

3.77699997

1,000.00000000

B

08162UBB5

1,000.00000000

0.00000000

3.94450000

0.00000000

0.00000000

0.00000000

0.00000000

3.94450000

1,000.00000000

C

08162UBC3

1,000.00000000

0.00000000

4.03702057

0.00000000

0.00000000

0.00000000

0.00000000

4.03702057

1,000.00000000

D

08162UAC4

1,000.00000000

0.00000000

2.50000000

0.00000000

0.00000000

0.00000000

0.00000000

2.50000000

1,000.00000000

E-RR

08162UAE0

1,000.00000000

0.00000000

4.03702062

0.00000000

0.00000000

0.00000000

0.00000000

4.03702062

1,000.00000000

F-RR

08162UAG5

1,000.00000000

0.00000000

4.03702046

0.00000000

0.00000000

0.00000000

0.00000000

4.03702046

1,000.00000000

G-RR

08162UAJ9

1,000.00000000

0.00000000

4.03702097

0.00000000

0.00000000

0.00000000

0.00000000

4.03702097

1,000.00000000

NR-RR

08162UAL4

1,000.00000000

0.00000000

4.03595649

0.00106422

1.03542305

0.00000000

0.00000000

4.03595649

1,000.00000000

S

08162UAN0

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

R

08162UAQ3

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

Notional Certificates

X-A

08162UAY6

891.83113458

0.00000000

0.46088300

0.00000000

0.00000000

0.00000000

0.00000000

0.46088300

891.36388314

X-B

08162UAZ3

1,000.00000000

0.00000000

0.09252073

0.00000000

0.00000000

0.00000000

0.00000000

0.09252073

1,000.00000000

X-D

08162UAA8

1,000.00000000

0.00000000

1.53702043

0.00000000

0.00000000

0.00000000

0.00000000

1.53702043

1,000.00000000

© 2021 Computershare. All rights reserved. Confidential.

Page 3 of 27

Certificate Interest Reconciliation Detail

Additional

Accrued

Net Aggregate

Distributable

Interest

Interest

Accrual

Prior Interest

Certificate

Prepayment

Certificate

Shortfalls /

Payback of Prior

Distribution

Interest

Cumulative

Class

Accrual Period

Days

Shortfalls

Interest

Interest Shortfall

Interest

(Paybacks)

Realized Losses

Amount

Distribution

Interest Shortfalls

A-1

N/A

N/A

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

A-2

09/01/24 - 09/30/24

30

0.00

89,165.78

0.00

89,165.78

0.00

0.00

0.00

89,165.78

0.00

A-3

09/01/24 - 09/30/24

30

0.00

14,890.48

0.00

14,890.48

0.00

0.00

0.00

14,890.48

0.00

A-4

09/01/24 - 09/30/24

30

0.00

379,768.33

0.00

379,768.33

0.00

0.00

0.00

379,768.33

0.00

A-5

09/01/24 - 09/30/24

30

0.00

1,686,547.56

0.00

1,686,547.56

0.00

0.00

0.00

1,686,547.56

0.00

A-SB

09/01/24 - 09/30/24

30

0.00

69,762.12

0.00

69,762.12

0.00

0.00

0.00

69,762.12

0.00

X-A

09/01/24 - 09/30/24

30

0.00

385,570.57

0.00

385,570.57

0.00

0.00

0.00

385,570.57

0.00

X-B

09/01/24 - 09/30/24

30

0.00

4,731.51

0.00

4,731.51

0.00

0.00

0.00

4,731.51

0.00

A-S

09/01/24 - 09/30/24

30

0.00

386,307.78

0.00

386,307.78

0.00

0.00

0.00

386,307.78

0.00

B

09/01/24 - 09/30/24

30

0.00

201,721.73

0.00

201,721.73

0.00

0.00

0.00

201,721.73

0.00

C

09/01/24 - 09/30/24

30

0.00

169,397.42

0.00

169,397.42

0.00

0.00

0.00

169,397.42

0.00

X-D

09/01/24 - 09/30/24

30

0.00

35,351.47

0.00

35,351.47

0.00

0.00

0.00

35,351.47

0.00

D

09/01/24 - 09/30/24

30

0.00

57,500.00

0.00

57,500.00

0.00

0.00

0.00

57,500.00

0.00

E-RR

09/01/24 - 09/30/24

30

0.00

92,423.55

0.00

92,423.55

0.00

0.00

0.00

92,423.55

0.00

F-RR

09/01/24 - 09/30/24

30

0.00

89,993.26

0.00

89,993.26

0.00

0.00

0.00

89,993.26

0.00

G-RR

09/01/24 - 09/30/24

30

0.00

42,348.35

0.00

42,348.35

0.00

0.00

0.00

42,348.35

0.00

NR-RR

09/01/24 - 09/30/24

30

41,877.07

164,102.72

0.00

164,102.72

43.26

0.00

0.00

164,059.46

42,089.39

S

N/A

N/A

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

Totals

41,877.07

3,869,582.63

0.00

3,869,582.63

43.26

0.00

0.00

3,869,539.37

42,089.39

© 2021 Computershare. All rights reserved. Confidential.

Page 4 of 27

Additional Information

Total Available Distribution Amount (1)

4,260,437.72

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

© 2021 Computershare. All rights reserved. Confidential.

Page 5 of 27

Bond / Collateral Reconciliation - Cash Flows

Total Funds Collected

Total Funds Distributed

Interest

Fees

Interest Paid or Advanced

3,884,322.15

Master Servicing Fee

6,927.53

Interest Reductions due to Nonrecoverability Determination

0.00

Certificate Administrator Fee

5,335.79

Interest Adjustments

0.00

Trustee Fee

0.00

Deferred Interest

0.00

CREFC® Intellectual Property Royalty License Fee

399.39

ARD Interest

0.00

Operating Advisor Fee

1,837.17

Net Prepayment Interest Excess / (Shortfall)

0.00

Asset Representations Reviewer Fee

239.63

Extension Interest

0.00

Interest Reserve Withdrawal

0.00

Total Interest Collected

3,884,322.15

Total Fees

14,739.51

Principal

Expenses/Reimbursements

Scheduled Principal

390,898.35

Reimbursement for Interest on Advances

43.29

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

Principal Adjustments

0.00

Taxes Imposed on Trust Fund

0.00

Non-Recoverable Advances

0.00

Workout Delayed Reimbursement Amounts

0.00

Other Expenses

0.00

Total Principal Collected

390,898.35

Total Expenses/Reimbursements

43.29

Interest Reserve Deposit

0.00

Other

Payments to Certificateholders and Others

Prepayment Penalties / Yield Maintenance

0.00

Interest Distribution

3,869,539.37

Gain on Sale / Excess Liquidation Proceeds

0.00

Principal Distribution

390,898.35

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

4,260,437.72

Total Funds Collected

4,275,220.50

Total Funds Distributed

4,275,220.52

© 2021 Computershare. All rights reserved. Confidential.

Page 6 of 27

Bond / Collateral Reconciliation - Balances

Collateral Reconciliation

Certificate Reconciliation

Total

Total

Beginning Scheduled Collateral Balance

958,524,363.63

958,524,363.63

Beginning Certificate Balance

958,524,362.71

(-) Scheduled Principal Collections

390,898.35

390,898.35

(-) Principal Distributions

390,898.35

(-) 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

958,133,465.28

958,133,465.28

Certificate Other Adjustments**

0.00

Beginning Actual Collateral Balance

958,524,363.63

958,524,363.63

Ending Certificate Balance

958,133,464.36

Ending Actual Collateral Balance

958,133,465.28

958,133,465.28

NRA/WODRA Reconciliation

Under / Over Collateralization Reconciliation

Non-Recoverable Advances (NRA) from

Workout Delayed Reimbursement of Advances

Principal

(WODRA) from Principal

Beginning UC / (OC)

(0.92)

Beginning Cumulative Advances

0.00

0.00

UC / (OC) Change

0.00

Current Period Advances

0.00

0.00

Ending UC / (OC)

(0.92)

Ending Cumulative Advances

0.00

0.00

Net WAC Rate

4.84%

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 7 of 27

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

5,097,948.69

0.53%

50

5.1200

NAP

Defeased

1

5,097,948.69

0.53%

50

5.1200

NAP

9,999,999 or less

9

63,608,005.93

6.64%

46

4.8485

1.974785

Less than 1.50

13

310,684,833.55

32.43%

35

5.0621

0.997854

10,000,000 to 19,999,999

12

165,279,552.48

17.25%

43

5.0245

1.704620

1.50 to 1.74

5

97,580,075.61

10.18%

50

4.9284

1.619539

20,000,000 to 24,999,999

4

86,995,000.00

9.08%

47

4.5934

2.226037

1.75 to 1.99

9

219,036,796.44

22.86%

48

5.0466

1.845206

25,000,000 to 49,999,999

12

416,934,919.29

43.52%

41

4.9691

1.639385

2.00 to 2.24

8

203,327,664.50

21.22%

48

4.5916

2.117818

50,000,000 or greater

4

220,218,038.89

22.98%

48

4.6449

1.905993

2.25 and greater

6

122,406,146.49

12.78%

48

4.4155

3.279446

Totals

42

958,133,465.28

100.00%

44

4.8628

1.786706

Totals

42

958,133,465.28

100.00%

44

4.8628

1.786706

(1)

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

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

(2)

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

(3)

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

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

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

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

© 2021 Computershare. All rights reserved. Confidential.

Page 8 of 27

Current Mortgage Loan and Property Stratification

State³

Property Type³

# Of

Scheduled

% Of

Weighted Avg

State

WAM²

WAC

# Of

Scheduled

% Of

Weighted Avg

Properties

Balance

Agg. Bal.

DSCR¹

Property Type

WAM²

WAC

Properties

Balance

Agg. Bal.

DSCR¹

Defeased

1

5,097,948.69

0.53%

50

5.1200

NAP

Defeased

1

5,097,948.69

0.53%

50

5.1200

NAP

Arizona

17

42,176,038.38

4.40%

39

4.8337

1.561613

Industrial

9

63,342,953.02

6.61%

48

4.9365

1.916008

California

7

200,494,259.94

20.93%

48

4.8158

1.634197

Lodging

5

150,076,241.84

15.66%

49

5.3004

2.051215

Connecticut

2

5,672,283.90

0.59%

48

4.9180

1.900000

Mixed Use

1

7,293,959.73

0.76%

50

5.0800

2.040000

Florida

47

104,909,248.31

10.95%

41

4.8503

1.756444

Office

105

422,656,579.08

44.11%

41

4.6918

1.642418

Georgia

3

44,758,130.81

4.67%

50

5.1142

2.345880

Other

59

7,371,812.32

0.77%

(15)

5.3720

1.310000

Idaho

1

27,531,146.49

2.87%

49

4.8150

3.870000

Retail

16

282,349,595.59

29.47%

48

4.8260

1.845120

Illinois

1

6,670,000.00

0.70%

49

5.0810

2.000000

Self Storage

1

7,000,000.00

0.73%

48

4.7325

2.630000

Indiana

1

9,364,829.50

0.98%

48

4.9180

1.900000

Totals

197

958,133,465.28

100.00%

44

4.8628

1.786706

Maryland

2

31,367,775.42

3.27%

49

5.0137

1.859712

Massachusetts

2

73,150,000.00

7.63%

49

4.5099

2.076070

Michigan

1

7,242,953.02

0.76%

50

5.0800

2.040000

Minnesota

20

5,068,833.12

0.53%

4

5.2325

1.491242

Missouri

3

68,448,911.37

7.14%

49

5.0141

1.564743

Nebraska

1

16,526,174.50

1.72%

50

5.0800

2.040000

New York

9

163,749,317.86

17.09%

39

4.7494

1.523086

North Carolina

1

14,251,985.28

1.49%

49

4.9400

1.720000

Ohio

1

6,895,717.68

0.72%

48

4.9180

1.900000

Pennsylvania

69

10,890,734.55

1.14%

(15)

5.3720

1.310000

Tennessee

1

13,455,917.25

1.40%

44

4.9400

2.000000

Texas

5

73,135,436.32

7.63%

50

4.9208

1.706096

Utah

1

9,304,247.25

0.97%

50

5.0240

2.170000

Wisconsin

1

5,027,200.63

0.52%

48

4.9180

1.900000

Totals

197

958,133,465.28

100.00%

44

4.8628

1.786706

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

© 2021 Computershare. All rights reserved. Confidential.

Page 9 of 27

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

5,097,948.69

0.53%

50

5.1200

NAP

Defeased

1

5,097,948.69

0.53%

50

5.1200

NAP

3.99999% or less

2

24,494,303.98

2.56%

42

3.8940

1.370000

12 months or less

0

0.00

0.00%

0

0.0000

0.000000

4.00000% to 4.49999%

6

204,122,422.54

21.30%

39

4.1621

2.390996

13 months to 24 months

0

0.00

0.00%

0

0.0000

0.000000

4.50000% to 4.99999%

15

346,789,957.47

36.19%

49

4.8778

1.975903

25 months to 36 months

0

0.00

0.00%

0

0.0000

0.000000

5.00000% or greater

18

377,628,832.60

39.41%

42

5.2872

1.317219

37 months to 48 months

0

0.00

0.00%

0

0.0000

0.000000

Totals

42

958,133,465.28

100.00%

44

4.8628

1.786706

49 months or greater

41

953,035,516.59

99.47%

44

4.8614

1.788240

Totals

42

958,133,465.28

100.00%

44

4.8628

1.786706

(1)

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

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

(2)

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

(3)

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

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

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

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

© 2021 Computershare. All rights reserved. Confidential.

Page 10 of 27

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

5,097,948.69

0.53%

50

5.1200

NAP

Defeased

1

5,097,948.69

0.53%

50

5.1200

NAP

84 months or less

41

953,035,516.59

99.47%

44

4.8614

1.788240

Interest Only

25

699,746,722.54

73.03%

43

4.7821

1.797855

85 months to 119 months

0

0.00

0.00%

0

0.0000

0.000000

359 months or less

16

253,288,794.05

26.44%

48

5.0805

1.761675

120 months or greater

0

0.00

0.00%

0

0.0000

0.000000

360 months or greater

0

0.00

0.00%

0

0.0000

0.000000

Totals

42

958,133,465.28

100.00%

44

4.8628

1.786706

Totals

42

958,133,465.28

100.00%

44

4.8628

1.786706

(1)

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

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

(2)

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

(3)

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

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

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

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

© 2021 Computershare. All rights reserved. Confidential.

Page 11 of 27

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

5,097,948.69

0.53%

50

5.1200

NAP

No outstanding loans in this group

Underwriter's Information

0

0.00

0.00%

0

0.0000

0.000000

12 months or less

40

925,713,094.05

96.62%

46

4.8854

1.804421

13 months to 24 months

1

27,322,422.54

2.85%

(13)

4.0500

1.240000

25 months or greater

0

0.00

0.00%

0

0.0000

0.000000

Totals

42

958,133,465.28

100.00%

44

4.8628

1.786706

(1)

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

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

(2)

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

(3)

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

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

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

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

© 2021 Computershare. All rights reserved. Confidential.

Page 12 of 27

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

1

30315458

RT

Aventura

FL

Actual/360

4.121%

206,062.50

0.00

0.00

N/A

07/01/28

--

60,000,000.00

60,000,000.00

10/01/24

3

30315466

LO

Garden Grove

CA

Actual/360

5.140%

239,867.50

0.00

0.00

N/A

11/06/28

--

56,000,000.00

56,000,000.00

10/06/24

6

30501876

OF

Mountain View

CA

Actual/360

5.369%

218,115.63

0.00

0.00

N/A

12/06/28

--

48,750,000.00

48,750,000.00

10/06/24

7

30315479

OF

Melville

NY

Actual/360

5.060%

198,183.33

0.00

0.00

N/A

12/06/28

--

47,000,000.00

47,000,000.00

10/06/24

11

30315486

LO

Melbourne

FL

Actual/360

5.940%

177,275.91

54,152.94

0.00

N/A

11/06/28

--

35,813,315.70

35,759,162.76

10/06/24

14

30315490

LO

Boise

ID

Actual/360

4.815%

110,667.87

49,631.72

0.00

N/A

11/06/28

--

27,580,778.21

27,531,146.49

10/06/24

20

30315498

OF

Phoenix

AZ

Actual/360

4.615%

87,579.11

0.00

0.00

N/A

10/06/28

--

22,770,000.00

22,770,000.00

10/06/24

21

30315499

RT

Douglasville

GA

Actual/360

4.745%

83,334.06

0.00

0.00

N/A

12/06/28

--

21,075,000.00

21,075,000.00

10/06/24

23

30315501

LO

Atlanta

GA

Actual/360

5.550%

80,280.41

27,910.83

0.00

N/A

11/06/28

--

17,357,926.17

17,330,015.34

10/06/24

24

30315502

OF

White Plains

NY

Actual/360

5.174%

75,087.68

0.00

0.00

N/A

12/01/28

--

17,415,000.00

17,415,000.00

10/01/24

26

30315505

RT

Olney

MD

Actual/360

5.108%

67,241.71

0.00

0.00

N/A

11/06/28

--

15,796,800.00

15,796,800.00

10/06/24

27

30315506

RT

Asheville

NC

Actual/360

4.940%

58,755.83

20,685.11

0.00

N/A

11/06/28

--

14,272,670.39

14,251,985.28

10/06/24

29

30315508

RT

Trophy Club

TX

Actual/360

4.993%

61,372.29

0.00

0.00

N/A

12/01/28

--

14,750,000.00

14,750,000.00

10/01/24

30

30315509

OF

Glendale

AZ

Actual/360

4.806%

45,490.42

18,037.98

0.00

N/A

10/01/28

--

11,358,407.54

11,340,369.56

10/01/24

31

30315510

RT

Kemah

TX

Actual/360

5.078%

46,998.41

13,768.97

0.00

N/A

12/01/28

--

11,106,358.03

11,092,589.06

10/01/24

32

30315511

RT

Mansfield

TX

Actual/360

4.995%

46,401.47

0.00

0.00

N/A

12/01/28

--

11,147,500.00

11,147,500.00

10/01/24

33

30315512

OF

Menlo Park

CA

Actual/360

5.397%

47,166.71

12,335.71

0.00

N/A

11/06/28

--

10,487,316.81

10,474,981.10

10/06/24

34

30315513

RT

Riverdale

UT

Actual/360

5.024%

39,021.41

16,153.25

0.00

N/A

12/06/28

--

9,320,400.50

9,304,247.25

10/06/24

35

30315514

RT

Los Angeles

CA

Actual/360

5.390%

31,365.99

8,177.93

0.00

N/A

12/06/28

--

6,983,152.79

6,974,974.86

10/06/24

36

30315515

SS

Upland

CA

Actual/360

4.732%

27,606.25

0.00

0.00

N/A

10/06/28

--

7,000,000.00

7,000,000.00

10/06/24

37

30315516

RT

Huntley

IL

Actual/360

5.081%

28,241.89

0.00

0.00

N/A

11/06/28

--

6,670,000.00

6,670,000.00

10/06/24

38

30315517

RT

Houston

TX

Actual/360

5.310%

27,232.56

8,902.62

0.00

N/A

12/06/28

--

6,154,249.88

6,145,347.26

10/06/24

39

30315518

RT

Suwanee

GA

Actual/360

5.150%

27,298.86

7,783.33

0.00

N/A

12/06/28

--

6,360,898.80

6,353,115.47

10/06/24

40

30315519

SS

Sterling

VA

Actual/360

5.120%

21,785.99

8,143.88

0.00

N/A

12/06/28

--

5,106,092.57

5,097,948.69

10/06/24

41

30315520

RT

Anthem

AZ

Actual/360

5.578%

21,236.09

5,938.17

0.00

N/A

11/01/25

--

4,568,537.67

4,562,599.50

10/01/24

10A1

30315484

RT

New York

NY

Actual/360

4.965%

165,500.00

0.00

0.00

N/A

12/06/28

--

40,000,000.00

40,000,000.00

10/06/24

12A1

30501893

Various Various

Various

Actual/360

5.080%

160,866.67

0.00

0.00

N/A

12/06/28

--

38,000,000.00

38,000,000.00

10/06/24

15A3A

30315491

OF

Brooklyn

NY

Actual/360

4.050%

92,213.18

0.00

0.00

N/A

09/06/23

--

27,322,422.54

27,322,422.54

09/06/24

© 2021 Computershare. All rights reserved. Confidential.

Page 13 of 27

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

16A1

30315492

OF

Houston

TX

Actual/360

4.720%

118,000.00

0.00

0.00

N/A

11/06/28

--

30,000,000.00

30,000,000.00

10/06/24

18A2-2

30315495

OF

Sunnyvale

CA

Actual/360

3.894%

31,842.95

15,289.31

0.00

N/A

04/06/28

--

9,813,010.90

9,797,721.59

10/06/24

18A3-2

30315496

Actual/360

3.894%

47,764.42

22,933.97

0.00

N/A

04/06/28

--

14,719,516.36

14,696,582.39

10/06/24

19A2

30315497

OF

Needham

MA

Actual/360

4.883%

94,206.03

0.00

0.00

08/06/28

12/06/30

--

23,150,000.00

23,150,000.00

10/06/24

22A2B

30315500

OF

New York

NY

Actual/360

4.073%

67,883.33

0.00

0.00

06/01/28

06/01/29

--

20,000,000.00

20,000,000.00

10/01/24

28A-2A

30315507

LO

Nashville

TN

Actual/360

4.940%

55,494.30

24,479.80

0.00

N/A

06/01/28

--

13,480,397.05

13,455,917.25

10/01/24

2A-1-1

30315459

IN

Various

Various

Actual/360

4.918%

122,950.00

0.00

0.00

10/06/28

10/06/33

--

30,000,000.00

30,000,000.00

10/06/24

2A-3

30315464

Actual/360

4.918%

106,966.50

0.00

0.00

10/06/28

10/06/33

--

26,100,000.00

26,100,000.00

10/06/24

4A1A2

30315468

RT

Saint Louis

MO

Actual/360

4.997%

226,081.44

76,572.83

0.00

N/A

11/01/28

--

54,294,611.72

54,218,038.89

10/01/24

5A1

30315477

OF

Brookline

MA

Actual/360

4.337%

180,708.33

0.00

0.00

N/A

12/01/28

--

50,000,000.00

50,000,000.00

10/01/24

8A1

30315480

OF

Sunnyvale

CA

Actual/360

4.131%

137,699.53

0.00

0.00

N/A

10/06/28

--

40,000,000.00

40,000,000.00

10/06/24

8A3

30315481

Actual/360

4.131%

23,408.92

0.00

0.00

N/A

10/06/28

--

6,800,000.00

6,800,000.00

10/06/24

9A10B

30315483

Various Various

Various

Actual/360

5.372%

60,559.51

0.00

0.00

N/A

07/01/23

07/01/25

13,527,812.50

13,527,812.50

10/01/24

9A9B

30315482

Actual/360

5.372%

118,507.16

0.00

0.00

N/A

07/01/23

07/01/25

26,472,187.50

26,472,187.50

10/01/24

Totals

3,884,322.15

390,898.35

0.00

958,524,363.63

958,133,465.28

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 14 of 27

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

1

151,859,218.60

162,484,801.60

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

3

7,059,834.15

6,362,886.56

04/01/23

03/31/24

--

0.00

0.00

0.00

0.00

0.00

0.00

6

(704,636.82)

(1,280,142.68)

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

7

3,418,698.36

3,204,891.14

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

11

4,416,206.88

3,868,213.56

07/01/23

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

14

7,825,695.74

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

20

3,119,662.33

2,248,335.10

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

18,133.93

0.00

21

3,389,714.34

3,267,075.26

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

23

2,978,237.00

2,809,130.00

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

24

1,828,197.69

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

26

1,487,345.20

1,486,829.20

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

27

1,770,502.32

1,714,099.14

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

29

1,616,481.14

1,624,957.17

07/01/23

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

30

1,174,290.68

1,132,569.48

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

31

1,089,568.29

966,414.64

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

8,144.24

0.00

32

1,183,181.97

1,230,166.74

07/01/23

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

33

1,067,482.55

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

34

1,262,868.94

1,510,897.88

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

35

621,958.65

748,564.27

07/01/23

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

36

872,095.68

897,310.78

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

37

703,801.20

702,130.71

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

38

558,393.99

595,324.85

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

39

630,007.71

779,930.22

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

40

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

Full Defeasance

41

407,790.40

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

10A1

5,182,750.76

1,294,592.79

01/01/24

03/31/24

--

0.00

0.00

0.00

0.00

0.00

0.00

12A1

8,102,527.28

2,022,864.18

01/01/24

03/31/24

--

0.00

0.00

0.00

0.00

0.00

0.00

15A3A

25,080,182.67

0.00

--

--

--

0.00

0.00

92,099.34

92,099.34

0.00

0.00

© 2021 Computershare. All rights reserved. Confidential.

Page 15 of 27

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

16A1

3,766,048.20

2,085,411.36

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

18A2-2

20,004,856.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

18A3-2

20,004,856.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

19A2

8,106,867.43

9,121,124.00

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

22A2B

23,967,115.79

24,242,111.02

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

28A-2A

10,790,659.97

10,070,654.88

07/01/23

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

2A-1-1

12,980,215.69

13,153,041.54

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

2A-3

12,980,215.69

13,153,041.54

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

4A1A2

20,322,010.00

19,991,510.00

04/01/23

03/31/24

--

0.00

0.00

0.00

0.00

0.00

0.00

5A1

8,606,909.59

8,836,358.84

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

8A1

37,542,357.54

9,973,943.05

01/01/24

03/31/24

--

0.00

0.00

0.00

0.00

0.00

0.00

8A3

37,542,357.54

9,973,943.05

01/01/24

03/31/24

--

0.00

0.00

0.00

0.00

0.00

0.00

9A10B

112,111,769.00

111,647,359.00

04/01/23

03/31/24

--

0.00

0.00

0.00

0.00

0.00

0.00

9A9B

112,111,769.00

111,647,359.00

04/01/23

03/31/24

--

0.00

0.00

0.00

0.00

0.00

0.00

Totals

678,840,065.14

543,567,699.87

0.00

0.00

92,099.34

92,099.34

26,278.17

0.00

© 2021 Computershare. All rights reserved. Confidential.

Page 16 of 27

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 17 of 27

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

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

4.862794%

4.844344%

44

09/17/24

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

4.862878%

4.844425%

45

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

4.862950%

4.844495%

46

07/17/24

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

1

27,322,422.54

0

0.00

0

0.00

4.863022%

4.844565%

47

06/17/24

0

0.00

1

38,000,000.00

0

0.00

0

0.00

0

0.00

0

0.00

1

2,677,577.46

0

0.00

4.863104%

4.844644%

48

05/17/24

1

38,000,000.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

4.860913%

4.842468%

49

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

4.860994%

4.842547%

50

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

4.861065%

4.842615%

51

02/16/24

1

48,750,000.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

4.861156%

4.842704%

52

01/18/24

0

0.00

0

0.00

2

40,000,000.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

4.861226%

4.842771%

53

12/15/23

0

0.00

2

40,000,000.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

4.861305%

4.842849%

54

11/17/23

2

40,000,000.00

0

0.00

1

48,750,000.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

4.861364%

4.842906%

55

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

© 2021 Computershare. All rights reserved. Confidential.

Page 18 of 27

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

15A3A

30315491

09/06/24

0

5

92,099.34

92,099.34

0.00

27,322,422.54

09/08/23

1

Totals

92,099.34

92,099.34

0.00

27,322,422.54

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 19 of 27

Collateral Stratification and Historical Detail

Maturity Dates and Loan Status¹

Total

Performing

Non-Performing

REO/Foreclosure

Past Maturity

27,322,423

0

27,322,423

0

0 - 6 Months

0

0

0

0

7 - 12 Months

40,000,000

40,000,000

0

0

13 - 24 Months

4,562,600

4,562,600

0

0

25 - 36 Months

0

0

0

0

37 - 48 Months

185,860,591

185,860,591

0

0

49 - 60 Months

621,137,852

621,137,852

0

0

> 60 Months

79,250,000

79,250,000

0

0

Historical Delinquency Information

Total

Current

30-59 Days

60-89 Days

90+ Days

REO/Foreclosure

Oct-24

958,133,465

958,133,465

0

0

0

0

Sep-24

958,524,364

931,201,941

27,322,423

0

0

0

Aug-24

958,876,804

931,554,382

0

27,322,423

0

0

Jul-24

959,227,629

931,905,206

0

0

27,322,423

0

Jun-24

959,613,676

921,613,676

0

38,000,000

0

0

May-24

962,638,704

894,638,704

38,000,000

0

30,000,000

0

Apr-24

963,021,500

933,021,500

0

0

30,000,000

0

Mar-24

963,365,605

933,365,605

0

0

30,000,000

0

Feb-24

963,782,235

885,032,235

48,750,000

0

30,000,000

0

Jan-24

964,122,860

894,122,860

0

0

70,000,000

0

Dec-23

964,534,704

894,534,704

0

40,000,000

30,000,000

0

Nov-23

964,808,082

846,058,082

40,000,000

0

78,750,000

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 20 of 27

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

15A3A

30315491

27,322,422.54

27,322,422.54

--

23,929,616.00

1.24000

09/30/23

09/06/23

I/O

Totals

27,322,422.54

27,322,422.54

23,929,616.00

© 2021 Computershare. All rights reserved. Confidential.

Page 21 of 27

Specially Serviced Loan Detail - Part 2

Servicing

Property

Transfer

Resolution

Pros ID

Loan ID

Type¹

State

Date

Strategy Code²

Special Servicing Comments

15A3A

30315491

OF

NY

09/08/23

1

Please refer to Servicer Reports for comments as they are too lengthy to include for this cycle.

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 22 of 27

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

3

30315466

56,000,000.00

5.14002%

56,000,000.00

5.14002%

10

09/25/20

09/25/20

10/14/20

3

30315466

0.00

5.14002%

0.00

5.14002%

10

10/14/20

09/25/20

09/25/20

3

30315466

0.00

5.14002%

0.00

5.14002%

8

05/10/22

05/10/22

05/12/22

11

30315486

38,046,094.84

5.94000%

38,046,094.84

5.94000%

8

11/30/20

09/04/20

12/05/20

11

30315486

0.00

5.94000%

0.00

5.94000%

8

12/05/20

09/04/20

11/30/20

15A3A

30315491

0.00

4.05000%

0.00

4.05000%

10

05/22/24

05/22/24

06/13/24

Totals

94,046,094.84

94,046,094.84

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 23 of 27

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 24 of 27

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 25 of 27

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)

3

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

27

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

2.43

0.00

0.00

0.00

35

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

40.86

0.00

0.00

0.00

Total

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

43.29

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

43.29

© 2021 Computershare. All rights reserved. Confidential.

Page 26 of 27

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 "Risk Retention Special Notices" tab for the Benchmark 2018-B8 Mortgage Trust

transaction, certain information provided to the Certificate Administrator regarding each Retaining Party's compliance with the RetentionCovenant. Investors should refer to the Certificate Administrator's website for all such information.

© 2021 Computershare. All rights reserved. Confidential.

Page 27 of 27