UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

FORM 10-D

ASSET-BACKED ISSUER

DISTRIBUTION REPORT PURSUANT TO SECTION 13 OR 15(d) OF

THE SECURITIES EXCHANGE ACT OF 1934

For the monthly distribution period from:

August 13, 2021 to September 13, 2021

Commission File Number of issuing entity: 333-207132-17

Central Index Key Number of issuing entity: 0001734103

Benchmark 2018-B3 Commercial Mortgage Trust

(Exact name of issuing entity as specified in its charter)

Commission File Number of depositor: 333-207132

Central Index Key Number of depositor: 0001258361

Citigroup Commercial Mortgage Securities Inc.

(Exact name of depositor as specified in its charter)

German American Capital Corporation

(Central Index Key Number: 0001541294)

JPMorgan Chase Bank, National Association

(Central Index Key Number: 0000835271)

Citi Real Estate Funding Inc.

(Central Index Key Number: 0001701238)

(Exact names of sponsors as specified in their respective charters)

Richard Simpson (212) 816-5343

(Name and telephone number, including area code, of the person to contact in connection with this filing)

New York

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

82-5155939

82-5171433

82-7066608

(I.R.S. Employer Identification No.)

 

c/o Citibank, N.A.

388 Greenwich Street, 14th Floor

New York, New York

  10013
(Address of principal executive offices of the issuing entity)   (Zip Code)

(212) 816-5693

(Telephone number, including area code)

 

Title of class

  

Registered/reporting pursuant to

(check one)

  

Name of exchange

(If Section 12(b))

    

Section 12(b)

  

Section 12(g)

  

Section 15(d)

  

A-1

            Not Applicable

A-2

            Not Applicable

A-3

            Not Applicable

A-4

            Not Applicable

A-5

            Not Applicable

A-AB

            Not Applicable

X-A

            Not Applicable

X-B

            Not Applicable

A-S

            Not Applicable

B

            Not Applicable

C

            Not Applicable

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


PART I – DISTRIBUTION INFORMATION

Item 1. Distribution and Pool Performance Information.

On September 13, 2021, a distribution was made to holders of the certificates issued by Benchmark 2018-B3 Commercial Mortgage Trust.

The distribution report is attached as Exhibit 99.1 to this Form 10-D.

No assets securitized by Citigroup Commercial Mortgage Securities Inc. (the “Depositor”) and held by Benchmark 2018-B3 Commercial Mortgage Trust were the subject of a demand to repurchase or replace for breach of the representations and warranties contained in the underlying transaction documents during the monthly distribution period covered by this distribution report on Form 10-D.

The Depositor most recently filed a Form ABS-15G under Rule 15Ga-1 under the Securities Exchange Act of 1934 (“Rule 15Ga-1”) on February 9, 2021. The CIK number of the Depositor is 0001258361.

German American Capital Corporation (“GACC”), one of the sponsors, most recently filed a Form ABS-15G under Rule 15Ga-1 on February 16, 2021. The CIK number of GACC is 0001541294.

JPMorgan Chase Bank, National Association (“JPMorgan”), one of the sponsors, most recently filed a Form ABS-15G under Rule 15Ga-1 on August 2, 2021. The CIK number of JPMorgan is 0000835271.

Citi Real Estate Funding Inc. (“CREFI”), one of the sponsors, most recently filed a Form ABS-15G under Rule 15Ga-1 on February 9, 2021. The CIK number of CREFI is 0001701238.

Item 1A. Asset-Level Information.

See the Asset Data File and the asset related document filed as Exhibit 102 and Exhibit 103, respectively, to the registrant’s Form ABS-EE filed on September 27, 2021 under Commission File No. 333-207132-17 and incorporated by reference herein.

Item 1B. Asset Representations Reviewer and Investor Communication.

Not applicable

PART II – OTHER INFORMATION

Item 2. Legal Proceedings.

No information to report for the monthly distribution period covered by this distribution report on Form 10-D.

Item 3. Sales of Securities and Use of Proceeds.

None

Item 4. Defaults Upon Senior Securities.

None


Item 5. Submission of Matters to a Vote of Security Holders.

None

Item 6. Significant Obligors of Pool Assets.

With respect to the pool assets for Benchmark 2018-B3 Commercial Mortgage Trust, there are no significant obligors within the meaning of Item 1101(k) of Regulation AB.

Item 7. Change in Sponsor Interest in Securities.

None

Item 8. Significant Enhancement Provider Information.

None

Item 9. Other Information.

Midland Loan Services, a Division of PNC Bank, National Association, in its capacity as Master Servicer for Benchmark 2018-B3 Commercial Mortgage Trust, affirms the following amounts in the respective accounts:

 

Certifcate Account Balance

     

Prior Distribution Date:

  

08/12/2021

  

$103,587.89

Current Distribution Date:

  

09/13/2021

  

$940,433.60

*REO Account Balance

     

Prior Distribution Date:

  

08/12/2021

  

$0.00

Current Distribution Date:

  

09/13/2021

  

$0.00

*As provided by the Special Servicer

     

Citibank, N.A., in its capacity as Certificate Administrator for Benchmark 2018-B3 Commercial Mortgage Trust, affirms the following amounts in the respective accounts:

 

Distribution Account Balance

     

Prior Distribution Date:

  

08/12/2021

  

$1.62

Current Distribution Date:

  

09/13/2021

  

$1.63

Interest Reserve Account Balance

     

Prior Distribution Date:

  

08/12/2021

  

$0.00

Current Distribution Date:

  

09/13/2021

  

$0.00

Excess Interest Distribution Account Balance

     

Prior Distribution Date:

  

08/12/2021

  

$0.00

Current Distribution Date:

  

09/13/2021

  

$0.00

Excess Liquidation Proceeds Reserve Account Balance

     

Prior Distribution Date:

  

08/12/2021

  

$0.00

Current Distribution Date:

  

09/13/2021

  

$0.00

     

 

Item 10. Exhibits.

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

(99.1): Monthly report distributed to holders of the certificates issued by Benchmark 2018-B3 Commercial Mortgage Trust, relating to the September 13, 2021 distribution.

(102): Asset Data File (filed as Exhibit 102 to the registrant’s Form ABS-EE filed on September 27, 2021 under Commission File No. 333-207132-17 and incorporated by reference herein).

(103): Asset related document (filed as Exhibit 103 to the registrant’s Form ABS-EE filed on September 27, 2021 under Commission File No. 333-207132-17 and incorporated by reference herein).

(b) The exhibits required to be filed by the Registrant pursuant to this Form 10-D are listed above and in the Exhibit Index that immediately precedes the signature page hereof.


EXHIBIT INDEX

 

Exhibit Number    Description
Exhibit 99.1    Monthly report distributed to holders of the certificates issued by Benchmark 2018-B3 Commercial Mortgage Trust, relating to the September 13, 2021 distribution.
Exhibit 102    Asset Data File (filed as Exhibit 102 to the registrant’s Form ABS-EE filed on September 27, 2021 under Commission File No. 333-207132-17 and incorporated by reference herein).
Exhibit 103    Asset related document (filed as Exhibit 103 to the registrant’s Form ABS-EE filed on September 27, 2021 under Commission File No. 333-207132-17 and incorporated by reference herein).


SIGNATURES

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

 

Citigroup Commercial Mortgage Securities Inc.
(Depositor)

/s/ Richard Simpson

Richard Simpson, President

Date: September 27, 2021


certstmt_10dccmt18bb32109.htm - Generated by SEC Publisher for SEC Filing
Distribution Date: 09/13/2021 Benchmark 2018-B3 Commercial Mortgage Trust
Determination Date: 09/07/2021  
    Commercial Mortgage Pass-Through Certificates
    Series 2018-B3

 

CONTACT INFORMATION  
Depositor Citigroup Commercial Mortgage Securities Inc.
Master Servicer Midland Loan Services, a Division of PNC Bank N.A.
Trustee / Custodian Wilmington Trust, National Association
Special Servicer Midland Loan Services, a Division of PNC Bank N.A.
Certificate Administrator Citibank, N.A.
Asset Representations Park Bridge Lender Services LLC
Reviewer / Operating  
Advisor  

 

CONTENTS  
Distribution Summary 2
Distribution Summary (Factors) 3
Interest Distribution Detail 4
Principal Distribution Detail 5
Reconciliation Detail 6
Other Information 7
Stratification Detail 8
Mortgage Loan Detail 11
NOI Detail 13
Delinquency Loan Detail 15
Appraisal Reduction Detail 17
Loan Modification Detail 19
Specially Serviced Loan Detail 22
Unscheduled Principal Detail 25
Liquidated Loan Detail 27
CREFC Legends 29

 

Deal Contact: John Hannon Citibank, N.A.
  john.hannon@citi.com Agency and Trust
  Tel: (212) 816-5693 388 Greenwich Street, 14th Floor
    New York, NY 10013

 

Reports Available at sf.citidirect.com Page 1 of 29 © Copyright 2021 Citigroup

 


 

Distribution Date: 09/13/2021 Benchmark 2018-B3 Commercial Mortgage Trust
Determination Date: 09/07/2021  
    Commercial Mortgage Pass-Through Certificates
    Series 2018-B3
    Distribution Summary
DISTRIBUTION IN DOLLARS  

 

        Prior   Pass-   Accrual                                   Current
    Original   Principal   Through   Day Count   Accrual   Interest   Principal   PPP and YM     Total   Deferred   Realized     Principal
Class   Balance   Balance   Rate   Fraction   Dates   Distributed   Distributed   Distributed     Distributed   Interest   Loss     Balance
(1 ) (2 ) (3 ) (4 ) (5 ) (6 ) (7 ) (8 ) (9 ) (10)= (7 +8+9) (11 ) (12 ) (13)= (3-8+11-12)
 
A-1   25,000,000.00   6,567,758.35   2.851000 % 30/360   08/01 - 08/31   15,603.90   662,014.32   0.00     677,618.22   0.00   0.00     5,905,744.03
A-2   162,100,000.00   162,100,000.00   3.848000 % 30/360   08/01 - 08/31   519,800.67   0.00   0.00     519,800.67   0.00   0.00     162,100,000.00
A-3   66,600,000.00   66,600,000.00   3.746000 % 30/360   08/01 - 08/31   207,903.00   0.00   0.00     207,903.00   0.00   0.00     66,600,000.00
A-4   150,000,000.00   150,000,000.00   3.761000 % 30/360   08/01 - 08/31   470,125.00   0.00   0.00     470,125.00   0.00   0.00     150,000,000.00
A-5   315,076,000.00   315,076,000.00   4.025000 % 30/360   08/01 - 08/31   1,056,817.42   0.00   0.00     1,056,817.42   0.00   0.00     315,076,000.00
A-AB   46,000,000.00   46,000,000.00   3.965000 % 30/360   08/01 - 08/31   151,991.67   0.00   0.00     151,991.67   0.00   0.00     46,000,000.00
A-S   84,672,000.00   84,672,000.00   4.195000 % 30/360   08/01 - 08/31   295,999.20   0.00   0.00     295,999.20   0.00   0.00     84,672,000.00
B   49,164,000.00   49,164,000.00   4.295000 % 30/360   08/01 - 08/31   175,966.15   0.00   0.00     175,966.15   0.00   0.00     49,164,000.00
C   50,530,000.00   50,530,000.00   4.706987 % 30/360   08/01 - 08/31   198,203.37   0.00   0.00     198,203.37   0.00   0.00     50,530,000.00
D   36,800,000.00   36,800,000.00   3.206987 % 30/360   08/01 - 08/31   98,347.60   0.00   0.00     98,347.60   0.00   0.00     36,800,000.00
E-RR   21,924,000.00   21,924,000.00   4.706987 % 30/360   08/01 - 08/31   85,996.65   0.00   0.00     85,996.65   0.00   0.00     21,924,000.00
F-RR   12,291,000.00   12,291,000.00   4.706987 % 30/360   08/01 - 08/31   48,211.31   0.00   0.00     48,211.31   0.00   0.00     12,291,000.00
G-RR   12,291,000.00   12,291,000.00   4.706987 % 30/360   08/01 - 08/31   48,211.31   0.00   0.00     48,211.31   0.00   0.00     12,291,000.00
H-RR   15,022,000.00   15,022,000.00   4.706987 % 30/360   08/01 - 08/31   58,923.63   0.00   0.00     58,923.63   0.00   0.00     15,022,000.00
NR-RR   45,067,711.00   45,067,711.00   4.706987 % 30/360   08/01 - 08/31   175,763.57   0.00   0.00     175,763.57   0.00   0.00     45,067,711.00
S   0.00   0.00   0.000000 % -   -   0.00   0.00   0.00     0.00   0.00   0.00     0.00
R   0.00   0.00   0.000000 % -   -   0.00   0.00   0.00     0.00   0.00   0.00     0.00
Totals   1,092,537,711.00   1,074,105,469.35               3,607,864.45   662,014.32   0.00     4,269,878.77   0.00   0.00     1,073,443,455.03
Notional Classes                                                
X-A   849,448,000.00   831,015,758.35   0.781804 % 30/360   08/01 - 08/31   541,409.41   0.00   0.00     541,409.41   0.00   0.00     830,353,744.03
X-B   49,164,000.00   49,164,000.00   0.411987 % 30/360   08/01 - 08/31   16,879.10   0.00   0.00     16,879.10   0.00   0.00     49,164,000.00
X-D   36,800,000.00   36,800,000.00   1.500000 % 30/360   08/01 - 08/31   46,000.00   0.00   0.00     46,000.00   0.00   0.00     36,800,000.00
Totals   935,412,000.00   916,979,758.35               604,288.51   0.00   0.00     604,288.51   0.00   0.00     916,317,744.03

 

Reports Available at sf.citidirect.com Page 2 of 29 © Copyright 2021 Citigroup

 


 

Distribution Date: 09/13/2021 Benchmark 2018-B3 Commercial Mortgage Trust
Determination Date: 09/07/2021  
    Commercial Mortgage Pass-Through Certificates
    Series 2018-B3
    Distribution Summary (Factors)
PER $1,000 OF ORIGINAL BALANCE  

 

          Prior                           Current
      Record   Principal   Interest   Principal   PPP and YM   Total   Deferred       Principal
Class CUSIP   Date   Balance   Distributed   Distributed   Distributed   Distributed   Interest   Realized Loss   Balance
        (3)/ (2) x 1000 (7)/ (2) x 1000 (8)/ (2) x 1000 (9)/ (2) x 1000 (10)/ (2) x 1000 (11)/ (2) x 1000 (12)/ (2) x 1000 (14)/ (2) x 1000
 
A-1 08161 BAU7 8/31/2021   262.710334   0.624156   26.480573   0.000000   27.104729   0.000000   0.000000   236.229761
A-2 08161 BAV5 8/31/2021   1,000.000000   3.206667   0.000000   0.000000   3.206667   0.000000   0.000000   1,000.000000
A-3 08161 BAW3 8/31/2021   1,000.000000   3.121667   0.000000   0.000000   3.121667   0.000000   0.000000   1,000.000000
A-4 08161 BAX1 8/31/2021   1,000.000000   3.134167   0.000000   0.000000   3.134167   0.000000   0.000000   1,000.000000
A-5 08161 BAY9 8/31/2021   1,000.000000   3.354167   0.000000   0.000000   3.354167   0.000000   0.000000   1,000.000000
A-AB 08161 BAZ6 8/31/2021   1,000.000000   3.304167   0.000000   0.000000   3.304167   0.000000   0.000000   1,000.000000
A-S 08161 BBA0 8/31/2021   1,000.000000   3.495833   0.000000   0.000000   3.495833   0.000000   0.000000   1,000.000000
B 08161 BBB8 8/31/2021   1,000.000000   3.579167   0.000000   0.000000   3.579167   0.000000   0.000000   1,000.000000
C 08161 BBC6 8/31/2021   1,000.000000   3.922489   0.000000   0.000000   3.922489   0.000000   0.000000   1,000.000000
D 08161 BAA1 8/31/2021   1,000.000000   2.672489   0.000000   0.000000   2.672489   0.000000   0.000000   1,000.000000
  U0735BAA2 / 08161BAB9                                    
E-RR 08161 BAD5 8/31/2021   1,000.000000   3.922489   0.000000   0.000000   3.922489   0.000000   0.000000   1,000.000000
F-RR 08161 BAF0 8/31/2021   1,000.000000   3.922489   0.000000   0.000000   3.922489   0.000000   0.000000   1,000.000000
G-RR 08161 BAH6 8/31/2021   1,000.000000   3.922489   0.000000   0.000000   3.922489   0.000000   0.000000   1,000.000000
H-RR 08161 BAK9 8/31/2021   1,000.000000   3.922489   0.000000   0.000000   3.922489   0.000000   0.000000   1,000.000000
NR-RR 08161 BAM5 8/31/2021   1,000.000000   3.899989   0.000000   0.000000   3.899989   0.000000   0.000000   1,000.000000
S 08161 BAR4 8/31/2021   0.000000   0.000000   0.000000   0.000000   0.000000   0.000000   0.000000   0.000000
R 08161 BAS2 8/31/2021   0.000000   0.000000   0.000000   0.000000   0.000000   0.000000   0.000000   0.000000
X-A 08161 BBD4 8/31/2021   978.300918   0.637366   0.000000   0.000000   0.637366   0.000000   0.000000   977.521572
X-B 08161 BBE2 8/31/2021   1,000.000000   0.343322   0.000000   0.000000   0.343322   0.000000   0.000000   1,000.000000
X-D 08161 BAN3 8/31/2021   1,000.000000   1.250000   0.000000   0.000000   1.250000   0.000000   0.000000   1,000.000000
  U0735BAG9 / 08161BAP8                                    

 

Reports Available at sf.citidirect.com Page 3 of 29 © Copyright 2021 Citigroup

 


 

Distribution Date: 09/13/2021 Benchmark 2018-B3 Commercial Mortgage Trust
Determination Date: 09/07/2021  
    Commercial Mortgage Pass-Through Certificates
    Series 2018-B3
 
    Interest Distribution Detail
DISTRIBUTION IN DOLLARS    

 

    Prior   Pass-   Accrual Optimal   Prior   Interest on   Non-Recov.                 Current
    Principal   Through   Day Accrued   Unpaid   Prior Unpaid   Interest     Interest Deferred   Interest     Unpaid
Class   Balance   Rate   Count Interest   Interest   Interest   Shortfall     Due Interest   Distributed     Interest
(1 ) (2 ) (3 ) Fraction (6 ) (7 ) (8 ) (9 ) (10)= (6)+(7)+(8)-(9) (11 ) (12 ) (13)= (10)-(11)-(12)
A-1   6,567,758.35   2.851000 % 30/360 15,603.90   0.00   0.00   0.00     15,603.90 0.00   15,603.90     0.00
A-2   162,100,000.00   3.848000 % 30/360 519,800.67   0.00   0.00   0.00     519,800.67 0.00   519,800.67     0.00
A-3   66,600,000.00   3.746000 % 30/360 207,903.00   0.00   0.00   0.00     207,903.00 0.00   207,903.00     0.00
A-4   150,000,000.00   3.761000 % 30/360 470,125.00   0.00   0.00   0.00     470,125.00 0.00   470,125.00     0.00
A-5   315,076,000.00   4.025000 % 30/360 1,056,817.42   0.00   0.00   0.00     1,056,817.42 0.00   1,056,817.42     0.00
A-AB   46,000,000.00   3.965000 % 30/360 151,991.67   0.00   0.00   0.00     151,991.67 0.00   151,991.67     0.00
A-S   84,672,000.00   4.195000 % 30/360 295,999.20   0.00   0.00   0.00     295,999.20 0.00   295,999.20     0.00
B   49,164,000.00   4.295000 % 30/360 175,966.15   0.00   0.00   0.00     175,966.15 0.00   175,966.15     0.00
C   50,530,000.00   4.706987 % 30/360 198,203.37   0.00   0.00   0.00     198,203.37 0.00   198,203.37     0.00
D   36,800,000.00   3.206987 % 30/360 98,347.60   0.00   0.00   0.00     98,347.60 0.00   98,347.60     0.00
E-RR   21,924,000.00   4.706987 % 30/360 85,996.65   0.00   0.00   0.00     85,996.65 0.00   85,996.65     0.00
F-RR   12,291,000.00   4.706987 % 30/360 48,211.31   0.00   0.00   0.00     48,211.31 0.00   48,211.31     0.00
G-RR   12,291,000.00   4.706987 % 30/360 48,211.31   0.00   0.00   0.00     48,211.31 0.00   48,211.31     0.00
H-RR   15,022,000.00   4.706987 % 30/360 58,923.63   0.00   0.00   0.00     58,923.63 0.00   58,923.63     0.00
NR-RR   45,067,711.00   4.706987 % 30/360 176,777.61   102,739.57   402.99   0.00     279,920.17 0.00   175,763.57     104,156.60
S   0.00   0.000000 % - 0.00   0.00   0.00   0.00     0.00 0.00   0.00     0.00
R   0.00   0.000000 % - 0.00   0.00   0.00   0.00     0.00 0.00   0.00     0.00
Totals   1,074,105,469.35         3,608,878.49   102,739.57   402.99   0.00     3,712,021.05 0.00   3,607,864.45     104,156.60
Notional Classes                                            
X-A   831,015,758.35   0.781804 % 30/360 541,409.41   0.00   0.00   0.00     541,409.41 0.00   541,409.41     0.00
X-B   49,164,000.00   0.411987 % 30/360 16,879.10   0.00   0.00   0.00     16,879.10 0.00   16,879.10     0.00
X-D   36,800,000.00   1.500000 % 30/360 46,000.00   0.00   0.00   0.00     46,000.00 0.00   46,000.00     0.00
Totals   916,979,758.35         604,288.51   0.00   0.00   0.00     604,288.51 0.00   604,288.51     0.00

 

Reports Available at sf.citidirect.com Page 4 of 29 © Copyright 2021 Citigroup

 


 

Distribution Date: 09/13/2021 Benchmark 2018-B3 Commercial Mortgage Trust
Determination Date: 09/07/2021  
    Commercial Mortgage Pass-Through Certificates
    Series 2018-B3
 
    Principal Distribution Detail
DISTRIBUTION IN DOLLARS    

 

        Prior   Scheduled   Unscheduled       Current   Current     Current   Cumulative   Original   Current   Original Current  
    Original   Principal   Principal   Principal   Balance   Realized   Principal     Principal   Realized   Class   Class   Credit   Credit  
Class   Balance   Balance   Distribution   Distribution   Change   Losses   Recoveries     Balance   Losses   (%)   (%)   Support Support  
(1 ) (2 ) (3 ) (4 ) (5 ) (6 ) (7 ) (8 ) (9)= (3)-(4)-(5)+(6)-   (10 ) (11 ) (12 ) (13 ) (14 )
                                (7)+ (8 )                    
A-1   25,000,000.00   6,567,758.35   662,014.32   0.00   0.00   0.00   0.00     5,905,744.03   0.00   2.29 % 0.55 % 30.00 % 30.53 %
A-2   162,100,000.00   162,100,000.00   0.00   0.00   0.00   0.00   0.00     162,100,000.00   0.00   14.84 % 15.10 % 30.00 % 30.53 %
A-3   66,600,000.00   66,600,000.00   0.00   0.00   0.00   0.00   0.00     66,600,000.00   0.00   6.10 % 6.20 % 30.00 % 30.53 %
A-4   150,000,000.00   150,000,000.00   0.00   0.00   0.00   0.00   0.00     150,000,000.00   0.00   13.73 % 13.97 % 30.00 % 30.53 %
A-5   315,076,000.00   315,076,000.00   0.00   0.00   0.00   0.00   0.00     315,076,000.00   0.00   28.84 % 29.35 % 30.00 % 30.53 %
A-AB   46,000,000.00   46,000,000.00   0.00   0.00   0.00   0.00   0.00     46,000,000.00   0.00   4.21 % 4.29 % 30.00 % 30.53 %
A-S   84,672,000.00   84,672,000.00   0.00   0.00   0.00   0.00   0.00     84,672,000.00   0.00   7.75 % 7.89 % 22.25 % 22.65 %
B   49,164,000.00   49,164,000.00   0.00   0.00   0.00   0.00   0.00     49,164,000.00   0.00   4.50 % 4.58 % 17.75 % 18.07 %
C   50,530,000.00   50,530,000.00   0.00   0.00   0.00   0.00   0.00     50,530,000.00   0.00   4.63 % 4.71 % 13.13 % 13.36 %
D   36,800,000.00   36,800,000.00   0.00   0.00   0.00   0.00   0.00     36,800,000.00   0.00   3.37 % 3.43 % 9.76 % 9.93 %
E-RR   21,924,000.00   21,924,000.00   0.00   0.00   0.00   0.00   0.00     21,924,000.00   0.00   2.01 % 2.04 % 7.75 % 7.89 %
F-RR   12,291,000.00   12,291,000.00   0.00   0.00   0.00   0.00   0.00     12,291,000.00   0.00   1.12 % 1.15 % 6.63 % 6.74 %
G-RR   12,291,000.00   12,291,000.00   0.00   0.00   0.00   0.00   0.00     12,291,000.00   0.00   1.12 % 1.15 % 5.50 % 5.60 %
H-RR   15,022,000.00   15,022,000.00   0.00   0.00   0.00   0.00   0.00     15,022,000.00   0.00   1.37 % 1.40 % 4.13 % 4.20 %
NR-RR   45,067,711.00   45,067,711.00   0.00   0.00   0.00   0.00   0.00     45,067,711.00   0.00   4.13 % 4.20 % 0.00 % 0.00 %
R   0.00   0.00   0.00   0.00   0.00   0.00   0.00     0.00   0.00   0.00 % 0.00 % 0.00 % 0.00 %
Totals   1,092,537,711.00   1,074,105,469.35   662,014.32   0.00   0.00   0.00   0.00     1,073,443,455.03   0.00   100.01 % 100.00 %        

 

Reports Available at sf.citidirect.com Page 5 of 29 © Copyright 2021 Citigroup

 


 

Distribution Date: 09/13/2021 Benchmark 2018-B3 Commercial Mortgage Trust
Determination Date: 09/07/2021  
    Commercial Mortgage Pass-Through Certificates
    Series 2018-B3
    Reconciliation Detail

 

SOURCE OF FUNDS
 
Interest Funds Available    
Scheduled Interest 4,230,546.38  
Prepayment Interest Shortfall 0.00  
Interest Adjustments 0.00  
ASER Amount 0.00  
Realized Loss in Excess of Principal Balance 0.00  
Total Interest Funds Available:   4,230,546.38
Principal Funds Available    
Scheduled Principal 662,014.32  
Unscheduled Principal Collections 0.00  
Net Liquidation Proceeds 0.00  
Repurchased Principal 0.00  
Substitution Principal 0.00  
Other Principal 0.00  
Total Principal Funds Available:   662,014.32
Other Funds Available    
Yield Maintenance Charges 0.00  
Withdrawal of Withheld Amounts from the Interest Reserve Account 0.00  
Deposit of Withheld Amounts to the Interest Reserve Account 0.00  
Total Other Funds Available:   0.00
Total Funds Available   4,892,560.70

 

ALLOCATION OF FUNDS
 
Scheduled Fees    
Servicing Fee 10,226.31  
Trustee/Certificate Administrator Fee 5,087.08  
Operating Advisor Fee 1,390.77  
Asset Representations Reviewer Ongoing Fee 212.74  
CREFC® Intellectual Property Royalty License Fee 462.51  
Total Scheduled Fees:   17,379.41
Additional Fees, Expenses, etc.    
Additional Servicing Fee 0.00  
Special Servicing Fee 904.84  
Work-out Fee 0.00  
Liquidation Fee 0.00  
Trust Fund Expenses 0.00  
Trust Advisor Expenses 0.00  
Reimbursement of Interest on Advances to the Servicer 109.17  
Borrower Reimbursable Trust Fund Expenses 0.00  
Other Expenses 0.00  
Total Additional Fees, Expenses, etc.:   1,014.01
Distributions    
Interest Distribution 4,212,152.96  
Principal Distribution 662,014.32  
Yield Maintenance Charge Distribution 0.00  
Total Distributions:   4,874,167.28
Total Funds Allocated   4,892,560.70

 

Reports Available at sf.citidirect.com Page 6 of 29 © Copyright 2021 Citigroup

 


 

Distribution Date: 09/13/2021 Benchmark 2018-B3 Commercial Mortgage Trust
Determination Date: 09/07/2021  
    Commercial Mortgage Pass-Through Certificates
    Series 2018-B3
    Other Information

 

Interest Reserve Account Information    
Beginning Interest Reserve Account Balance 0.00  
Deposit of Withheld Amounts to the Interest Reserve Account 0.00  
Withdrawal of Withheld Amounts from the Interest Reserve Account 0.00  
Ending Interest Reserve Account Balance 0.00  
 
Excess Liquidation Proceeds Reserve Account Information    
Beginning Excess Liquidation Proceeds Reserve Account Balance 0.00  
Deposit to the Excess Liquidation Proceeds Reserve Account 0.00  
Withdrawal from the Excess Liquidation Proceeds Reserve Account 0.00  
Ending Excess Liquidation Proceeds Reserve Account Balance 0.00  
 
Collateral Information    
% of Cut-Off Principal Balance Outstanding 98.252302 %
 
Controlling Class Information    
The Controlling Class is Class NR-RR.    
The Controlling Class Representative is KKR Real Estate Credit Opportunity Partners Aggregator I L.P.    
 
There Are No Disclosable Special Servicer Fees.    

 

Reports Available at sf.citidirect.com Page 7 of 29 © Copyright 2021 Citigroup

 


 

Distribution Date: 09/13/2021 Benchmark 2018-B3 Commercial Mortgage Trust
Determination Date: 09/07/2021  
    Commercial Mortgage Pass-Through Certificates
    Series 2018-B3
 
    Stratification Detail

 

Ending Scheduled Balance
 
Ending Sched # of Ending Sched % of Agg     Wtd Avg
Balance Loans Balance Balance WAC WAM DSCR
 
1 to 5,000,000 8 29,912,180.16 2.79 5.0253 72 1.371497
5,000,001 to 10,000,000 9 71,941,446.82 6.70 4.6210 73 0.817001
10,000,001 to 15,000,000 5 65,742,611.73 6.12 4.5816 77 1.938017
15,000,001 to 20,000,000 6 100,672,898.88 9.38 5.1766 69 1.503887
20,000,001 to 25,000,000 4 96,506,312.06 8.99 4.9529 62 1.666390
25,000,001 to 30,000,000 8 233,491,340.02 21.75 4.4579 76 1.386764
30,000,001 to 35,000,000 4 133,883,000.00 12.47 4.6192 64 1.971472
35,000,001 to 40,000,000 1 39,177,997.00 3.65 4.8600 19 1.890000
40,000,001 to 45,000,000 3 132,793,994.92 12.37 4.2990 75 1.247978
45,000,001 to 50,000,000 1 47,321,673.44 4.41 4.3985 78 2.030000
50,000,001 to 55,000,000 0 0.00 0.00 0.0000 0 0.000000
55,000,001 to 60,000,000 1 60,000,000.00 5.59 3.8800 39 1.940000
60,000,001 to 65,000,000 1 62,000,000.00 5.78 4.2758 76 1.610000
Totals 51 1,073,443,455.03 100.00 4.5738 68 1.564336
 
 
 
 
(When current DSCR is not available, the most currently provided DSCR will be used.)      

 

State
 
    # of Ending Sched % of Agg     Wtd Avg
State   Loans Balance Balance WAC WAM DSCR
 
Alabama   1 14,750,000.00 1.37 4.5160 78 1.600000
Arizona   1 45,000,000.00 4.19 3.5595 136 2.630000
California   9 201,721,892.08 18.79 4.4491 76 0.933737
Florida   3 45,424,828.64 4.23 5.2845 55 1.022306
Georgia   1 16,345,407.73 1.52 4.6900 78 1.690000
Illinois   3 15,140,724.43 1.41 4.8798 60 0.958447
Indiana   2 11,495,195.06 1.07 5.1825 78 1.156956
Massachusetts   4 75,000,000.00 6.99 4.4004 77 2.176000
Maryland   1 10,892,611.73 1.01 4.7750 76 1.990000
Michigan   2 66,400,428.49 6.19 4.6547 78 1.923688
Minnesota   3 43,539,378.51 4.06 4.7312 74 0.436073
Mississippi   1 4,102,265.19 0.38 5.1700 78 1.560000
North Carolina   2 66,100,000.00 6.16 4.6663 33 0.608669
New Jersey   1 30,000,000.00 2.79 4.1400 74 1.760000
Nevada   1 3,376,060.63 0.31 4.7850 78 2.280000
New York   3 89,803,829.91 8.37 4.5602 77 1.752707
Ohio   2 33,791,288.58 3.15 5.0410 78 1.737453
Oklahoma   1 3,461,809.57 0.32 5.2300 77 1.370000
Pennsylvania   1 28,500,000.00 2.66 4.5520 78 2.750000
Texas   1 24,953,987.45 2.32 4.8320 17 1.240000
Utah   1 6,934,255.33 0.65 5.1250 77 1.880000
Virginia   1 60,000,000.00 5.59 3.8800 39 1.940000
Various   6 176,709,491.70 16.46 4.8190 54 1.973376
  Totals 51 1,073,443,455.03 100.00 4.5738 68 1.564336

 

Reports Available at sf.citidirect.com Page 8 of 29 © Copyright 2021 Citigroup

 


 

Distribution Date: 09/13/2021 Benchmark 2018-B3 Commercial Mortgage Trust
Determination Date: 09/07/2021  
    Commercial Mortgage Pass-Through Certificates
    Series 2018-B3
 
    Stratification Detail

 

Seasoning
 
  # of Ending Sched % of Agg     Wtd Avg
Seasoning Loans Balance Balance WAC WAM DSCR
 
12 Months or Less 1 45,000,000.00 4.19 3.5595 136 2.630000
13 to 24 Months 0 0.00 0.00 0.0000 0 0.000000
25 to 36 Months 0 0.00 0.00 0.0000 0 0.000000
37 to 48 Months 49 985,443,455.03 91.80 4.6220 68 1.581315
49 Months or Greater 1 43,000,000.00 4.01 4.5300 9 0.060000
Totals 51 1,073,443,455.03 100.00 4.5738 68 1.564336

 

Property Type
 
Property   # of Ending Sched % of Agg     Wtd Avg
Type   Loans Balance Balance WAC WAM DSCR
 
Other   4 85,539,013.78 7.97 4.9028 77 2.068105
Multifamily   6 137,027,619.42 12.77 4.4857 50 1.791095
Retail   12 192,968,126.60 17.98 4.5811 76 1.604743
Warehouse   1 30,883,000.00 2.88 4.5900 19 1.910000
Office   13 340,521,610.19 31.72 4.4762 78 1.903087
Mixed Use   3 62,728,886.04 5.84 4.2461 77 2.208451
Lodging   10 212,320,634.05 19.78 4.7124 58 0.386989
Self Storage   2 11,454,564.95 1.07 5.1309 77 1.702417
  Totals 51 1,073,443,455.03 100.00 4.5738 68 1.564336

 

Debt Service Coverage Ratio
 
Debt Service # of Ending Sched % of Agg     Wtd Avg
Coverage Ratio Loans Balance Balance WAC WAM DSCR
 
1.250 or Less 14 261,834,433.51 24.39 4.6830 60 0.435370
1.251 to 1.500 8 90,649,500.36 8.44 4.9436 66 1.387654
1.501 to 1.750 7 146,321,598.42 13.63 4.6520 75 1.629526
1.751 to 2.000 9 269,536,358.76 25.11 4.4363 53 1.868865
2.001 to 2.250 7 165,125,503.35 15.38 4.5757 77 2.108716
2.251 to 2.500 4 66,476,060.63 6.19 4.7162 77 2.291824
2.501 to 2.750 2 73,500,000.00 6.85 3.9443 114 2.676531
Totals 51 1,073,443,455.03 100.00 4.5738 68 1.564336
 
 
(When current DSCR is not available, the most currently provided DSCR will be used.)      

 

Loan Rate
 
Loan   # of Ending Sched % of Agg     Wtd Avg
Rate (%)   Loans Balance Balance WAC WAM DSCR
 
4.00 or Less   3 135,000,000.00 12.58 3.7776 80 2.201111
4.01 to 4.25   8 137,429,800.50 12.80 4.1304 76 0.961099
4.26 to 4.50   2 109,321,673.44 10.18 4.3289 77 1.791804
4.51 to 4.75   13 264,017,786.24 24.60 4.6213 59 1.401162
4.76 to 5.00   12 298,381,329.08 27.80 4.8659 65 1.649678
5.01 to 5.25   6 42,148,162.01 3.93 5.1978 78 1.180492
5.26 to 5.50   5 69,158,057.77 6.44 5.2689 74 1.693988
5.51 to 5.75   1 2,683,835.33 0.25 5.5300 18 1.460000
5.76 to 6.00   1 15,302,810.66 1.43 5.7875 19 1.380000
6.01 to 6.25   0 0.00 0.00 0.0000 0 0.000000
6.26 to 6.50   0 0.00 0.00 0.0000 0 0.000000
6.51 to 6.75   0 0.00 0.00 0.0000 0 0.000000
6.76 to 7.00   0 0.00 0.00 0.0000 0 0.000000
7.01 or Greater   0 0.00 0.00 0.0000 0 0.000000
  Totals 51 1,073,443,455.03 100.00 4.5738 68 1.564336

 

Reports Available at sf.citidirect.com Page 9 of 29 © Copyright 2021 Citigroup

 


 

Distribution Date: 09/13/2021 Benchmark 2018-B3 Commercial Mortgage Trust
Determination Date: 09/07/2021  
    Commercial Mortgage Pass-Through Certificates
    Series 2018-B3
 
    Stratification Detail

 

Anticipated Remaining Term
 
Anticipated # of Ending Sched % of Agg     Wtd Avg
Remaining Term Loans Balance Balance WAC WAM DSCR
 
60 Months or Less 8 222,946,800.89 20.77 4.5763 23 1.433795
61 to 90 Months 42 805,496,654.14 75.04 4.6298 77 1.540933
91 Months or Greater 1 45,000,000.00 4.19 3.5595 136 2.630000
Totals 51 1,073,443,455.03 100.00 4.5738 68 1.564336
 
 
(When current DSCR is not available, the most currently provided DSCR will be used.)      

 

Remaining Amortization Term
 
Remaining # of Ending Sched % of Agg     Wtd Avg
Amortization Term Loans Balance Balance WAC WAM DSCR
 
240 Months or Less 17 504,789,540.20 47.03 4.2911 68 1.779457
241 to 270 Months 3 55,101,781.05 5.13 4.8923 75 0.754938
271 to 300 Months 0 0.00 0.00 0.0000 0 0.000000
301 Months or Greater 31 513,552,133.78 47.84 4.8175 67 1.439730
Totals 51 1,073,443,455.03 100.00 4.5738 68 1.564336

 

Reports Available at sf.citidirect.com Page 10 of 29 © Copyright 2021 Citigroup

 


 

Distribution Date: 09/13/2021 Benchmark 2018-B3 Commercial Mortgage Trust
Determination Date: 09/07/2021  
    Commercial Mortgage Pass-Through Certificates
    Series 2018-B3
 
    Mortgage Loan Detail

 

    Prop               Neg Beginning Ending Paid Appraisal Appraisal Payment Workout   Mod  
Loan   Type     Interest Principal Gross   Maturity Am Scheduled Scheduled Through Reduction Reduction Status Strategy   Type  
Number OMCR (1) City State Payment Payment Coupon   Date Flag Balance Balance Date Date Amount (2 ) (3 ) (4 )
 
030314370 001 OF Los Angeles CA 228,280.75 0.00 4.27581 % 1/6/28 N 62,000,000.00 62,000,000.00 9/6/21 N/A 0.00 0   0   0  
030314376 006 LO Pasadena CA 186,188.21 63,605.54 4.82011 % 1/6/28 N 44,857,600.46 44,793,994.92 9/6/21 N/A 0.00 0   0   0  
030314386 011 OF Various XX 164,157.29 47,161.96 4.86000 % 4/1/23 N 39,225,158.96 39,177,997.00 9/1/21 N/A 0.00 0   0   0  
030314388 013 N/A Various XX 138,983.36 0.00 4.89091 % 3/6/28 N 33,000,000.00 33,000,000.00 9/6/21 N/A 0.00 0   0   0  
030314389 014 WH Various XX 122,065.06 0.00 4.59000 % 4/1/23 N 30,883,000.00 30,883,000.00 9/1/21 N/A 0.00 0   0   0  
030299595 018 MU Philadelphia PA 111,713.67 0.00 4.55200 % 3/6/28 N 28,500,000.00 28,500,000.00 9/6/21 N/A 0.00 0   0   0  
030314394 019 RT Orlando FL 117,802.01 32,165.98 4.98000 % 4/6/28 N 27,470,348.63 27,438,182.65 8/6/21 8/6/21 0.00 B   1   4  
030314395 020 MF Midland TX 103,958.04 30,588.60 4.83200 % 2/1/23 N 24,984,576.05 24,953,987.45 9/1/21 N/A 0.00 0   0   0  
030314396 021 OF Brooklyn NY 112,271.98 25,794.63 5.25100 % 2/1/28 N 24,829,624.54 24,803,829.91 9/1/21 N/A 0.00 0   0   0  
030314399 023 RT Asheville NC 97,867.00 0.00 4.92000 % 3/6/28 N 23,100,000.00 23,100,000.00 9/6/21 N/A 0.00 0   0   0  
030314400 024 MF Southgate MI 86,997.86 19,501.43 5.29000 % 3/6/28 N 19,098,256.48 19,078,755.05 8/6/21 N/A 0.00 B   0   0  
030314401 025 MF Brunswick OH 75,035.50 0.00 4.84100 % 3/6/28 N 18,000,000.00 18,000,000.00 9/6/21 N/A 0.00 0   0   0  
030314402 026 RT Kennesaw GA 66,107.70 23,512.69 4.69000 % 3/6/28 N 16,368,920.42 16,345,407.73 9/6/21 N/A 0.00 0   0   0  
030314403 027 LO Sacramento CA 72,987.09 20,782.27 5.24000 % 3/6/28 N 16,175,419.13 16,154,636.86 9/6/21 N/A 0.00 0   0   8  
030314404 028 OF Hilliard OH 71,785.52 30,277.24 5.26900 % 3/6/28 N 15,821,565.82 15,791,288.58 9/6/21 N/A 0.00 0   0   0  
030314405 029 LO Hialeah Gardens FL 76,351.05 17,402.11 5.78750 % 4/1/23 N 15,320,212.77 15,302,810.66 9/1/21 N/A 0.00 0   0   0  
030314406 030 RT Birmingham AL 57,359.47 0.00 4.51600 % 3/1/28 N 14,750,000.00 14,750,000.00 9/1/21 N/A 0.00 0   0   0  
030299392 031 OF Brisbane CA 45,517.04 0.00 4.03500 % 1/6/28 N 13,100,000.00 13,100,000.00 9/6/21 N/A 0.00 0   0   0  
030299513 032 OF Berkeley CA 48,546.00 0.00 4.69800 % 2/6/28 N 12,000,000.00 12,000,000.00 8/6/21 N/A 0.00 B   0   0  
030299465 034 RT Sacramento CA 24,719.12 11,052.26 4.16000 % 2/6/28 N 6,900,498.86 6,889,446.60 9/6/21 N/A 0.00 0   0   0  
030299466 035 SS Park City UT 30,640.01 8,563.05 5.12500 % 2/6/28 N 6,942,818.38 6,934,255.33 9/6/21 N/A 0.00 0   0   0  
030314408 036 LO Indianapolis IN 31,324.65 7,266.31 5.21000 % 3/6/28 N 6,982,151.75 6,974,885.44 9/6/21 N/A 0.00 0   0   8  
030314409 037 RT Chicago IL 31,490.41 7,207.22 5.26000 % 2/6/25 N 6,952,377.67 6,945,170.45 9/6/21 N/A 0.00 0   0   0  
030314410 038 RT Chicago IL 20,671.09 31,882.18 4.22000 % 12/6/27 N 5,688,422.38 5,656,540.20 9/6/21 N/A 0.00 0   0   0  
030314411 039 SS Carmel IN 20,028.58 4,787.59 5.14000 % 3/6/28 N 4,525,097.21 4,520,309.62 9/6/21 N/A 0.00 0   0   0  
030314412 040 MU Minneapolis MN 16,921.74 6,254.95 4.64000 % 12/6/27 N 4,235,140.99 4,228,886.04 4/6/20 7/6/21 0.00 3   2   0  
030314413 041 MF Vicksburg MS 18,286.90 5,354.69 5.17000 % 3/6/28 N 4,107,619.88 4,102,265.19 9/6/21 N/A 0.00 0   0   0  

 

Reports Available at sf.citidirect.com Page 11 of 29 © Copyright 2021 Citigroup

 


 

Distribution Date: 09/13/2021 Benchmark 2018-B3 Commercial Mortgage Trust
Determination Date: 09/07/2021  
    Commercial Mortgage Pass-Through Certificates
    Series 2018-B3
 
    Mortgage Loan Detail

 

      Prop               Neg Beginning Ending Paid Appraisal Appraisal Payment Workout   Mod  
Loan     Type     Interest Principal Gross   Maturity Am Scheduled Scheduled Through Reduction Reduction Status Strategy   Type  
Number OMCR   (1) City State Payment Payment Coupon   Date Flag Balance Balance Date Date Amount (2 ) (3 ) (4 )
 
030314414 042   RT Lawton OK 15,610.91 4,499.33 5.23000 % 2/6/28 N 3,466,308.90 3,461,809.57 9/6/21 N/A 0.00 0   0   0  
030299562 043   RT Reno NV 13,926.77 3,881.04 4.78500 % 3/6/28 N 3,379,941.67 3,376,060.63 9/6/21 N/A 0.00 0   0   0  
030314415 044   RT Miami FL 12,792.60 2,588.56 5.53000 % 3/6/23 N 2,686,423.89 2,683,835.33 9/6/21 N/A 0.00 0   0   0  
030314416 045   N/A Chicago IL 11,624.36 3,218.86 5.31000 % 3/6/28 N 2,542,232.64 2,539,013.78 9/6/21 N/A 0.00 0   0   0  
030314371 2 A2 MF Alexandria VA 200,466.67 0.00 3.88000 % 12/1/24 N 60,000,000.00 60,000,000.00 9/1/21 N/A 0.00 0   0   0  
030314373 5 A2 LO San Francisco CA 100,353.45 45,390.28 4.14500 % 1/6/28 N 28,115,678.32 28,070,288.04 9/6/21 N/A 0.00 0   0   0  
030314374 5 A4 LO San Francisco CA 33,451.15 15,130.09 4.14500 % 1/6/28 N 9,371,892.92 9,356,762.83 9/6/21 N/A 0.00 0   0   0  
030314375 5 A5 LO San Francisco CA 33,451.15 15,130.09 4.14500 % 1/6/28 N 9,371,892.92 9,356,762.83 9/6/21 N/A 0.00 0   0   0  
030314378 8 A1 OF Lowell MA 122,295.00 0.00 4.73400 % 2/6/28 N 30,000,000.00 30,000,000.00 9/4/21 N/A 0.00 0   0   0  
030314379 8 A7 OF Lowell MA 40,765.00 0.00 4.73400 % 2/6/28 N 10,000,000.00 10,000,000.00 9/4/21 N/A 0.00 0   0   0  
030314383 9 A3 LO Charlotte NC 167,735.83 0.00 4.53000 % 6/1/22 N 43,000,000.00 43,000,000.00 9/1/21 N/A 0.00 0   0   0  
030314384 0 A3 LO Rochester MN 120,570.02 50,309.93 4.74100 % 11/6/27 N 29,533,179.26 29,482,869.33 9/6/21 N/A 0.00 0   0   0  
030314387 2 A2 RT New York NY 124,111.94 0.00 4.11800 % 2/1/28 N 35,000,000.00 35,000,000.00 9/1/21 N/A 0.00 0   0   0  
030299556 5 A2 OF New York NY 116,379.17 0.00 4.50500 % 3/6/28 N 30,000,000.00 30,000,000.00 9/6/21 N/A 0.00 0   0   0  
030314393 7 A3 MU Newton MA 100,750.00 0.00 3.90000 % 1/1/28 N 30,000,000.00 30,000,000.00 9/1/21 N/A 0.00 0   0   0  
030314397 2 A1 OF Various XX 97,884.68 33,281.66 4.80000 % 3/6/28 N 23,681,776.36 23,648,494.70 9/6/21 N/A 0.00 0   0   0  
030314133 A12   N/A Various XX 147,379.17 0.00 4.89000 % 2/6/28 N 35,000,000.00 35,000,000.00 9/6/21 N/A 0.00 0   0   0  
030314134 A13   N/A Various XX 63,162.50 0.00 4.89000 % 2/6/28 N 15,000,000.00 15,000,000.00 9/6/21 N/A 0.00 0   0   0  
030314372 A31   RT Novi MI 179,485.22 65,947.28 4.39850 % 3/6/28 N 47,387,620.72 47,321,673.44 8/6/21 N/A 0.00 B   0   0  
030314380 A10   OF Lowell MA 20,382.50 0.00 4.73400 % 2/6/28 N 5,000,000.00 5,000,000.00 9/4/21 N/A 0.00 0   0   0  
030314385 A4 B LO Rochester MN 40,190.01 16,769.97 4.74100 % 11/6/27 N 9,844,393.11 9,827,623.14 9/6/21 N/A 0.00 0   0   0  
030314390 A2 B OF Jersey City NJ 106,950.00 0.00 4.14000 % 11/1/27 N 30,000,000.00 30,000,000.00 9/1/21 N/A 0.00 0   0   0  
030314407 A1 B MF Hyattsville MD 44,840.55 12,706.53 4.77500 % 1/1/28 N 10,905,318.26 10,892,611.73 9/1/21 N/A 0.00 0   0   0  
030314377 2 C1 OF Tempe AZ 137,930.63 0.00 3.55950 % 1/6/33 N 45,000,000.00 45,000,000.00 9/6/21 N/A 0.00 0   0   0  
Totals Count: 51   4,230,546.38 662,014.32         1,074,105,469.35 1,073,443,455.03     0.00            

 

Reports Available at sf.citidirect.com Page 12 of 29 © Copyright 2021 Citigroup

 


 

Distribution Date: 09/13/2021 Benchmark 2018-B3 Commercial Mortgage Trust
Determination Date: 09/07/2021  
    Commercial Mortgage Pass-Through Certificates
    Series 2018-B3

 

          NOI Detail        
 
    Property     Ending Preceding Most Most Recent Most Recent
Loan   Type     Scheduled Fiscal Recent Financial As of Financial As
Number OMCR (1) City State Balance Year NOI NOI Start Date of End Date
030314370 001 OF Los Angeles CA 62,000,000.00 4,613,821.41 1,186,019.24 01/01/2021 03/31/2021
030314376 006 LO Pasadena CA 44,793,994.92 2,711,388.95 819,535.80 01/01/2021 03/31/2021
030314386 011 OF Various XX 39,177,997.00 4,869,690.12 610,058.26 Not Available Not Available
030314388 013 N/A Various XX 33,000,000.00 3,883,281.46 767,874.23 01/01/2021 03/31/2021
030314389 014 WH Various XX 30,883,000.00 3,322,537.04 3,265,705.19 01/01/2021 06/30/2021
030299595 018 MU Philadelphia PA 28,500,000.00 3,732,834.54 3,781,243.87 01/01/2021 06/30/2021
030314394 019 RT Orlando FL 27,438,182.65 1,653,236.84 1,584,812.24 01/01/2021 06/30/2021
030314395 020 MF Midland TX 24,953,987.45 2,813,718.06 521,463.41 01/01/2021 03/31/2021
030314396 021 OF Brooklyn NY 24,803,829.91 2,662,882.44 2,725,907.40 01/01/2021 06/30/2021
030314399 023 RT Asheville NC 23,100,000.00 1,997,846.00 1,997,846.00 Not Available Not Available
030314400 024 MF Southgate MI 19,078,755.05 1,832,456.57 1,803,858.12 Not Available Not Available
030314401 025 MF Brunswick OH 18,000,000.00 1,981,145.55 1,981,145.55 Not Available Not Available
030314402 026 RT Kennesaw GA 16,345,407.73 1,719,231.12 1,990,014.14 01/01/2021 06/30/2021
030314403 027 LO Sacramento CA 16,154,636.86 1,228,584.76 257,631.85 01/01/2021 03/31/2021
030314404 028 OF Hilliard OH 15,791,288.58 2,169,585.82 1,780,097.00 Not Available Not Available
030314405 029 LO Hialeah Gardens FL 15,302,810.66 954,673.38 1,796,524.21 07/01/2020 06/30/2021
030314406 030 RT Birmingham AL 14,750,000.00 1,133,657.72 1,133,657.72 Not Available Not Available
030299392 031 OF Brisbane CA 13,100,000.00 1,456,082.37 1,411,927.88 01/01/2021 06/30/2021
030299513 032 OF Berkeley CA 12,000,000.00 1,040,028.76 276,518.21 01/01/2021 03/31/2021
030299465 034 RT Sacramento CA 6,889,446.60 504,985.31 684,396.97 01/01/2021 06/30/2021
030299466 035 SS Park City UT 6,934,255.33 828,474.51 889,195.47 07/01/2020 06/30/2021
030314408 036 LO Indianapolis IN 6,974,885.44 52,623.55 473,595.64 01/01/2021 06/30/2021
030314409 037 RT Chicago IL 6,945,170.45 644,815.09 752,007.39 01/01/2021 06/30/2021
030314410 038 RT Chicago IL 5,656,540.20 931,595.00 0.00 Not Available Not Available
030314411 039 SS Carmel IN 4,520,309.62 359,509.58 346,544.39 Not Available Not Available
030314412 040 MU Minneapolis MN 4,228,886.04 361,144.44 -110,799.90 01/01/2021 06/30/2021
030314413 041 MF Vicksburg MS 4,102,265.19 482,848.83 482,848.83 Not Available Not Available

 

Reports Available at sf.citidirect.com Page 13 of 29 © Copyright 2021 Citigroup

 


 

Distribution Date: 09/13/2021 Benchmark 2018-B3 Commercial Mortgage Trust
Determination Date: 09/07/2021  
    Commercial Mortgage Pass-Through Certificates
    Series 2018-B3
    NOI Detail

 

        Property     Ending Preceding Most Most Recent Most Recent
Loan       Type     Scheduled Fiscal Recent Financial As of Financial As
Number OMCR     (1) City State Balance Year NOI NOI Start Date of End Date
030314414 042     RT Lawton OK 3,461,809.57 336,610.56 336,610.56 01/01/2021 06/30/2021
030299562 043     RT Reno NV 3,376,060.63 419,333.75 481,710.68 01/01/2021 06/30/2021
030314415 044     RT Miami FL 2,683,835.33 274,212.66 261,053.76 01/01/2021 06/30/2021
030314416 045     N/A Chicago IL 2,539,013.78 200,129.00 198,873.11 01/01/2021 06/30/2021
030314371 2 A2   MF Alexandria VA 60,000,000.00 11,422,194.09 11,787,122.15 Not Available Not Available
030314373 5 A2   LO San Francisco CA 28,070,288.04 -2,473,725.00 -2,473,725.00 Not Available Not Available
030314374 5 A4   LO San Francisco CA 9,356,762.83 -2,473,725.00 -2,473,725.00 Not Available Not Available
030314375 5 A5   LO San Francisco CA 9,356,762.83 -2,473,725.00 -2,473,725.00 Not Available Not Available
030314378 8 A1   OF Lowell MA 30,000,000.00 18,609,712.00 17,628,846.94 07/01/2020 06/30/2021
030314379 8 A7   OF Lowell MA 10,000,000.00 18,609,712.00 17,628,846.94 07/01/2020 06/30/2021
030314383 9 A3   LO Charlotte NC 43,000,000.00 -134,825.08 722,461.60 01/01/2021 06/30/2021
030314384 0 A3   LO Rochester MN 29,482,869.33 16,656,088.29 1,827,900.00 Not Available Not Available
030314387 2 A2   RT New York NY 35,000,000.00 5,387,187.30 5,867,932.47 Not Available Not Available
030299556 5 A2   OF New York NY 30,000,000.00 5,250,007.84 5,250,007.84 Not Available Not Available
030314393 7 A3   MU Newton MA 30,000,000.00 9,670,490.40 9,639,871.08 01/01/2021 06/30/2021
030314397 2 A1   OF Various XX 23,648,494.70 5,426,343.00 5,426,343.00 Not Available Not Available
030314133 A12     N/A Various XX 35,000,000.00 28,539,818.96 27,736,830.95 01/01/2021 06/30/2021
030314134 A13     N/A Various XX 15,000,000.00 28,539,818.96 27,736,830.95 01/01/2021 06/30/2021
030314372 A31     RT Novi MI 47,321,673.44 20,710,679.22 24,475,166.83 Not Available Not Available
030314380 A10     OF Lowell MA 5,000,000.00 18,609,712.00 17,628,846.94 07/01/2020 06/30/2021
030314385 A4 B   LO Rochester MN 9,827,623.14 16,656,088.29 1,827,900.00 Not Available Not Available
030314390 A2 B   OF Jersey City NJ 30,000,000.00 10,333,903.87 10,333,903.87 Not Available Not Available
030314407 A1 B   MF Hyattsville MD 10,892,611.73 4,381,821.55 4,578,006.00 Not Available Not Available
030314377 2 C1   OF Tempe AZ 45,000,000.00 53,434,465.00 53,434,465.00 Not Available Not Available
Totals Count:   51       1,073,443,455.03 315,855,007.88 270,597,984.78    

 

Reports Available at sf.citidirect.com Page 14 of 29 © Copyright 2021 Citigroup

 


 

Distribution Date: 09/13/2021 Benchmark 2018-B3 Commercial Mortgage Trust
Determination Date: 09/07/2021  
    Commercial Mortgage Pass-Through Certificates
    Series 2018-B3
 
    Delinquency Loan Detail

 

      Actual Paid Current P&I Total P&I Cumulative Other Expense Payment   Workout   Most Recent      
Loan   # of Months Principal Through Advances Advances Accrued Unpaid Advances Status   Strategy   Special Serv Foreclosure Bankruptcy REO
Number OMCR Delinq Balance Date (Net of ASER) Outstanding Interest Advances Outstanding (2 ) (3 ) Transfer Date Date Date Date
030314394 019 <1 27,470,348.63 8/6/21 149,967.99 149,849.71 6.48 945.00 B   1   6/8/20      
030314400 024 <1 19,098,256.48 8/6/21 106,499.29 105,964.81 0.00 0.00 B   0          
030299513 032 <1 12,000,000.00 8/6/21 48,546.00 48,494.33 0.00 0.00 B   0          
030314412 040 3+ 4,336,705.80 4/6/20 23,176.69 360,014.97 12,729.01 136,522.54 3   2   6/11/20      
030314372 A31 <1 47,387,620.72 8/6/21 245,432.50 245,228.46 0.00 0.00 B   0          
Totals Count: 5 110,292,931.63   573,622.47 909,552.28 12,735.49 137,467.54                

 

Reports Available at sf.citidirect.com Page 15 of 29 © Copyright 2021 Citigroup

 


 

Distribution Date: 09/13/2021 Benchmark 2018-B3 Commercial Mortgage Trust
Determination Date: 09/07/2021  
    Commercial Mortgage Pass-Through Certificates
    Series 2018-B3
 
    Historical Delinquency Information

 

Distribution Less Than 1 Month       1 Month       2 Months       3 Months       4+ Months       Bankruptcy       Foreclosure       REO      
Date End Sched Bal   #   End Sched Bal   #   End Sched Bal   #   End Sched Bal   #   End Sched Bal   #   End Sched Bal   #   End Sched Bal   #   End Sched Bal   #  
 
09/13/2021 105,838,611.14   4   0.00   0   0.00   0   0.00   0   0.00   0   0.00   0   4,228,886.04   1   0.00   0  
  9.860 % 7.8 % 0.000 % 0.0 % 0.000 % 0.0 % 0.000 % 0.0 % 0.000 % 0.0 % 0.000 % 0.0 % 0.394 % 2.0 % 0.000 % 0.0 %
08/12/2021 74,857,969.35   2   0.00   0   0.00   0   0.00   0   0.00   0   0.00   0   4,235,140.99   1   0.00   0  
  6.969 % 3.9 % 0.000 % 0.0 % 0.000 % 0.0 % 0.000 % 0.0 % 0.000 % 0.0 % 0.000 % 0.0 % 0.394 % 2.0 % 0.000 % 0.0 %
07/12/2021 117,437,222.83   5   0.00   0   0.00   0   0.00   0   4,241,371.05   1   0.00   0   0.00   0   0.00   0  
  10.927 % 9.8 % 0.000 % 0.0 % 0.000 % 0.0 % 0.000 % 0.0 % 0.395 % 2.0 % 0.000 % 0.0 % 0.000 % 0.0 % 0.000 % 0.0 %
06/11/2021 2,691,975.82   1   0.00   0   0.00   0   0.00   0   31,786,183.96   2   0.00   0   0.00   0   0.00   0  
  0.250 % 2.0 % 0.000 % 0.0 % 0.000 % 0.0 % 0.000 % 0.0 % 2.956 % 3.9 % 0.000 % 0.0 % 0.000 % 0.0 % 0.000 % 0.0 %
05/12/2021 45,052,818.05   1   0.00   0   0.00   0   0.00   0   31,824,101.85   2   0.00   0   0.00   0   0.00   0  
  4.187 % 2.0 % 0.000 % 0.0 % 0.000 % 0.0 % 0.000 % 0.0 % 2.957 % 3.9 % 0.000 % 0.0 % 0.000 % 0.0 % 0.000 % 0.0 %
04/12/2021 47,661,393.89   1   0.00   0   0.00   0   0.00   0   31,866,209.05   2   0.00   0   0.00   0   0.00   0  
  4.426 % 2.0 % 0.000 % 0.0 % 0.000 % 0.0 % 0.000 % 0.0 % 2.959 % 3.9 % 0.000 % 0.0 % 0.000 % 0.0 % 0.000 % 0.0 %
03/12/2021 0.00   0   0.00   0   0.00   0   0.00   0   31,903,788.97   2   0.00   0   0.00   0   0.00   0  
  0.000 % 0.0 % 0.000 % 0.0 % 0.000 % 0.0 % 0.000 % 0.0 % 2.961 % 3.9 % 0.000 % 0.0 % 0.000 % 0.0 % 0.000 % 0.0 %
02/12/2021 0.00   0   16,309,900.51   1   0.00   0   27,679,417.32   1   4,274,877.16   1   0.00   0   0.00   0   0.00   0  
  0.000 % 0.0 % 1.513 % 2.0 % 0.000 % 0.0 % 2.567 % 2.0 % 0.396 % 2.0 % 0.000 % 0.0 % 0.000 % 0.0 % 0.000 % 0.0 %
01/12/2021 0.00   0   16,329,985.35   1   0.00   0   0.00   0   31,991,502.30   2   0.00   0   0.00   0   0.00   0  
  0.000 % 0.0 % 1.514 % 2.0 % 0.000 % 0.0 % 0.000 % 0.0 % 2.965 % 3.9 % 0.000 % 0.0 % 0.000 % 0.0 % 0.000 % 0.0 %
12/11/2020 0.00   0   0.00   0   16,349,979.97   1   0.00   0   32,028,553.01   2   0.00   0   0.00   0   0.00   0  
  0.000 % 0.0 % 0.000 % 0.0 % 1.515 % 2.0 % 0.000 % 0.0 % 2.967 % 3.9 % 0.000 % 0.0 % 0.000 % 0.0 % 0.000 % 0.0 %
11/13/2020 0.00   0   0.00   0   16,372,257.14   1   27,776,252.71   1   4,293,571.72   1   0.00   0   0.00   0   0.00   0  
  0.000 % 0.0 % 0.000 % 0.0 % 1.516 % 2.0 % 2.572 % 2.0 % 0.398 % 2.0 % 0.000 % 0.0 % 0.000 % 0.0 % 0.000 % 0.0 %
10/13/2020 64,461,994.09   2   0.00   0   0.00   0   27,806,975.12   1   4,299,569.24   1   0.00   0   0.00   0   0.00   0  
  5.966 % 3.9 % 0.000 % 0.0 % 0.000 % 0.0 % 2.573 % 2.0 % 0.398 % 2.0 % 0.000 % 0.0 % 0.000 % 0.0 % 0.000 % 0.0 %

 

Reports Available at sf.citidirect.com Page 16 of 29 © Copyright 2021 Citigroup

 


 

Distribution Date: 09/13/2021 Benchmark 2018-B3 Commercial Mortgage Trust
Determination Date: 09/07/2021  
    Commercial Mortgage Pass-Through Certificates
    Series 2018-B3
 
    Appraisal Reduction Detail

 

      Appraisal Appraisal Most Recent Cumulative
Loan Number OMCR Property Name Reduction Amount Reduction Date ASER Amount ASER Amount
030314394 019 Dellagio Town Center 0.00 08/06/2021 0.00 0.00
030314412 040 The Stimson Building 0.00 07/06/2021 0.00 37,838.47
Totals 2   0.00   0.00 37,838.47

 

Reports Available at sf.citidirect.com Page 17 of 29 © Copyright 2021 Citigroup

 


 

Distribution Date: 09/13/2021 Benchmark 2018-B3 Commercial Mortgage Trust
Determination Date: 09/07/2021  
    Commercial Mortgage Pass-Through Certificates
    Series 2018-B3
 
    Historical Appraisal Reduction Detail

 

Distribution Loan     Appraisal Appraisal Most Recent Cumulative
Date Number OMCR Property Name Reduction Amount Reduction Date ASER Amount ASER Amount
12/11/2020 030314394 019 Dellagio Town Center 0.00 12/07/2020 0.00 0.00
01/12/2021 030314394 019 Dellagio Town Center 0.00 01/06/2021 0.00 0.00
02/12/2021 030314394 019 Dellagio Town Center 0.00 02/08/2021 0.00 0.00
03/12/2021 030314394 019 Dellagio Town Center 0.00 03/08/2021 0.00 0.00
04/12/2021 030314394 019 Dellagio Town Center 0.00 04/06/2021 0.00 0.00
05/12/2021 030314394 019 Dellagio Town Center 0.00 05/06/2021 0.00 0.00
06/11/2021 030314394 019 Dellagio Town Center 0.00 06/07/2021 0.00 0.00
07/12/2021 030314394 019 Dellagio Town Center 0.00 07/06/2021 0.00 0.00
08/12/2021 030314394 019 Dellagio Town Center 0.00 08/06/2021 0.00 0.00
09/13/2021 030314394 019 Dellagio Town Center 0.00 08/06/2021 0.00 0.00
11/13/2020 030314403 027 Residence Inn Sacramento 0.00 11/06/2020 0.00 0.00
12/11/2020 030314403 027 Residence Inn Sacramento 0.00 11/06/2020 0.00 0.00
01/12/2021 030314403 027 Residence Inn Sacramento 0.00 11/06/2020 0.00 0.00
02/12/2021 030314403 027 Residence Inn Sacramento 0.00 11/06/2020 0.00 0.00
03/12/2021 030314403 027 Residence Inn Sacramento 0.00 11/06/2020 0.00 0.00
11/13/2020 030314412 040 The Stimson Building 1,076,523.92 10/06/2020 4,296.68 4,296.68
12/11/2020 030314412 040 The Stimson Building 1,076,523.92 10/06/2020 4,158.07 12,612.83
01/12/2021 030314412 040 The Stimson Building 1,076,523.92 10/06/2020 4,296.67 16,909.50
02/12/2021 030314412 040 The Stimson Building 1,076,523.92 10/06/2020 4,296.68 21,206.68
03/12/2021 030314412 040 The Stimson Building 1,076,523.92 10/06/2020 3,880.87 25,087.05
04/12/2021 030314412 040 The Stimson Building 1,076,523.92 10/06/2020 4,296.68 29,383.73
05/12/2021 030314412 040 The Stimson Building 1,076,523.92 10/06/2020 4,158.07 33,541.80
06/11/2021 030314412 040 The Stimson Building 1,076,523.92 10/06/2020 4,296.67 37,838.47
07/12/2021 030314412 040 The Stimson Building 0.00 07/06/2021 0.00 37,838.47
08/12/2021 030314412 040 The Stimson Building 0.00 07/06/2021 0.00 37,838.47
09/13/2021 030314412 040 The Stimson Building 0.00 07/06/2021 0.00 37,838.47

 

Reports Available at sf.citidirect.com Page 18 of 29 © Copyright 2021 Citigroup

 


 

Distribution Date: 09/13/2021 Benchmark 2018-B3 Commercial Mortgage Trust
Determination Date: 09/07/2021  
    Commercial Mortgage Pass-Through Certificates
    Series 2018-B3
    Loan Modification Detail

 

      Modification Modification Modification
Loan Number OMCR Property Name Date Type (4) Description
030314394 019 Dellagio Town Center 6/23/21 4 Unused
030314403 027 Residence Inn Sacramento 10/6/20 8 Other
030314408 036 Courtyard Indy 4/7/21 8 Other
 
Totals 3        

 

Reports Available at sf.citidirect.com Page 19 of 29 © Copyright 2021 Citigroup

 


 

Distribution Date: 09/13/2021 Benchmark 2018-B3 Commercial Mortgage Trust
Determination Date: 09/07/2021  
    Commercial Mortgage Pass-Through Certificates
    Series 2018-B3
 
    Historical Loan Modification Detail

 

Distribution Loan     Modification Modification Modification
Date Number OMCR Property Name Date Type (4) Description
08/12/2021 030314394 019 Dellagio Town Center 6/23/21 4 Unused
09/13/2021 030314394 019 Dellagio Town Center 6/23/21 4 Unused
06/12/2020 030314403 027 Residence Inn Sacramento 4/6/20 8 Other
07/10/2020 030314403 027 Residence Inn Sacramento 4/6/20 8 Other
08/12/2020 030314403 027 Residence Inn Sacramento 4/6/20 8 Other
09/14/2020 030314403 027 Residence Inn Sacramento 4/6/20 8 Other
10/13/2020 030314403 027 Residence Inn Sacramento 4/6/20 8 Other
11/13/2020 030314403 027 Residence Inn Sacramento 4/6/20 8 Other
12/11/2020 030314403 027 Residence Inn Sacramento 4/6/20 8 Other
01/12/2021 030314403 027 Residence Inn Sacramento 4/6/20 8 Other
02/12/2021 030314403 027 Residence Inn Sacramento 10/6/20 8 Other
03/12/2021 030314403 027 Residence Inn Sacramento 10/6/20 8 Other
04/12/2021 030314403 027 Residence Inn Sacramento 10/6/20 8 Other
05/12/2021 030314403 027 Residence Inn Sacramento 10/6/20 8 Other
06/11/2021 030314403 027 Residence Inn Sacramento 10/6/20 8 Other
07/12/2021 030314403 027 Residence Inn Sacramento 10/6/20 8 Other
08/12/2021 030314403 027 Residence Inn Sacramento 10/6/20 8 Other
09/13/2021 030314403 027 Residence Inn Sacramento 10/6/20 8 Other
06/12/2020 030314408 036 Courtyard Indy 4/6/20 8 Other
07/10/2020 030314408 036 Courtyard Indy 4/6/20 8 Other
08/12/2020 030314408 036 Courtyard Indy 4/6/20 8 Other
09/14/2020 030314408 036 Courtyard Indy 4/6/20 8 Other
10/13/2020 030314408 036 Courtyard Indy 4/6/20 8 Other
11/13/2020 030314408 036 Courtyard Indy 4/6/20 8 Other
12/11/2020 030314408 036 Courtyard Indy 4/6/20 8 Other
01/12/2021 030314408 036 Courtyard Indy 4/6/20 8 Other
02/12/2021 030314408 036 Courtyard Indy 4/6/20 8 Other

 

Reports Available at sf.citidirect.com Page 20 of 29 © Copyright 2021 Citigroup

 


 

Distribution Date: 09/13/2021 Benchmark 2018-B3 Commercial Mortgage Trust
Determination Date: 09/07/2021  
    Commercial Mortgage Pass-Through Certificates
    Series 2018-B3
 
    Historical Loan Modification Detail

 

Distribution Loan     Modification Modification Modification
Date Number OMCR Property Name Date Type (4) Description
03/12/2021 030314408 036 Courtyard Indy 4/6/20 8 Other
04/12/2021 030314408 036 Courtyard Indy 4/6/20 8 Other
05/12/2021 030314408 036 Courtyard Indy 4/6/20 8 Other
06/11/2021 030314408 036 Courtyard Indy 4/7/21 8 Other
07/12/2021 030314408 036 Courtyard Indy 4/7/21 8 Other
08/12/2021 030314408 036 Courtyard Indy 4/7/21 8 Other
09/13/2021 030314408 036 Courtyard Indy 4/7/21 8 Other

 

Reports Available at sf.citidirect.com Page 21 of 29 © Copyright 2021 Citigroup

 


 

Distribution Date: 09/13/2021 Benchmark 2018-B3 Commercial Mortgage Trust
Determination Date: 09/07/2021  
    Commercial Mortgage Pass-Through Certificates
    Series 2018-B3
    Specially Serviced Loan Detail

 

    Workout   Most Recent Most Recent        
Loan   Strategy   Inspection Specially Serviced Most Recent Most Recent Other REO  
Number OMCR (3 ) Date Transfer Date Valuation Date Value Property Value Comment from Special Servicer
030314394 019 1     6/8/20 7/29/20 35,000,000.00 0.00 See the loan supplemental file for comments.
030314412 040 2     6/11/20 5/4/21 7,400,000.00 0.00 See the loan supplemental file for comments.
Totals 2           42,400,000.00 0.00  

 

Reports Available at sf.citidirect.com Page 22 of 29 © Copyright 2021 Citigroup

 


 

Distribution Date: 09/13/2021 Benchmark 2018-B3 Commercial Mortgage Trust
Determination Date: 09/07/2021  
    Commercial Mortgage Pass-Through Certificates
    Series 2018-B3
 
    Historical Specially Serviced Loan Detail

 

      Special Workout   Special     Property           Net        
Distribution Loan   Serviced Strategy   Serviced Scheduled Actual Type     Interest   Note Operating     Maturity  
Date Number OMCR Trans Date (3 ) Loan to MS Balance Balance (1 ) State Rate   Date Income (NOI) DSCR   Date WART
9/13/21 030314394 019 6/8/20 1     27,438,182.65 27,470,348.63 12   FL 4.980 %   1,584,812.24 0.88 % 4/6/28 79
8/12/21 030314394 019 6/8/20 1     27,470,348.63 27,502,377.26 12   FL 4.980 %   1,584,812.24 0.88 % 4/6/28 80
7/12/21 030314394 019 6/8/20 1     27,502,377.26 27,538,062.29 12   FL 4.980 %   1,749,381.21 0.97 % 4/6/28 81
6/11/21 030314394 019 6/8/20 1     27,538,062.29 27,806,975.12 12   FL 4.980 %   -94,054.29 -0.21 % 4/6/28 82
5/12/21 030314394 019 6/8/20 1     27,569,801.78 27,806,975.12 12   FL 4.980 %   1,650,236.84 0.99 % 4/6/28 83
4/12/21 030314394 019 6/8/20 1     27,605,208.16 27,841,401.29 12   FL 4.980 %   1,650,236.84 0.99 % 4/6/28 84
3/12/21 030314394 019 6/8/20 1     27,636,660.94 27,841,401.29 12   FL 4.980 %   1,650,236.84 0.99 % 4/6/28 85
2/12/21 030314394 019 6/8/20 1     27,679,417.32 27,841,401.29 12   FL 4.980 %   1,650,236.84 0.99 % 4/6/28 86
1/12/21 030314394 019 6/8/20 1     27,710,553.22 27,936,192.54 12   FL 4.980 %   1,639,399.19 0.81 % 4/6/28 87
12/11/20 030314394 019 6/8/20 1     27,741,556.17 27,936,192.54 12   FL 4.980 %   1,300,286.07 0.81 % 4/6/28 88
11/13/20 030314394 019 6/8/20 1     27,776,252.71 27,936,192.54 12   FL 4.980 %   1,300,286.07 0.81 % 4/6/28 89
10/13/20 030314394 019 6/8/20 1     27,806,975.12 27,936,192.54 12   FL 4.980 %   2,566,529.98 1.82 % 4/6/28 90
9/14/20 030314394 019 6/8/20 1     27,841,401.29 27,936,192.54 12   FL 4.980 %   2,566,529.98 1.82 % 4/6/28 91
8/12/20 030314394 019 6/8/20 1     27,871,845.52 28,000,000.00 12   FL 4.980 %   2,566,529.98 1.82 % 4/6/28 92
7/10/20 030314394 019 6/8/20 98     27,902,159.75 28,000,000.00 12   FL 4.980 %   2,566,529.98 1.82 % 4/6/28 93
9/13/21 030314412 040 6/11/20 2     4,228,886.04 4,336,705.80 18   MN 4.640 %   -110,799.90 -0.40 % 12/6/27 75
8/12/21 030314412 040 6/11/20 2     4,235,140.99 4,336,705.80 18   MN 4.640 %   -110,799.90 -0.40 % 12/6/27 76
7/12/21 030314412 040 6/11/20 13     4,241,371.05 4,336,705.80 18   MN 4.640 %   167.42 1.90 % 12/6/27 77
6/11/21 030314412 040 6/11/20 13     4,248,121.67 4,336,705.80 18   MN 4.640 %   167.42 1.90 % 12/6/27 78
5/12/21 030314412 040 6/11/20 13     4,254,300.07 4,336,705.80 18   MN 4.640 %   527,418.96 1.90 % 12/6/27 79
4/12/21 030314412 040 6/11/20 13     4,261,000.89 4,336,705.80 18   MN 4.640 %   527,418.96 1.90 % 12/6/27 80
3/12/21 030314412 040 6/11/20 13     4,267,128.03 4,336,705.80 18   MN 4.640 %   527,418.96 1.90 % 12/6/27 81
2/12/21 030314412 040 6/11/20 13     4,274,877.16 4,336,705.80 18   MN 4.640 %   527,418.96 1.90 % 12/6/27 82
1/12/21 030314412 040 6/11/20 13     4,280,949.08 4,336,705.80 18   MN 4.640 %   527,418.96 1.90 % 12/6/27 83
12/11/20 030314412 040 6/11/20 13     4,286,996.84 4,336,705.80 18   MN 4.640 %   527,418.96 1.90 % 12/6/27 84
11/13/20 030314412 040 6/11/20 13     4,293,571.72 4,336,705.80 18   MN 4.640 %   527,418.96 1.90 % 12/6/27 85

 

Reports Available at sf.citidirect.com Page 23 of 29 © Copyright 2021 Citigroup

 


 

Distribution Date: 09/13/2021   Benchmark 2018-B3 Commercial Mortgage Trust          
Determination Date: 09/07/2021                      
        Commercial Mortgage Pass-Through Certificates          
          Series 2018-B3            
10/13/20 030314412 040 6/11/20 13 4,299,569.24 4,336,705.80 18 MN 4.640 % 527,418.96 1.90 % 12/6/27

 

                              86
9/14/20 030314412 040 6/11/20 13 4,306,095.69 4,336,705.80 18 MN 4.640 % 527,418.96 1.90 % 12/6/27 87
8/12/20 030314412 040 6/11/20 98 4,312,043.37 4,336,705.80 18 MN 4.640 % 527,418.96 1.90 % 12/6/27 88
7/10/20 030314412 040 6/11/20 98 4,317,967.38 4,336,705.80 18 MN 4.640 % 527,418.96 1.90 % 12/6/27 89

 

Reports Available at sf.citidirect.com Page 24 of 29 © Copyright 2021 Citigroup

 


 

Distribution Date: 09/13/2021 Benchmark 2018-B3 Commercial Mortgage Trust
Determination Date: 09/07/2021  
    Commercial Mortgage Pass-Through Certificates
    Series 2018-B3
    Unscheduled Principal Detail

 

    Liquidation / Liquid / Prepay Unscheduled Unscheduled Other Prepayment Interest Prepayment Yield Maintenance
Loan Number OMCR Prepayment Date Type (5) Principal Collections Principal Adjustments Interest Adjustments Excess / (Shortfall) Penalties Penalties
There is no unscheduled principal activity for the current distribution period.

Totals                  

 

Reports Available at sf.citidirect.com Page 25 of 29 © Copyright 2021 Citigroup

 


 

Distribution Date: 09/13/2021 Benchmark 2018-B3 Commercial Mortgage Trust      
Determination Date: 09/07/2021              
        Commercial Mortgage Pass-Through Certificates      
            Series 2018-B3        
          Historical Unscheduled Principal Detail      
 
Distribution Loan   Liquidation / Liquid / Prepay Unscheduled Unscheduled Other Prepayment Interest Prepayment Yield Maintenance
Date Number OMCR Prepayment Date Type (5) Principal Collections Principal Adjustments Interest Adjustments Excess / (Shortfall) Penalties Penalties
6/12/18 030314372 A31   0 136.79 0.00   0.00 0.00 0.00
 
 
 
 
Reports Available at sf.citidirect.com     Page 26 of 29     © Copyright 2021 Citigroup

 


 

Distribution Date: 09/13/2021   Benchmark 2018-B3 Commercial Mortgage Trust        
Determination Date: 09/07/2021                      
      Commercial Mortgage Pass-Through Certificates        
          Series 2018-B3            
Liquidated Loan Detail
 
Loan Final Recovery Most Recent Most Recent Actual Gross Proceeds Liquidation Net Liquidation Net Proceeds Realized Repurchased by
Number OMCR Determ Date Appraisal Date Appraisal Value Balance Proceeds as % of Act Bal Expenses Proceeds as a % of Act Bal   Losses Seller (Y/N)
There is no liquidated loan activity for the current distribution period.

Totals                        
 
 
 
 
Reports Available at sf.citidirect.com       Page 27 of 29     © Copyright 2021 Citigroup

 


 

Distribution Date: 09/13/2021 Benchmark 2018-B3 Commercial Mortgage Trust        
Determination Date: 09/07/2021                    
Commercial Mortgage Pass-Through Certificates
Series 2018-B3
Historical Liquidated Loan Detail
 
Distribution Loan   Final Recovery Most Recent Most Recent Actual Gross Gross Proceeds Liquidation Net Liquidation Net Proceeds Realized Repurchased by
Date Number OMCR Determ Date Appraisal Date Appraisal Value Balance Proceeds as % of Act Bal Expenses Proceeds as a % of Act Bal Loss Seller (Y/N)
There is no historical liquidated loan activity.
 
 
 
 
Reports Available at sf.citidirect.com       Page 28 of 29       © Copyright 2021 Citigroup

 


 

Distribution Date: 09/13/2021 Benchmark 2018-B3 Commercial Mortgage Trust      
Determination Date: 09/07/2021            
        Commercial Mortgage Pass-Through Certificates      
 
            Series 2018-B3      
 
 
            CREFC® Legends      
 
(1) Property Type   (3) Workout Strategy (5) Liquidation / Prepayment Type
 
MF = Multifamily   1 . Modification 1 . Partial Liquidation (Curtailment)
RT = Retail   2 . Foreclosure 2 . Payoff Prior To Maturity
HC = HealthCare   3 . Bankruptcy 3 . Disposition / Liquidation
IN = Industrial   4 . Extension 4 . Repurchase / Substitution
WH = Warehouse   5 . Note Sale 5 . Full Payoff At Maturity
MH = Mobile Home Park   6 . DPO 6 . DPO
OF = Office   7 . REO 7 . Liquidation prior to 7/1/2006
MU = Mixed Use   8 . Resolved 8 . Payoff With Penalty
LO = Lodging   9 . Pending Return to Master Servicer 9 . Payoff With Yield Maintenance
SS = Self Storage   10. Deed In Lieu of Foreclosure 10. Curtailment With Penalty
OT = Other   11. Full Payoff 11. Curtailment With Yield Maintenance
SE = Securities   12. Reps and Warranties      
CH = Cooperative Housing 13. Other or TBD      
N/A = Not Available   98. Not Provided By Servicer      
 
 
(2) Payment Status (4) Modification Type      
 
A.   In Grace Period   1 . Maturity Date Extension      
B.   Late, but less than 30 Days 2 . Amortization Change      
0 . Current   3 . Principal Write-Off      
1 . 30-59 Days Delinquent 4 . Blank (formerly Combination)      
2 . 60-89 Days Delinquent 5 . Temporary Rate Reduction      
3 . 90-120 Days Delinquent 6 . Capitalization of Interest      
4 . Performing Matured Balloon 7 . Capitalization of Taxes      
5 . Non Performing Matured Balloon 8 . Other      
6. 121+ Days Delinquent 9 . Combination      
 
 
 
 
Reports Available at sf.citidirect.com     Page 29 of 29     © Copyright 2021 Citigroup

 


(null)


	
		Prospectus Loan ID
		1
		08-07-2021
		09-07-2021
		Deutsche Bank AG, New York Branch
		12-20-2017
		62000000.00000000
		120
		01-06-2028
		0
		.04275810
		.04275810
		3
		1
		120
		02-06-2018
		true
		1
		WL
		3
		228280.75000000
		62000000.00000000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		09-05-2027
		.00000000
		.00000000
		
			6420 Wilshire
			6420 Wilshire Boulevard
			Los Angeles
			CA
			90048
			Los Angeles
			OF
			204035
			204035
			1972
			2010
			96000000.00000000
			MAI
			11-15-2017
			96000000.00000000
			11-15-2017
			MAI
			.92000000
			6
			05-06-2020
			N
			Ranker, Inc
			24262
			09-30-2030
			Stun Creative LLC
			19326
			12-31-2027
			Early Sullivan Wright Gizer & McRae LLP
			16335
			12-31-2029
			11-30-2017
			01-01-2021
			03-31-2021
			8956316.57000000
			1795518.87000000
			3221848.88000000
			609499.63000000
			5734467.70000000
			1186019.24000000
			5324116.73000000
			1083431.49000000
			UW
			CREFC
			671955.40000000
			2.13000000
			1.76500000
			1.98000000
			1.61240000
			F
			12-31-2020
		
		false
		false
		62000000.00000000
		228280.75000000
		.04275810
		.00012550
		228280.75000000
		.00000000
		.00000000
		62000000.00000000
		62000000.00000000
		09-06-2021
		1
		false
		.00000000
		.00000000
		0
		Midland Loan Services
		false
		.00000000
	
	
		Prospectus Loan ID
		2
		08-07-2021
		09-07-2021
		JPMorgan Chase Bank, National Association
		11-30-2017
		60000000.00000000
		84
		12-01-2024
		0
		.03880000
		.03880000
		3
		1
		84
		01-01-2018
		true
		1
		PP
		3
		200466.67000000
		60000000.00000000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		09-30-2024
		.00000000
		.00000000
		
			EOS 21
			140 South Van Dorn Street
			Alexandria
			VA
			22304
			Alexandria (city)
			MF
			1180
			1180
			1963
			2012
			231400000.00000000
			MAI
			11-21-2017
			231400000.00000000
			11-21-2017
			MAI
			.97000000
			6
			05-01-2020
			N
			12-31-2017
			20888540.00000000
			9582304.00000000
			11306236.00000000
			11008876.00000000
			UW
			CREFC
			1.92000000
			1.87000000
			F
		
		false
		false
		60000000.00000000
		200466.67000000
		.03880000
		.00017550
		200466.67000000
		.00000000
		.00000000
		60000000.00000000
		60000000.00000000
		09-01-2021
		1
		false
		.00000000
		0
		KeyBank
		false
		.00000000
	
	
		Prospectus Loan ID
		3
		08-07-2021
		09-07-2021
		Citi Real Estate Funding Inc.
		02-06-2018
		50000000.00000000
		120
		02-06-2028
		360
		.04890000
		.04890000
		3
		1
		60
		03-06-2018
		true
		1
		PP
		5
		210541.67000000
		50000000.00000000
		1
		24
		24
		0
		true
		true
		false
		false
		false
		09-05-2027
		.00000000
		.00000000
		
			Aliso Viejo Commerce Center
			27782-27832 Aliso Creek Road
			Aliso Viejo
			CA
			92656
			Orange
			RT
			65107
			65107
			1989
			39500000.00000000
			MAI
			12-08-2017
			39500000.00000000
			12-08-2017
			MAI
			.90000000
			.83380000
			6
			05-06-2020
			N
			TONY PEPPERONI PIZZERIA
			5518
			10-31-2025
			S. MOLL AND S T MOLL INC
			5280
			12-31-2029
			BIG O TIRES, LLC
			3925
			07-31-2023
			10-31-2017
			01-01-2021
			06-30-2021
			2464353.00000000
			2542692.00000000
			481250.00000000
			539495.68000000
			1983103.00000000
			2003196.32000000
			1896599.32000000
			1916692.32000000
			CREFC
			1376406.26000000
			1.45540000
			1.39250000
			F
			06-30-2021
		
		
			Transpark Commerce Center - Office
			2910-2990 Inland Empire Blvd.
			Ontario
			CA
			91764
			San Bernardino
			OF
			203121
			204099
			1984
			35300000.00000000
			MAI
			11-30-2017
			35300000.00000000
			11-30-2017
			MAI
			.74000000
			.96880000
			6
			05-06-2020
			N
			COUNTRY OF SAN BERNARDINO
			34469
			09-30-2024
			FCA US, LLC
			27965
			07-31-2028
			FARMERS INSURANCE
			18743
			11-30-2025
			10-31-2017
			01-01-2021
			06-30-2021
			3372820.00000000
			4702928.00000000
			1268714.00000000
			1400245.12000000
			2104106.00000000
			3302682.88000000
			1975390.18000000
			3173966.88000000
			CREFC
			1246580.20000000
			2.64940000
			2.54610000
			F
			06-30-2021
		
		
			Wimbeldon (Jasmine)
			12276-12550 Hesperia Road
			Victorville
			CA
			92395
			San Bernardino
			MU
			125676
			123948
			1987
			30700000.00000000
			MAI
			11-29-2017
			30700000.00000000
			11-29-2017
			MAI
			.95000000
			.95650000
			6
			05-06-2020
			N
			High Desert Medical Corp.
			45331
			01-31-2027
			Desert Valley Medical Group
			14636
			06-30-2021
			St. Joseph Heritage Healthcare
			13610
			01-31-2030
			10-31-2017
			01-01-2021
			06-30-2021
			2804638.00000000
			3250716.00000000
			504979.00000000
			672290.64000000
			2299660.00000000
			2578425.36000000
			2138157.76000000
			2416924.36000000
			CREFC
			1102157.04000000
			2.33940000
			2.19290000
			F
			06-30-2021
		
		
			Palmdale Place Commerce Center
			2301 East Palmdale Blvd.
			Palmdale
			CA
			93550
			Los Angeles
			MU
			129294
			129294
			1985
			31700000.00000000
			MAI
			11-29-2017
			31700000.00000000
			11-29-2017
			MAI
			.89000000
			.90740000
			6
			05-06-2020
			N
			Antelope Valley Community
			50720
			10-31-2046
			CDC
			9809
			08-31-2022
			DEPT OF MENTAL HEALTH
			9255
			08-31-2017
			10-31-2017
			01-01-2021
			06-30-2021
			2622564.00000000
			2838190.00000000
			665612.00000000
			761991.60000000
			1956952.00000000
			2076198.40000000
			1870706.00000000
			1989952.40000000
			CREFC
			805661.88000000
			2.57700000
			2.47000000
			F
			06-30-2021
		
		
			Sierra Gateway
			39959 & 40015 Sierra Highway
			Palmdale
			CA
			93550
			Los Angeles
			OF
			65369
			133851
			1991
			23000000.00000000
			MAI
			11-29-2017
			23000000.00000000
			11-29-2017
			MAI
			.77000000
			.87850000
			6
			05-06-2020
			N
			DEPT OF CHILDREN & FAMILY SVC
			49500
			02-29-2020
			LOCKHEED MARTIN CORP
			24399
			02-29-2024
			USA/GSA
			8892
			01-14-2034
			10-31-2017
			01-01-2021
			06-30-2021
			2294646.00000000
			2502196.00000000
			804865.00000000
			621471.84000000
			1489781.00000000
			1880724.16000000
			1379517.31000000
			1770460.16000000
			CREFC
			733772.04000000
			2.56310000
			2.41280000
			F
			06-30-2021
		
		
			Fresno Industrial Center
			720 East North Avenue 2904-2998 South Angus Ave
			Fresno
			CA
			97325
			Fresno
			WH
			265898
			265898
			1989
			19400000.00000000
			MAI
			12-05-2017
			19400000.00000000
			12-05-2017
			MAI
			.97000000
			1.00000000
			6
			05-06-2020
			N
			CANDOR-AGS INC
			125183
			05-31-2023
			BAKER DISTRBUTING
			75600
			08-31-2026
			Allstar Garage Door, Inc
			12500
			11-30-2025
			10-31-2017
			01-01-2021
			06-30-2021
			1466559.00000000
			1805220.00000000
			303115.00000000
			341290.60000000
			1163444.00000000
			1463929.40000000
			1088754.00000000
			1389239.40000000
			CREFC
			694108.48000000
			2.10910000
			2.00150000
			F
			06-30-2021
		
		
			Upland Freeway Center
			1348-1438 W. 7th Street
			Upland
			CA
			91786
			San Bernardino
			RT
			116061
			116061
			1987
			21100000.00000000
			MAI
			12-08-2017
			21100000.00000000
			12-08-2017
			MAI
			.94000000
			.87460000
			6
			05-06-2020
			N
			SWAAD OF INDIA
			12814
			02-28-2025
			LAMPS PLUS INCORPORATED
			11120
			12-31-2021
			UNITED STATES OF AMERICA
			9666
			01-31-2022
			10-31-2017
			01-01-2021
			06-30-2021
			1969593.00000000
			1908274.00000000
			470879.00000000
			477496.96000000
			1498714.00000000
			1430777.04000000
			1403672.00000000
			1335735.04000000
			CREFC
			646161.88000000
			2.21430000
			2.06720000
			F
			06-30-2021
		
		
			Commerce Corporate Center
			5800 S. Eastern Ave.
			Commerce
			CA
			90040
			Los Angeles
			OF
			68513
			68513
			1974
			18700000.00000000
			MAI
			12-06-2017
			18700000.00000000
			12-06-2017
			MAI
			.93000000
			.82050000
			6
			05-06-2020
			N
			BANK OF AMERICA
			13312
			02-29-2024
			PIA-SC INSURANCE SERVICES, INC
			12924
			11-30-2021
			RGN-COMMERCE I, LLC
			12924
			04-30-2028
			10-31-2017
			01-01-2021
			06-30-2021
			1733773.00000000
			1561332.00000000
			521217.00000000
			638185.28000000
			1212555.00000000
			923146.72000000
			1062479.00000000
			773070.72000000
			CREFC
			644529.31000000
			1.43230000
			1.19940000
			F
			06-30-2021
		
		
			Moreno Valley Commerce Center
			23880-23962 Alessandro Blvd.
			Moreno Valley
			CA
			92553
			Riverside
			MU
			111060
			111060
			1986
			16100000.00000000
			MAI
			11-30-2017
			16100000.00000000
			11-30-2017
			MAI
			.94000000
			.96390000
			6
			05-06-2020
			N
			Alessandro Animal Hospital
			8960
			09-30-2023
			Goodyear Tire
			6467
			05-31-2028
			Payless Auto Care
			4550
			03-31-2025
			10-31-2017
			01-01-2021
			06-30-2021
			1580201.00000000
			1746338.00000000
			424315.00000000
			423747.52000000
			1155886.00000000
			1322590.48000000
			1107170.08000000
			1253732.48000000
			CREFC
			564960.00000000
			2.34100000
			2.21920000
			F
			06-30-2021
		
		
			Airport One Office Park
			4403 Donald Douglas Drive
			Long Beach
			CA
			90808
			Los Angeles
			OF
			88284
			88284
			1988
			16100000.00000000
			MAI
			12-07-2017
			16100000.00000000
			12-07-2017
			MAI
			1.00000000
			1.00000000
			6
			05-06-2020
			N
			THE CAPITAL GROUP COMPANIES
			88284
			04-30-2025
			10-31-2017
			01-01-2021
			06-30-2021
			1673535.00000000
			1793608.00000000
			400010.00000000
			419766.51000000
			1273525.00000000
			1373841.49000000
			1150336.52000000
			1250653.49000000
			CREFC
			564941.82000000
			2.43180000
			2.21380000
			F
			06-30-2021
		
		
			Colton Courtyard
			1200-1350 E. Washington Street
			Colton
			CA
			92324
			San Bernardino
			RT
			122082
			122082
			1989
			20300000.00000000
			MAI
			11-30-2017
			20300000.00000000
			11-30-2017
			MAI
			.65000000
			.76340000
			6
			05-06-2020
			N
			MOR FURNITURE FOR LESS, INC
			26802
			12-31-2032
			GOODWILL INDUSTRIES OF SO CA
			13000
			10-31-2026
			INTEGRITY TIRE & SERV CENTERS
			6208
			10-31-2030
			10-31-2017
			01-01-2021
			06-30-2021
			1337589.00000000
			1408722.00000000
			449824.00000000
			508088.88000000
			887766.00000000
			900633.12000000
			818624.64000000
			831493.12000000
			CREFC
			365695.17000000
			2.46280000
			2.27370000
			F
			06-30-2021
		
		
			The Abbey Center
			340, 400 & 490 South Farrell Drive
			Palm Springs
			CA
			92262
			Riverside
			OF
			67635
			67335
			1982
			10800000.00000000
			MAI
			12-01-2017
			10800000.00000000
			12-01-2017
			MAI
			.87000000
			.98280000
			6
			05-06-2020
			N
			DESERT SOS
			5821
			09-30-2023
			NFP PROPERTY & CASUALTY SRVCS, INC
			4699
			07-31-2025
			WEST DERM & SURGERY MEDICAL
			4432
			03-31-2027
			10-31-2017
			01-01-2021
			06-30-2021
			1262203.00000000
			1415750.00000000
			602307.00000000
			645208.00000000
			659896.00000000
			770542.00000000
			604031.40000000
			714676.00000000
			CREFC
			359157.20000000
			2.14540000
			1.98990000
			F
			06-30-2021
		
		
			Upland Commerce Center
			1379-1399 East Foothill Blvd.
			Upland
			CA
			91786
			San Bernardino
			RT
			47677
			47677
			1986
			12000000.00000000
			MAI
			12-08-2017
			12000000.00000000
			12-08-2017
			MAI
			.86000000
			.97490000
			6
			05-06-2020
			N
			SALON SUCCESS ACADEMY
			15780
			12-31-2030
			DOLLAR TREE STORES, INC
			12883
			01-31-2022
			QUEST DIAGNOSTICS
			3316
			08-31-2025
			10-31-2017
			01-01-2021
			06-30-2021
			899488.00000000
			1058216.00000000
			237383.00000000
			213170.64000000
			662105.00000000
			845045.36000000
			615856.00000000
			798731.36000000
			CREFC
			341476.72000000
			2.47470000
			2.33910000
			F
			06-30-2021
		
		
			Diamond Bar Commerce Center
			23525-23555 Palomino Drive
			Diamond Bar
			CA
			91765
			Los Angeles
			RT
			20528
			20528
			1980
			9170000.00000000
			MAI
			11-25-2017
			9170000.00000000
			11-25-2017
			MAI
			1.00000000
			.94500000
			6
			05-06-2020
			N
			H GUNASEKARA & H GUNASEKARA
			7590
			09-30-2026
			BLOOMINGBAY, INC
			5200
			08-31-2024
			RED DRAGON KARATE
			2325
			08-31-2027
			10-31-2017
			01-01-2021
			06-30-2021
			711219.00000000
			706886.00000000
			123560.00000000
			131413.44000000
			587659.00000000
			575472.56000000
			569476.98000000
			557290.56000000
			CREFC
			329701.36000000
			1.74540000
			1.69030000
			F
			06-30-2021
		
		
			Atlantic Plaza
			5166-5190 Atlantic Avenue
			Long Beach
			CA
			90805
			Los Angeles
			RT
			32728
			32728
			1968
			8650000.00000000
			MAI
			11-23-2017
			8650000.00000000
			11-23-2017
			MAI
			1.00000000
			.82410000
			6
			05-06-2020
			N
			TARZANA TREATMENT CENTER, INC
			10857
			03-31-2032
			THE CITY OF LONG BEACH
			4079
			01-31-2026
			ANGELIQUE S GRADNEY
			2870
			06-30-2027
			10-31-2017
			01-01-2021
			06-30-2021
			666343.00000000
			692120.00000000
			127691.00000000
			210932.80000000
			538652.00000000
			481187.20000000
			503018.04000000
			445553.20000000
			CREFC
			297475.05330000
			1.61760000
			1.49780000
			F
			06-30-2021
		
		
			Ming Office Park
			5500 Ming Avenue
			Bakersfield
			CA
			93309
			Kern
			OF
			124718
			117924
			1981
			18100000.00000000
			MAI
			12-05-2017
			18100000.00000000
			12-05-2017
			MAI
			.57000000
			.74210000
			6
			05-06-2020
			N
			Stantec Consulting Svcs, Inc.
			25203
			03-31-2023
			Ordiz Melby Architects, Inc.
			6918
			09-30-2023
			Allied Potato Inc. and J. Davenport
			5292
			11-30-2024
			10-31-2017
			01-01-2021
			06-30-2021
			1525372.00000000
			2123156.00000000
			958436.00000000
			950100.24000000
			566936.00000000
			1173055.76000000
			473760.24000000
			1079879.76000000
			CREFC
			275292.85000000
			4.26110000
			3.92270000
			F
			06-30-2021
		
		
			10th Street - Lancaster
			44204-44288 W. Tenth Street
			Lancaster
			CA
			93534
			Los Angeles
			RT
			96588
			96589
			1980
			18900000.00000000
			MAI
			11-29-2017
			18900000.00000000
			11-29-2017
			MAI
			.52000000
			.55270000
			6
			05-06-2020
			N
			THE WHOLE WHEATERY
			12068
			02-28-2026
			ANTELOPE VALLEY HOSPITAL
			7780
			08-31-2023
			MEDRANO'S RESTAURANT
			7010
			06-30-2029
			10-31-2017
			01-01-2021
			06-30-2021
			986164.00000000
			1672464.00000000
			383805.00000000
			477456.56000000
			602359.00000000
			1195007.44000000
			542057.00000000
			1134705.44000000
			CREFC
			243588.36000000
			4.90580000
			4.65830000
			F
			06-30-2021
		
		
			Cityview Plaza - Garden Grove
			12361-12465 Lewis Street
			Garden Grove
			CA
			92840
			Orange
			OF
			149448
			148271
			1984
			8850000.00000000
			MAI
			12-06-2017
			8850000.00000000
			12-06-2017
			MAI
			.96000000
			.97470000
			6
			05-06-2020
			N
			THE ABBEY MANAGEMENT CO, LLC
			11493
			08-31-2023
			IMPACT GROUP LLC
			7354
			01-31-2023
			CENTER FOR AUTISM
			4739
			07-31-2026
			10-31-2017
			01-01-2021
			06-30-2021
			3270894.00000000
			3425826.00000000
			1847718.00000000
			1910267.04000000
			1423175.00000000
			1515558.96000000
			1267358.28000000
			1359741.96000000
			CREFC
			223105.73340000
			6.79300000
			6.09460000
			F
			06-30-2021
		
		
			Garden Grove Town Center
			9918 Katella Avenue 11021 Brookhurst St
			Garden Grove
			CA
			92804
			Orange
			RT
			12610
			12610
			1987
			4770000.00000000
			MAI
			12-08-2017
			4770000.00000000
			12-08-2017
			MAI
			1.00000000
			1.00000000
			6
			05-06-2020
			N
			E. Ji, H. Ji and JCE Clothing, Inc.
			5400
			08-31-2025
			FAMILIES TOGETHER OF OC
			4850
			04-30-2026
			Juan & Guadalupe Alvarez
			2360
			08-31-2023
			10-31-2017
			01-01-2021
			06-30-2021
			353105.00000000
			367776.00000000
			69857.00000000
			90823.04000000
			283248.00000000
			276952.96000000
			266471.40000000
			260174.96000000
			CREFC
			173663.00000000
			1.59480000
			1.49820000
			F
			06-30-2021
		
		
			30Th Street Commerce Center
			3005 E. Palmdale Blvd.
			Palmdale
			CA
			93550
			Los Angeles
			RT
			33020
			33020
			1987
			7130000.00000000
			MAI
			11-30-2017
			7130000.00000000
			11-30-2017
			MAI
			.50000000
			.60210000
			6
			05-06-2020
			N
			Camp Transformation
			3920
			04-30-2025
			B-1 LIQUOR
			2500
			12-31-2022
			K NAGUIB AND NAGUIB DENTAL CO
			2160
			07-31-2023
			10-31-2017
			01-01-2021
			06-30-2021
			364886.00000000
			360370.00000000
			148945.00000000
			169192.80000000
			215941.00000000
			191177.20000000
			190567.80000000
			165804.20000000
			CREFC
			93005.72000000
			2.05550000
			1.78270000
			F
			06-30-2021
		
		
			Mt. Vernon Commerce Center
			851 South Mt. Vernon Avenue
			Colton
			CA
			92324
			San Bernardino
			IN
			29600
			29600
			1989
			3420000.00000000
			MAI
			12-09-2017
			3420000.00000000
			12-09-2017
			MAI
			.78000000
			1.00000000
			6
			05-06-2020
			N
			MOJAVE RIVER ACADEMY
			9590
			06-30-2024
			downtown apostloic church
			6081
			10-31-2026
			HERITAGE BIBLE CHURCH OF SAN B
			4081
			03-31-2023
			10-31-2017
			01-01-2021
			06-30-2021
			325980.56000000
			457360.00000000
			115869.00000000
			113070.80000000
			210111.56000000
			344289.20000000
			193115.01000000
			327292.20000000
			CREFC
			86986.12000000
			3.95800000
			3.76260000
			F
			06-30-2021
		
		
			Anaheim Stadium Industrial
			2419 E. Winston Road 1321 & 1341 Sunkist Street
			Anaheim
			CA
			92806
			Orange
			IN
			89931
			89931
			1981
			3360000.00000000
			MAI
			12-04-2017
			3360000.00000000
			12-04-2017
			MAI
			1.00000000
			1.00000000
			6
			05-06-2020
			N
			LABELTRONIX, LLC
			46611
			03-31-2024
			BLOCK TOPS, INC
			17280
			05-31-2025
			FAO
			14040
			04-30-2027
			10-31-2017
			01-01-2021
			06-30-2021
			1139019.00000000
			1383654.00000000
			784210.00000000
			742619.62000000
			354809.00000000
			641034.38000000
			262510.87000000
			548737.38000000
			CREFC
			86763.26000000
			7.38830000
			6.32450000
			F
			06-30-2021
		
		
			25Th Street - Palmdale
			2501-2505 East Palmdale Blvd.
			Palmdale
			CA
			93550
			Los Angeles
			RT
			17488
			17488
			1989
			4320000.00000000
			MAI
			11-30-2017
			4320000.00000000
			11-30-2017
			MAI
			.59000000
			.75500000
			6
			05-06-2020
			N
			SIAM SUKTALORDCHEEP
			3300
			06-30-2023
			PALM PLAZA PET HOSPITAL, LLC
			2588
			04-30-2028
			MANOJ SUKTALORDCHEEP
			2200
			07-31-2023
			10-31-2017
			01-01-2021
			06-30-2021
			249591.00000000
			328272.00000000
			97398.00000000
			134392.88000000
			152193.00000000
			193879.12000000
			137446.68000000
			179133.12000000
			CREFC
			64142.26000000
			3.02260000
			2.79270000
			F
			06-30-2021
		
		
			Fresno Airport
			1901-1991 Gateway Blvd.
			Fresno
			CA
			93727
			Fresno
			OF
			53817
			52527
			1980
			2015
			4770000.00000000
			MAI
			12-05-2017
			4770000.00000000
			12-05-2017
			MAI
			.47000000
			.69990000
			6
			05-06-2020
			N
			TAMIYASU, SMITH, HORN, & BRAUN
			5350
			09-30-2026
			SEIU LOCAL 2015
			3636
			01-31-2024
			US DEPART OF AGRICULTURE
			3000
			08-05-2021
			10-31-2017
			01-01-2021
			06-30-2021
			391561.00000000
			596514.00000000
			287864.00000000
			319030.56000000
			103697.00000000
			277483.44000000
			67919.28000000
			241705.44000000
			CREFC
			49579.16000000
			5.59680000
			4.87510000
			F
			06-30-2021
		
		false
		false
		50000000.00000000
		210541.67000000
		.04890000
		.00012550
		210541.67000000
		.00000000
		.00000000
		50000000.00000000
		50000000.00000000
		09-06-2021
		1
		false
		.00000000
		0
		Midland Loan Services
		false
		.00000000
	
	
		Prospectus Loan ID
		4
		08-07-2021
		09-07-2021
		JPMorgan Chase Bank, National Association
		02-28-2018
		50000000.00000000
		120
		03-06-2028
		360
		.04398500
		.04398500
		3
		1
		0
		04-06-2018
		true
		1
		A1
		2
		244419.08000000
		49944960.78000000
		1
		1
		1
		0
		false
		true
		false
		false
		false
		12-05-2027
		.00000000
		.00000000
		
			Twelve Oaks Mall
			27500 Novi Road
			Novi
			MI
			48377
			Oakland
			RT
			716771
			716771
			1977
			2007
			552900000.00000000
			MAI
			12-14-2017
			552900000.00000000
			12-14-2017
			MAI
			.92000000
			6
			05-06-2020
			N
			HM
			24440
			01-31-2029
			XXI FOREVER
			22996
			01-31-2023
			VICTORIAS SECRET
			14798
			01-31-2025
			11-30-2017
			42899192.00000000
			12304366.00000000
			30594826.00000000
			30011109.00000000
			UW
			CREFC
			2.60000000
			2.55000000
			F
			09-30-2020
		
		false
		false
		47387620.72000000
		245432.50000000
		.04398500
		.00012550
		179485.22000000
		65947.28000000
		.00000000
		47387620.72000000
		47321673.44000000
		08-06-2021
		1
		false
		245228.46000000
		B
		Wells Fargo
		false
		.00000000
	
	
		Prospectus Loan ID
		5
		08-07-2021
		09-07-2021
		Deutsche Bank AG, New York Branch
		12-22-2017
		50000000.00000000
		120
		01-06-2028
		360
		.04145000
		.04145000
		3
		1
		0
		02-06-2018
		true
		1
		PP
		2
		242906.21000000
		49788676.21000000
		1
		1
		1
		0
		false
		true
		true
		false
		false
		02-05-2020
		10-05-2027
		10-05-2027
		.00000000
		.00000000
		
			InterContinental San Francisco
			888 Howard Street
			San Francisco
			CA
			94103
			San Francisco
			LO
			556
			550
			2008
			2018
			261900000.00000000
			MAI
			07-17-2017
			261900000.00000000
			07-17-2017
			MAI
			.87000000
			6
			X
			10-31-2017
			73981122.50000000
			56353105.03000000
			17628017.47000000
			14668772.57000000
			UW
			CREFC
			2.75000000
			2.29000000
			F
		
		false
		false
		46859464.16000000
		242906.21000000
		.04145000
		.00012550
		167255.75000000
		75650.46000000
		.00000000
		46783813.70000000
		46783813.70000000
		09-06-2021
		1
		false
		.00000000
		0
		KeyBank
		false
		.00000000
	
	
		Prospectus Loan ID
		6
		08-07-2021
		09-07-2021
		Deutsche Bank AG, New York Branch
		12-21-2017
		47500000.00000000
		120
		01-06-2028
		360
		.04820110
		.04820110
		3
		1
		0
		02-06-2018
		true
		1
		WL
		2
		249793.75000000
		47322292.50000000
		1
		1
		1
		0
		false
		true
		false
		false
		false
		09-05-2027
		.00000000
		.00000000
		
			Residence Inn Pasadena
			21 West Walnut Street
			Pasadena
			CA
			91103
			Los Angeles
			LO
			144
			144
			2016
			71700000.00000000
			MAI
			11-03-2017
			71700000.00000000
			11-03-2017
			MAI
			.89000000
			.82200000
			6
			05-06-2020
			N
			12-31-2017
			01-01-2021
			03-31-2021
			10468707.25000000
			1681242.07000000
			4730614.44000000
			861706.27000000
			5738092.81000000
			819535.80000000
			5319344.52000000
			752286.12000000
			UW
			CREFC
			749381.25000000
			1.91000000
			1.09360000
			1.77000000
			1.00390000
			F
		
		false
		false
		44857600.46000000
		249793.75000000
		.04820110
		.00022550
		186188.21000000
		63605.54000000
		.00000000
		44793994.92000000
		44793994.92000000
		09-06-2021
		1
		false
		.00000000
		0
		Midland Loan Services
		false
		.00000000
	
	
		Prospectus Loan ID
		7
		08-07-2021
		09-07-2021
		Goldman Sachs Mortgage Company
		12-07-2017
		45000000.00000000
		120
		01-06-2033
		0
		.03559500
		.03559500
		3
		1
		120
		02-06-2018
		true
		1
		PP
		3
		137930.63000000
		45000000.00000000
		1
		1
		1
		0
		true
		true
		true
		false
		false
		01-05-2019
		07-05-2027
		07-05-2027
		.00000000
		.00000000
		
			Marina Heights
			300-600 East Rio Salado Parkway
			Tempe
			AZ
			85281
			Maricopa
			OF
			2031293
			2031293
			2015
			960000000.00000000
			MAI
			11-20-2017
			960000000.00000000
			11-20-2017
			MAI
			1.00000000
			6
			X
			STATE FARM INSURANCE
			1293822
			12-31-2035
			STATE FARM MUTUAL AUTO INS CO
			672272
			12-31-2032
			MOUNTAINSIDE FITNESS CENTERS
			17485
			03-31-2027
			83160015.38000000
			19826858.90000000
			63333156.48000000
			63137233.29000000
			UW
			CREFC
			3.13000000
			3.12000000
			F
			12-31-2020
		
		false
		false
		45000000.00000000
		137930.63000000
		.03559500
		.00011300
		137930.63000000
		.00000000
		.00000000
		45000000.00000000
		45000000.00000000
		09-06-2021
		1
		false
		.00000000
		0
		KeyBank
		false
		.00000000
	
	
		Prospectus Loan ID
		8
		08-07-2021
		09-07-2021
		Cantor Commercial Real Estate
		01-16-2018
		45000000.00000000
		120
		02-06-2028
		0
		.04734000
		.04734000
		3
		1
		120
		03-04-2018
		true
		1
		PP
		3
		183442.50000000
		45000000.00000000
		1
		1
		1
		2
		true
		true
		false
		false
		false
		09-03-2027
		.00000000
		.00000000
		
			CrossPoint
			900 Chelmsford Street
			Lowell
			MA
			01851
			Middlesex
			OF
			1320254
			1320254
			1979
			2017
			250000000.00000000
			MAI
			01-08-2018
			250000000.00000000
			01-08-2018
			MAI
			.95000000
			6
			05-04-2020
			N
			Kronos Incorporated Ph 2
			146279
			02-06-2029
			Arris Technology Inc.
			143594
			04-30-2027
			Kronos Incorporate Ph4
			121561
			02-06-2029
			11-30-2017
			07-01-2020
			06-30-2021
			31402846.21000000
			30245055.80000000
			13741125.57000000
			12616208.86000000
			17661720.64000000
			17628846.94000000
			16117023.46000000
			16083949.94000000
			UW
			CREFC
			7179900.00000000
			2.45000000
			2.45530000
			2.24000000
			2.24010000
			F
			12-31-2020
		
		false
		false
		45000000.00000000
		183442.50000000
		.04734000
		.00013660
		183442.50000000
		.00000000
		.00000000
		45000000.00000000
		45000000.00000000
		09-04-2021
		1
		false
		.00000000
		.00000000
		0
		Midland Loan Services
		false
		.00000000
	
	
		Prospectus Loan ID
		9
		08-07-2021
		09-07-2021
		JPMorgan Chase Bank, National Association
		06-01-2017
		43000000.00000000
		60
		06-01-2022
		0
		.04530000
		.04530000
		3
		1
		60
		07-01-2017
		true
		1
		PP
		3
		167735.83000000
		43000000.00000000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		11-30-2021
		.00000000
		.00000000
		
			Marriott Charlotte City Center
			100 West Trade Street
			Charlotte
			NC
			28202
			Mecklenburg
			LO
			446
			446
			1984
			2016
			170000000.00000000
			MAI
			05-01-2017
			170000000.00000000
			05-01-2017
			MAI
			.73000000
			.34160000
			6
			05-01-2020
			N
			11-30-2017
			01-01-2021
			06-30-2021
			38398103.00000000
			10811360.00000000
			25326107.00000000
			10088898.40000000
			13071996.00000000
			722461.60000000
			13071996.00000000
			290007.20000000
			UW
			CREFC
			4730704.12000000
			2.76000000
			.15270000
			2.76000000
			.06130000
			F
		
		false
		false
		43000000.00000000
		167735.83000000
		.04530000
		.00013710
		167735.83000000
		.00000000
		.00000000
		43000000.00000000
		43000000.00000000
		09-01-2021
		1
		false
		.00000000
		0
		Midland Loan Services
		false
		.00000000
	
	
		Prospectus Loan ID
		10
		08-07-2021
		09-07-2021
		Deutsche Bank AG, New York Branch
		11-06-2017
		40000000.00000000
		120
		11-06-2027
		300
		.04741000
		.04741000
		3
		1
		36
		12-06-2017
		true
		1
		PP
		5
		163301.11000000
		40000000.00000000
		1
		4
		4
		0
		true
		true
		false
		false
		false
		07-05-2027
		.00000000
		.00000000
		
			Rochester Marriott
			101 1st Avenue Southwest
			Rochester
			MN
			55902
			Olmsted
			LO
			202
			202
			1989
			2016
			71000000.00000000
			MAI
			11-01-2017
			71000000.00000000
			11-01-2017
			MAI
			.71000000
			6
			05-06-2020
			N
			10-31-2017
			15961504.32000000
			9794711.83000000
			6166792.49000000
			5368717.27000000
			CREFC
			F
		
		
			Kahler Inn & Suites
			9 3rd Avenue
			Rochester
			MN
			55901
			Olmsted
			LO
			271
			660
			1926
			2010
			83000000.00000000
			MAI
			11-01-2017
			35000000.00000000
			11-01-2017
			MAI
			.49000000
			6
			05-06-2020
			N
			10-31-2017
			23335384.39000000
			17188687.11000000
			6146697.28000000
			4979928.06000000
			CREFC
			F
		
		
			Kahler Grand
			20 2nd Avenue SW
			Rochester
			MN
			55902
			Olmsted
			LO
			660
			271
			1971
			2010
			35000000.00000000
			MAI
			11-01-2017
			83000000.00000000
			11-01-2017
			MAI
			.66000000
			6
			05-06-2020
			N
			10-31-2017
			9563554.88000000
			6519673.20000000
			3043881.68000000
			2565703.94000000
			CREFC
			F
		
		
			Residence Inn Rochester
			441 West Center St
			Rochester
			MN
			55902
			Olmsted
			LO
			89
			89
			2004
			2013
			21000000.00000000
			MAI
			11-01-2017
			21000000.00000000
			11-01-2017
			MAI
			.74000000
			6
			05-06-2020
			N
			10-31-2017
			4180061.00000000
			2516544.71000000
			1663516.29000000
			1454513.24000000
			CREFC
			F
		
		false
		false
		39377572.37000000
		227839.93000000
		.04741000
		.00012550
		160760.03000000
		67079.90000000
		.00000000
		39310492.47000000
		39310492.47000000
		09-06-2021
		1
		false
		.00000000
		0
		KeyBank
		false
		.00000000
	
	
		Prospectus Loan ID
		11
		08-07-2021
		09-07-2021
		JPMorgan Chase Bank, National Association
		03-07-2018
		40000000.00000000
		60
		04-01-2023
		360
		.04860000
		.04860000
		3
		1
		24
		05-01-2018
		true
		1
		WL
		5
		.00000000
		40000000.00000000
		1
		2
		2
		0
		true
		true
		true
		false
		false
		05-31-2020
		01-31-2023
		01-31-2023
		.00000000
		.00000000
		
			Greystone Park
			10550 Deerwood Park Blvd
			Jacksonville
			FL
			32256
			Duval
			OF
			412568
			212240
			1998
			31500000.00000000
			MAI
			02-06-2018
			31500000.00000000
			02-06-2018
			MAI
			.91000000
			.78962256
			6
			X
			DB STRUCTURED PRODUCTS
			200328
			12-31-2022
			CRAWFORD & COMPANY
			50000
			05-31-2022
			RENAISSANCE BEHAVIORAL HEALTH
			14054
			02-28-2021
			12-31-2017
			01-01-2021
			03-31-2021
			3673301.00000000
			852902.71000000
			1108932.00000000
			242844.45000000
			2564368.00000000
			610058.26000000
			2187844.00000000
			600041.76000000
			CREFC
			316979.00000000
			1.92460000
			1.89300000
			F
			03-31-2021
		
		
			The Meridian at Deerwood Park
			5022 Gate Parkway
			Jacksonville
			FL
			32256
			Duval
			OF
			200328
			200328
			2000
			31000000.00000000
			MAI
			02-06-2018
			31000000.00000000
			02-06-2018
			MAI
			1.00000000
			6
			X
			DB Structured Products
			200328
			12-31-2022
			12-31-2017
			3570865.00000000
			972435.00000000
			2598430.00000000
			2558364.00000000
			CREFC
			F
			12-31-2019
		
		false
		false
		39225158.96000000
		211319.25000000
		.04860000
		.00030050
		164157.29000000
		47161.96000000
		.00000000
		39177997.00000000
		39177997.00000000
		09-01-2021
		1
		false
		.00000000
		0
		Midland Loan Services
		false
		.00000000
	
	
		Prospectus Loan ID
		12
		08-07-2021
		09-07-2021
		JPMorgan Chase Bank, National Association
		01-19-2018
		35000000.00000000
		120
		02-01-2028
		0
		.04118000
		.04118000
		3
		1
		120
		03-01-2018
		true
		1
		PP
		3
		124111.94000000
		35000000.00000000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		11-30-2027
		.00000000
		.00000000
		
			599 Broadway
			599 Broadway
			New York
			NY
			10012
			New York
			RT
			42000
			42000
			1917
			2010
			150000000.00000000
			MAI
			12-06-2017
			150000000.00000000
			12-06-2017
			MAI
			1.00000000
			6
			05-01-2020
			N
			599 Broadway JS, LLC (Jeff Sutton)
			42000
			02-28-2057
			12-31-2017
			5670671.00000000
			170120.00000000
			5500551.00000000
			5491643.00000000
			UW
			CREFC
			1.76000000
			1.75000000
			F
			02-17-2021
		
		false
		false
		35000000.00000000
		124111.94000000
		.04118000
		.00012550
		124111.94000000
		.00000000
		.00000000
		35000000.00000000
		35000000.00000000
		09-01-2021
		1
		false
		.00000000
		0
		KeyBank
		false
		.00000000
	
	
		Prospectus Loan ID
		13
		08-07-2021
		09-07-2021
		Citi Real Estate Funding Inc.
		02-07-2018
		33000000.00000000
		120
		03-06-2028
		0
		.04890910
		.04890910
		3
		1
		120
		04-06-2018
		true
		1
		WL
		3
		138983.33000000
		33000000.00000000
		1
		2
		2
		5
		true
		true
		false
		false
		false
		12-05-2027
		.00000000
		.00000000
		
			1735 Jersey Avenue
			1735 Jersey Avenue
			North Brunswick
			NJ
			08902
			Middlesex
			IN
			367000
			367000
			1961
			2017
			38900000.00000000
			MAI
			12-20-2017
			38900000.00000000
			12-20-2017
			MAI
			.98000000
			1.00000000
			6
			05-06-2020
			N
			Brook Warehouse & Distribution LLC
			203000
			10-31-2025
			Brook Warehouse & Distributing
			158200
			01-31-2022
			501 Jersey LLC
			80000
			05-31-2022
			01-01-2021
			03-31-2021
			3087872.80000000
			743247.00000000
			1218492.42000000
			234465.39000000
			1869380.38000000
			508781.61000000
			1763578.38000000
			495019.11000000
			CREFC
			246511.53000000
			2.06390000
			2.00810000
			F
			03-31-2021
		
		
			152 Ridge Road
			152 Ridge Road
			Dayton
			NJ
			08810
			Middlesex
			WH
			211450
			211450
			1988
			22200000.00000000
			MAI
			12-28-2017
			22200000.00000000
			12-28-2017
			MAI
			1.00000000
			1.00000000
			6
			05-06-2020
			N
			Five Star Warehouse
			211450
			11-30-2025
			01-01-2021
			03-31-2021
			1792879.11000000
			357176.40000000
			656467.89000000
			98083.78000000
			1136411.22000000
			259092.62000000
			1073124.22000000
			251163.12000000
			CREFC
			162592.71000000
			1.59350000
			1.54470000
			F
			03-31-2021
		
		false
		false
		33000000.00000000
		138983.36000000
		.04890910
		.00012550
		138983.36000000
		.00000000
		.00000000
		33000000.00000000
		33000000.00000000
		09-06-2021
		1
		false
		.00000000
		.00000000
		0
		Midland Loan Services
		false
		.00000000
	
	
		Prospectus Loan ID
		14
		08-07-2021
		09-07-2021
		JPMorgan Chase Bank, National Association
		03-02-2018
		30883000.00000000
		60
		04-01-2023
		0
		.04590000
		.04590000
		3
		1
		60
		05-01-2018
		true
		1
		WL
		3
		.00000000
		30883000.00000000
		1
		1
		14
		0
		true
		true
		true
		false
		false
		04-30-2020
		12-31-2022
		12-31-2022
		.00000000
		.00000000
		
			Schiller Park Industrial Site
			3838 River Rd
			Schiller Park
			IL
			60176
			Cook
			WH
			65082
			876955
			2004
			44380000.00000000
			MAI
			03-01-2018
			45630000.00000000
			02-16-2018
			MAI
			.91000000
			.46950000
			6
			X
			MidAmerican Printing Systems, Inc
			30554
			10-31-2028
			12-31-2017
			01-01-2021
			06-30-2021
			5538320.00000000
			252000.00000000
			2251540.00000000
			290913.23000000
			3286781.00000000
			-38913.23000000
			3236841.00000000
			-75743.23000000
			UW
			CREFC
			100391.52000000
			2.29000000
			-.38760000
			2.25000000
			-.75450000
			F
			06-30-2021
		
		false
		false
		30883000.00000000
		122065.06000000
		.04590000
		.00032550
		122065.06000000
		.00000000
		.00000000
		30883000.00000000
		30883000.00000000
		09-01-2021
		1
		false
		.00000000
		.00000000
		0
		Midland Loan Services
		false
		.00000000
	
	
		Prospectus Loan ID
		15
		08-07-2021
		09-07-2021
		Deutsche Bank AG, New York Branch
		02-09-2018
		30000000.00000000
		120
		03-06-2028
		0
		.04505000
		.04505000
		3
		1
		120
		04-06-2018
		true
		1
		PP
		3
		116379.17000000
		30000000.00000000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		12-05-2027
		.00000000
		.00000000
		
			315-325 W 36th Street
			315-325 W 36th Street
			New York
			NY
			10018
			New York
			OF
			142762
			143479
			1926
			2015
			127000000.00000000
			MAI
			01-22-2018
			127000000.00000000
			01-22-2018
			MAI
			.97000000
			6
			05-06-2020
			N
			WeWork
			133208
			05-31-2031
			TABERNACLE LLC
			2946
			04-30-2030
			12-31-2017
			7347271.44000000
			2090862.64000000
			5256408.80000000
			4895684.64000000
			UW
			CREFC
			1.49000000
			1.39000000
			F
			01-31-2021
		
		false
		false
		30000000.00000000
		116379.17000000
		.04505000
		.00012550
		116379.17000000
		.00000000
		.00000000
		30000000.00000000
		30000000.00000000
		09-06-2021
		1
		false