Benchmark 2018-B3 Commercial Mortgage Trust |
Commercial Mortgage Pass-Through Certificates, Series 2018-B3 |
STATEMENT TO NOTEHOLDERS |
July 11, 2025 |
TRANSACTION PARTIES | ||
Depositor: | Citigroup Commercial Mortgage Securities Inc. | |
Master Servicer: | Midland Loan Services, a Division of PNC Bank N.A. | |
Certificate Administrator: | Citibank, N.A. | |
Special Servicer: | K-Star Asset Management LLC | |
Trustee / Custodian: | Wilmington Trust, National Association | |
Asset Representations Reviewer / | ||
Park Bridge Lender Services LLC | ||
Operating Advisor: | ||
Danny Lee | Citibank, Agency and Trust | |
(212) 816-4936 | 388 Greenwich Street Trading, 4th Floor | |
danny1.lee@citi.com | New York, NY 10013 |
TABLE OF CONTENTS | |||
1 | . | Distribution Summary | 2 |
1.1 | . | Summary | 2 |
1.2 | . | Factors | 3 |
2 | . | Distribution Detail | 4 |
2.1 | . | Interest Detail | 4 |
2.2 | . | Interest Shortfall Detail | 5 |
2.3 | . | Principal Detail | 6 |
3 | . | Reconciliation Detail | 7 |
4 | . | Other Information | 8 |
5 | . | Stratification Detail | 9 |
6 | . | Mortgage Loan Detail | 14 |
7 | . | NOI Detail | 16 |
8 | . | Delinquency Loan Detail | 18 |
9 | . | Collateral Performance Delinquency and Loan Status Detail | 19 |
10 | . | Appraisal Reduction Detail | 20 |
11 | . | Historical Appraisal Reduction Detail | 21 |
12 | . | Loan Modification Detail | 25 |
13 | . | Historical Loan Modification Detail | 26 |
14 | . | Specially Serviced Loan Detail | 33 |
15 | . | Historical Specially Serviced Loan Detail | 34 |
16 | . | Unscheduled Principal Detail | 38 |
17 | . | Historical Unscheduled Principal Detail | 39 |
18 | . | Liquidated Loan Detail | 40 |
19 | . | Historical Liquidated Loan Detail | 41 |
20 | . | CREFC Investor Reporting Package Legends | 42 |
21 | . | Notes | 43 |
Reports Available at sf.citidirect.com | v. 21.09.28 | Page 1 of 43 | © Copyright 2025 Citigroup |
Benchmark 2018-B3 Commercial Mortgage Trust |
Commercial Mortgage Pass-Through Certificates, Series 2018-B3 |
DISTRIBUTION SUMMARY |
July 11, 2025 |
Accretion | |||||||||||||
& | |||||||||||||
Non-Cash | |||||||||||||
Accrual | Other | Balance | |||||||||||
Original | Prior | Pass-Through | Day | Interest | (As Interest) | Principal | Total | Realized Loss | Increase/ | Current | |||
Class | Balance | Balance | Rate | Count | Distributed | Distributed | Distributed | Distributed | /(Recovery) | (Decrease) | Balance | ||
A-1 | 25,000,000.00 | - | 2.851000 | % | 30/360 | - | - | - | - | - | - | - | |
A-2 | 162,100,000.00 | - | 3.848000 | % | 30/360 | - | - | - | - | - | - | - | |
A-3 | 66,600,000.00 | - | 3.746000 | % | 30/360 | - | - | - | - | - | - | - | |
A-4 | 150,000,000.00 | 140,139,482.46 | 3.761000 | % | 30/360 | 439,220.49 | - | - | 439,220.49 | - | - | 140,139,482.46 | |
A-5 | 315,076,000.00 | 315,076,000.00 | 4.025000 | % | 30/360 | 1,056,817.42 | - | - | 1,056,817.42 | - | - | 315,076,000.00 | |
A-AB | 46,000,000.00 | 25,009,069.65 | 3.965000 | % | 30/360 | 82,634.13 | - | 845,996.17 | 928,630.30 | - | - | 24,163,073.48 | |
A-S | 84,672,000.00 | 84,672,000.00 | 4.195000 | % | 30/360 | 295,999.20 | - | - | 295,999.20 | - | - | 84,672,000.00 | |
B | 49,164,000.00 | 49,164,000.00 | 4.295000 | % | 30/360 | 175,966.15 | - | - | 175,966.15 | - | - | 49,164,000.00 | |
C | 50,530,000.00 | 50,530,000.00 | 4.546288 | % | 30/360 | 191,436.60 | - | - | 191,436.60 | - | - | 50,530,000.00 | |
D | 36,800,000.00 | 36,800,000.00 | 3.046288 | % | 30/360 | 93,419.49 | - | - | 93,419.49 | - | - | 36,800,000.00 | |
E-RR | 21,924,000.00 | 21,924,000.00 | 4.546288 | % | 30/360 | 83,060.68 | - | - | 83,060.68 | - | - | 21,924,000.00 | |
F-RR | 12,291,000.00 | 12,291,000.00 | 4.546288 | % | 30/360 | 46,565.35 | - | - | 46,565.35 | - | - | 12,291,000.00 | |
G-RR | 12,291,000.00 | 12,291,000.00 | 4.546288 | % | 30/360 | 46,565.35 | - | - | 46,565.35 | - | - | 12,291,000.00 | |
H-RR | 15,022,000.00 | 15,022,000.00 | 4.546288 | % | 30/360 | 56,911.94 | - | - | 56,911.94 | - | - | 15,022,000.00 | |
NR-RR | 45,067,711.00 | 40,800,007.84 | 4.546288 | % | 30/360 | 62,036.31 | - | - | 62,036.31 | - | - | 40,800,007.84 | |
S | - | - | 0.000000 | % | 30/360 | - | - | - | - | - | - | - | |
R | - | - | 0.000000 | % | 30/360 | - | - | - | - | - | - | - | |
Total | 1,092,537,711.00 | 803,718,559.95 | 2,630,633.11 | - | 845,996.17 | 3,476,629.28 | - | - | 802,872,563.78 | ||||
Notional | |||||||||||||
X-A | 849,448,000.00 | 564,896,552.11 | 0.563956 | % | 30/360 | 265,480.61 | - | - | 265,480.61 | - | (845,996.17 | ) | 564,050,555.94 |
X-B | 49,164,000.00 | 49,164,000.00 | 0.251288 | % | 30/360 | 10,295.26 | - | - | 10,295.26 | - | - | 49,164,000.00 | |
X-D | 36,800,000.00 | 36,800,000.00 | 1.500000 | % | 30/360 | 46,000.00 | - | - | 46,000.00 | - | - | 36,800,000.00 | |
Total | 935,412,000.00 | 650,860,552.11 | 321,775.87 | - | - | 321,775.87 | - | (845,996.17 | ) | 650,014,555.94 | |||
Grand Total | 2,027,949,711.00 | 1,454,579,112.06 | 2,952,408.98 | - | 845,996.17 | 3,798,405.15 | - | (845,996.17 | ) | 1,452,887,119.72 |
Reports Available at sf.citidirect.com | v. 21.09.28 | Page 2 of 43 | © Copyright 2025 Citigroup |
Benchmark 2018-B3 Commercial Mortgage Trust |
Commercial Mortgage Pass-Through Certificates, Series 2018-B3 |
DISTRIBUTION SUMMARY - FACTORS |
July 11, 2025 |
Accretion | ||||||||||
& | ||||||||||
Non-Cash | ||||||||||
Other | Balance | |||||||||
Record | Interest | (As Interest) | Principal | Total | Realized Loss | Increase/ | Current | |||
Class | CUSIP | Date | Distributed | Distributed | Distributed | Distributed | /(Recovery) | (Decrease) | Balance | |
A-1 | 08161 | BAU7 | 06/30/2025 | - | - | - | - | - | - | - |
A-2 | 08161 | BAV5 | 06/30/2025 | - | - | - | - | - | - | - |
A-3 | 08161 | BAW3 | 06/30/2025 | - | - | - | - | - | - | - |
A-4 | 08161 | BAX1 | 06/30/2025 | 2.92813660 | - | - | 2.92813660 | - | - | 934.26321640 |
A-5 | 08161 | BAY9 | 06/30/2025 | 3.35416668 | - | - | 3.35416668 | - | - | 1,000.00000000 |
A-AB | 08161 | BAZ6 | 06/30/2025 | 1.79639413 | - | 18.39122109 | 20.18761522 | - | - | 525.28420609 |
A-S | 08161 | BBA0 | 06/30/2025 | 3.49583333 | - | - | 3.49583333 | - | - | 1,000.00000000 |
X-A | 08161 | BBD4 | 06/30/2025 | 0.31253309 | - | - | 0.31253309 | - | - | 664.02011181 |
B | 08161 | BBB8 | 06/30/2025 | 3.57916667 | - | - | 3.57916667 | - | - | 1,000.00000000 |
X-B | 08161 | BBE2 | 06/30/2025 | 0.20940648 | - | - | 0.20940648 | - | - | 1,000.00000000 |
C | 08161 | BBC6 | 06/30/2025 | 3.78857312 | - | - | 3.78857312 | - | - | 1,000.00000000 |
D | 08161BAA1 U0735BAA2 | 06/30/2025 | 2.53857310 | - | - | 2.53857310 | - | - | 1,000.00000000 | |
X-D | 08161BAN3 U0735BAG9 | 06/30/2025 | 1.25000000 | - | - | 1.25000000 | - | - | 1,000.00000000 | |
E-RR | 08161 | BAD5 | 06/30/2025 | 3.78857325 | - | - | 3.78857325 | - | - | 1,000.00000000 |
F-RR | 08161 | BAF0 | 06/30/2025 | 3.78857294 | - | - | 3.78857294 | - | - | 1,000.00000000 |
G-RR | 08161 | BAH6 | 06/30/2025 | 3.78857294 | - | - | 3.78857294 | - | - | 1,000.00000000 |
H-RR | 08161 | BAK9 | 06/30/2025 | 3.78857276 | - | - | 3.78857276 | - | - | 1,000.00000000 |
NR-RR | 08161 | BAM5 | 06/30/2025 | 1.37651344 | - | - | 1.37651344 | - | - | 905.30463906 |
S | 08161 | BAR4 | 06/30/2025 | - | - | - | - | - | - | - |
R | 08161 | BAS2 | 06/30/2025 | - | - | - | - | - | - | - |
Reports Available at sf.citidirect.com | v. 21.09.28 | Page 3 of 43 | © Copyright 2025 Citigroup |
Benchmark 2018-B3 Commercial Mortgage Trust |
Commercial Mortgage Pass-Through Certificates, Series 2018-B3 |
DISTRIBUTION INFORMATION - INTEREST DETAIL |
July 11, 2025 |
Rate | Interest | Shortfall | Paid | |||||||||||||
Cap | ||||||||||||||||
Accrual | Net | Accreted | Non | Carry | Cap Carryover | Carryover | ||||||||||
Class | Uncapped Capped | Next | Dates | Accrued | /Deferred | Recovered | Forward | /Basis Risk | Accrued | Carry Forward /Basis Risk | Total | |||||
A-1 | 2.85100 | % | 2.85100 | % | 2.85100 | % | 06/01-06/30 | - | - | - | - | - | - | - | - | - |
A-2 | 3.84800 | % | 3.84800 | % | 3.84800 | % | 06/01-06/30 | - | - | - | - | - | - | - | - | - |
A-3 | 3.74600 | % | 3.74600 | % | 3.74600 | % | 06/01-06/30 | - | - | - | - | - | - | - | - | - |
A-4 | 3.76100 | % | 3.76100 | % | 3.76100 | % | 06/01-06/30 | 439,220.49 | - | - | - | - | 439,220.49 | - | - | 439,220.49 |
A-5 | 4.02500 | % | 4.02500 | % | 4.02500 | % | 06/01-06/30 | 1,056,817.42 | - | - | - | - | 1,056,817.42 | - | - | 1,056,817.42 |
A-AB | 3.96500 | % | 3.96500 | % | 3.96500 | % | 06/01-06/30 | 82,634.13 | - | - | - | - | 82,634.13 | - | - | 82,634.13 |
A-S | 4.19500 | % | 4.19500 | % | 4.19500 | % | 06/01-06/30 | 295,999.20 | - | - | - | - | 295,999.20 | - | - | 295,999.20 |
B | 4.29500 | % | 4.29500 | % | 4.29500 | % | 06/01-06/30 | 175,966.15 | - | - | - | - | 175,966.15 | - | - | 175,966.15 |
C | 4.55700 | % | 4.54629 | % | 4.54629 | % | 06/01-06/30 | 191,436.60 | - | - | - | - | 191,436.60 | - | - | 191,436.60 |
D | 3.05700 | % | 3.04629 | % | 3.04629 | % | 06/01-06/30 | 93,419.49 | - | - | - | - | 93,419.49 | - | - | 93,419.49 |
E-RR | 4.55700 | % | 4.54629 | % | 4.54629 | % | 06/01-06/30 | 83,060.68 | - | - | - | - | 83,060.68 | - | - | 83,060.68 |
F-RR | 4.55700 | % | 4.54629 | % | 4.54629 | % | 06/01-06/30 | 46,565.35 | - | - | - | - | 46,565.35 | - | - | 46,565.35 |
G-RR | 4.55700 | % | 4.54629 | % | 4.54629 | % | 06/01-06/30 | 46,565.35 | - | - | - | - | 46,565.35 | - | - | 46,565.35 |
H-RR | 4.55700 | % | 4.54629 | % | 4.54629 | % | 06/01-06/30 | 56,911.94 | - | - | - | - | 56,911.94 | - | - | 56,911.94 |
NR-RR | 4.55700 | % | 4.54629 | % | 4.54629 | % | 06/01-06/30 | 154,573.81 | - | - | 97,593.04 | - | 62,036.31 | - | - | 62,036.31 |
S | 0.00000 | % | 0.00000 | % | 0.00000 | % | 06/01-06/30 | - | - | - | - | - | - | - | - | - |
R | 0.00000 | % | 0.00000 | % | 0.00000 | % | 06/01-06/30 | - | - | - | - | - | - | - | - | - |
Total | 2,723,170.61 | - | - | 97,593.04 | - | 2,630,633.11 | - | - | 2,630,633.11 | |||||||
Notional | ||||||||||||||||
X-A | 0.65500 | % | 0.56396 | % | 0.56396 | % | 06/01-06/30 | 265,480.61 | - | - | - | - | 265,480.61 | - | - | 265,480.61 |
X-B | 0.26200 | % | 0.25129 | % | 0.25129 | % | 06/01-06/30 | 10,295.26 | - | - | - | - | 10,295.26 | - | - | 10,295.26 |
X-D | 1.50000 | % | 1.50000 | % | 1.50000 | % | 06/01-06/30 | 46,000.00 | - | - | - | - | 46,000.00 | - | - | 46,000.00 |
Total | 321,775.87 | - | - | - | - | 321,775.87 | - | - | 321,775.87 | |||||||
Grand Total | 3,044,946.48 | - | - | 97,593.04 | - | 2,952,408.98 | - | - | 2,952,408.98 |
Reports Available at sf.citidirect.com | v. 21.09.28 | Page 4 of 43 | © Copyright 2025 Citigroup |
Benchmark 2018-B3 Commercial Mortgage Trust |
Commercial Mortgage Pass-Through Certificates, Series 2018-B3 |
DISTRIBUTION INFORMATION - INTEREST SHORTFALL DETAIL |
July 11, 2025 |
Cap Carryover / | |||||||||||||
Non-Recov Shortfall | Carry Forward Interest | Basis Risk Shortfall | |||||||||||
Other | |||||||||||||
Class | PPIS | SSRA | Shortfall | Prior | Int. on Prior | New | Paid | Outstanding | Prior | Int. on Prior | New | Paid | Outstanding |
A-1 | - | - | - | - | - | - | - | - | - | - | - | - | - |
A-2 | - | - | - | - | - | - | - | - | - | - | - | - | - |
A-3 | - | - | - | - | - | - | - | - | - | - | - | - | - |
A-4 | - | - | - | - | - | - | - | - | - | - | - | - | - |
A-5 | - | - | - | - | - | - | - | - | - | - | - | - | - |
A-AB | - | - | - | - | - | - | - | - | - | - | - | - | - |
A-S | - | - | - | - | - | - | - | - | - | - | - | - | - |
B | - | - | - | - | - | - | - | - | - | - | - | - | - |
C | - | - | - | - | - | - | - | - | - | - | - | - | - |
D | - | - | - | - | - | - | - | - | - | - | - | - | - |
E-RR | - | - | - | - | - | - | - | - | - | - | - | - | - |
F-RR | - | - | - | - | - | - | - | - | - | - | - | - | - |
G-RR | - | - | - | - | - | - | - | - | - | - | - | - | - |
H-RR | - | - | - | - | - | - | - | - | - | - | - | - | - |
NR-RR | - | - | - | 1,334,418.51 | 5,055.54 | 92,537.50 | - | 1,432,011.55 | - | - | - | - | - |
S | - | - | - | - | - | - | - | - | - | - | - | - | - |
R | - | - | - | - | - | - | - | - | - | - | - | - | - |
Total | - | - | - | 1,334,418.51 | 5,055.54 | 92,537.50 | - | 1,432,011.55 | - | - | - | - | - |
Notional | |||||||||||||
X-A | - | - | - | - | - | - | - | - | - | - | - | - | - |
X-B | - | - | - | - | - | - | - | - | - | - | - | - | - |
X-D | - | - | - | - | - | - | - | - | - | - | - | - | - |
Total | - | - | - | - | - | - | - | - | - | - | - | - | - |
Grand Total | - | - | - | 1,334,418.51 | 5,055.54 | 92,537.50 | - | 1,432,011.55 | - | - | - | - | - |
Reports Available at sf.citidirect.com | v. 21.09.28 | Page 5 of 43 | © Copyright 2025 Citigroup |
Benchmark 2018-B3 Commercial Mortgage Trust |
Commercial Mortgage Pass-Through Certificates, Series 2018-B3 |
DISTRIBUTION INFORMATION - PRINCIPAL DETAIL |
July 11, 2025 |
Accretion | |||||||||||||||
& | |||||||||||||||
Non-Cash | |||||||||||||||
Balance | Cumulative | ||||||||||||||
Prior | Principal | Accreted | Realized Loss | Increase/ | Current | Realized | Class % | Class % | Sub % | Sub % | |||||
Class | Balance | Distributed | Principal | /(Recovery) | (Decrease) | Balance | Loss | Original | Current | Original | Current | ||||
A-1 | - | - | - | - | - | - | - | 2.29 | % | 0.00 | % | 30.00 | % | 40.29 | % |
A-2 | - | - | - | - | - | - | - | 14.84 | % | 0.00 | % | 30.00 | % | 40.29 | % |
A-3 | - | - | - | - | - | - | - | 6.10 | % | 0.00 | % | 30.00 | % | 40.29 | % |
A-4 | 140,139,482.46 | - | - | - | - | 140,139,482.46 | - | 13.73 | % | 17.45 | % | 30.00 | % | 40.29 | % |
A-5 | 315,076,000.00 | - | - | - | - | 315,076,000.00 | - | 28.84 | % | 39.24 | % | 30.00 | % | 40.29 | % |
A-AB | 25,009,069.65 | 845,996.17 | - | - | - | 24,163,073.48 | - | 4.21 | % | 3.01 | % | 30.00 | % | 40.29 | % |
A-S | 84,672,000.00 | - | - | - | - | 84,672,000.00 | - | 7.75 | % | 10.55 | % | 22.25 | % | 29.75 | % |
B | 49,164,000.00 | - | - | - | - | 49,164,000.00 | - | 4.50 | % | 6.12 | % | 17.75 | % | 23.62 | % |
C | 50,530,000.00 | - | - | - | - | 50,530,000.00 | - | 4.63 | % | 6.29 | % | 13.13 | % | 17.33 | % |
D | 36,800,000.00 | - | - | - | - | 36,800,000.00 | - | 3.37 | % | 4.58 | % | 9.76 | % | 12.75 | % |
E-RR | 21,924,000.00 | - | - | - | - | 21,924,000.00 | - | 2.01 | % | 2.73 | % | 7.75 | % | 10.01 | % |
F-RR | 12,291,000.00 | - | - | - | - | 12,291,000.00 | - | 1.12 | % | 1.53 | % | 6.63 | % | 8.48 | % |
G-RR | 12,291,000.00 | - | - | - | - | 12,291,000.00 | - | 1.12 | % | 1.53 | % | 5.50 | % | 6.95 | % |
H-RR | 15,022,000.00 | - | - | - | - | 15,022,000.00 | - | 1.37 | % | 1.87 | % | 4.13 | % | 5.08 | % |
NR-RR | 40,800,007.84 | - | - | - | - | 40,800,007.84 | 4,267,703.16 | 4.13 | % | 5.08 | % | 0.00 | % | 0.00 | % |
S | - | - | - | - | - | - | - | 0.00 | % | 0.00 | % | 0.00 | % | 0.00 | % |
R | - | - | - | - | - | - | - | 0.00 | % | 0.00 | % | 0.00 | % | 0.00 | % |
Total | 803,718,559.95 | 845,996.17 | - | - | - | 802,872,563.78 | 4,267,703.16 | 100.01 | % | 100.00 | % |
Reports Available at sf.citidirect.com | v. 21.09.28 | Page 6 of 43 | © Copyright 2025 Citigroup |
Benchmark 2018-B3 Commercial Mortgage Trust |
Commercial Mortgage Pass-Through Certificates, Series 2018-B3 |
RECONCILIATION DETAIL |
July 11, 2025 |
SOURCE OF FUNDS | ALLOCATION OF FUNDS | |||||
Interest Funds Available | Scheduled Fees | |||||
Scheduled Interest | 3,056,764.93 | Servicing Fee | 6,641.83 | |||
Prepayment Interest Shortfall | - | Trustee/Certificate Administrator Fee | 3,683.71 | |||
Interest Adjustments | - | Operating Advisor Fee | 1,004.00 | |||
ASER Amount | (85,938.84 | ) | Asset Representations Reviewer Ongoing Fee | 154.05 | ||
Realized Loss in Excess of Principal Balance | - | CREFC Intellectual Property Royalty License Fee | 334.88 | |||
Total Interest Funds Available | 2,970,826.09 | Total Scheduled Fees | 11,818.47 | |||
Principal Funds Available | Additional Fees, Expenses, etc. | |||||
Scheduled Principal | 845,996.17 | Additional Servicing Fee | - | |||
Unscheduled Principal Collections | - | Special Servicing Fee | 6,250.00 | |||
Repurchased Principal | - | Work-out Fee | - | |||
Substitution Principal | - | Liquidation Fee | - | |||
Other Principal | - | Trust Fund Expenses | - | |||
Trust Advisor Expenses | - | |||||
Total Principal Funds Available | 845,996.17 | |||||
Reimbursement of Nonrecoverable Advances To the Servicer | - | |||||
Other Funds Available | ||||||
Reimbursement of Interest on Advances to the Servicer | 348.64 | |||||
Yield Maintenance Charges | - | |||||
Borrower Reimbursable Trust Fund Expenses | - | |||||
Withdrawal of Withheld Amounts from the Interest Reserve | ||||||
Account | - | Other Expenses | - | |||
Deposit of Withheld Amounts to the Interest Reserve Account | - | Total Additional Fees, Expenses, etc. | 6,598.64 | |||
Total Other Funds Available | - | Distributions | ||||
Interest Distribution | 2,952,408.98 | |||||
Principal Distribution | 845,996.17 | |||||
Yield Maintenance Charge Distribution | - | |||||
Total Distributions | 3,798,405.15 | |||||
Total Funds Available | 3,816,822.26 | |||||
Total Funds Allocated | 3,816,822.26 |
Reports Available at sf.citidirect.com | v. 21.09.28 | Page 7 of 43 | © Copyright 2025 Citigroup |
Benchmark 2018-B3 Commercial Mortgage Trust |
Commercial Mortgage Pass-Through Certificates, Series 2018-B3 |
OTHER INFORMATION |
Interest Reserve Account Information |
July 11, 2025 |
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 | 73.486943 | % |
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 | v. 21.09.28 | Page 8 of 43 | © Copyright 2025 Citigroup |
Benchmark 2018-B3 Commercial Mortgage Trust |
Commercial Mortgage Pass-Through Certificates, Series 2018-B3 |
STRATIFICATION DETAIL |
July 11, 2025 |
Anticipated Remaining Term | ||||||
Anticipated Remaining | Asset | Ending Scheduled | % of | Wtd Avg | ||
Term Range | Count | Balance | Agg.Bal. WAC | WAM | DSCR | |
60 Months or Less | 42 | 757,872,563.78 | 94.40 | 4.6234 | 30 | 1.610362 |
61 to 90 Months | 1 | 45,000,000.00 | 5.60 | 3.5595 | 90 | 2.850000 |
91 Months or Greater | 0 | 0.00 | 0.00 | 0.0000 | 0 | 0.000000 |
Total | 43 | 802,872,563.78 | 100.00 | 4.5638 | 34 | 1.679843 |
Debt Service Coverage Ratio | ||||||
Debt Service Coverage | Asset | Ending Scheduled | % of | Wtd Avg | ||
Ratio Range | Count | Balance | Agg.Bal. WAC | WAM | DSCR | |
1.250 or Less | 13 | 206,401,088.79 | 25.71 | 4.6957 | 30 | 0.305820 |
1.251 to 1.500 | 5 | 54,498,536.30 | 6.79 | 4.9839 | 32 | 1.433649 |
1.501 to 1.750 | 4 | 103,443,697.73 | 12.88 | 4.4730 | 30 | 1.600273 |
1.751 to 2.000 | 4 | 66,761,488.21 | 8.32 | 5.0643 | 31 | 1.846067 |
2.001 to 2.250 | 6 | 97,916,191.43 | 12.20 | 4.4826 | 31 | 2.110102 |
2.251 to 2.500 | 2 | 73,787,994.17 | 9.19 | 4.2934 | 30 | 2.309671 |
2.501 to 2.750 | 7 | 126,563,567.15 | 15.76 | 4.5578 | 30 | 2.644622 |
2.751 to 3.000 | 2 | 73,500,000.00 | 9.15 | 3.9443 | 67 | 2.815102 |
3.001 to 3.250 | 0 | 0.00 | 0.00 | 0.0000 | 0 | 0.000000 |
3.251 to 3.500 | 0 | 0.00 | 0.00 | 0.0000 | 0 | 0.000000 |
3.501 to 3.750 | 0 | 0.00 | 0.00 | 0.0000 | 0 | 0.000000 |
3.751 to 4.000 | 0 | 0.00 | 0.00 | 0.0000 | 0 | 0.000000 |
4.001 or Greater | 0 | 0.00 | 0.00 | 0.0000 | 0 | 0.000000 |
Total | 43 | 802,872,563.78 | 100.00 | 4.5638 | 34 | 1.679843 |
Reports Available at sf.citidirect.com | v. 21.09.28 | Page 9 of 43 | © Copyright 2025 Citigroup |
Benchmark 2018-B3 Commercial Mortgage Trust |
Commercial Mortgage Pass-Through Certificates, Series 2018-B3 |
STRATIFICATION DETAIL |
July 11, 2025 |
Ending Schedule Balance | ||||||
Ending Schedule Balance | Asset | Ending Scheduled | % of | Wtd Avg | ||
Range | Count | Balance | Agg.Bal. WAC WAM | DSCR | ||
1 to 5,000,000 | 7 | 25,854,854.11 | 3.22 | 4.9054 | 31 | 1.684581 |
10,000,001 to 15,000,000 | 5 | 67,908,707.42 | 8.46 | 4.6962 | 31 | 2.115790 |
15,000,001 to 20,000,000 | 4 | 65,486,866.06 | 8.16 | 5.0211 | 32 | 1.767376 |
20,000,001 to 25,000,000 | 3 | 67,554,652.89 | 8.41 | 4.9957 | 31 | 1.524557 |
25,000,001 to 30,000,000 | 8 | 226,718,051.67 | 28.24 | 4.4538 | 30 | 1.315670 |
30,000,001 to 35,000,000 | 3 | 101,735,909.99 | 12.67 | 4.6247 | 31 | 2.244501 |
35,000,001 to 40,000,000 | 0 | 0.00 | 0.00 | 0.0000 | 0 | 0.000000 |
40,000,001 to 45,000,000 | 3 | 130,180,239.57 | 16.21 | 4.2425 | 51 | 2.115479 |
45,000,001 to 50,000,000 | 0 | 0.00 | 0.00 | 0.0000 | 0 | 0.000000 |
5,000,001 to 10,000,000 | 7 | 55,433,282.07 | 6.90 | 4.5897 | 30 | 0.793519 |
50,000,001 to 55,000,000 | 0 | 0.00 | 0.00 | 0.0000 | 0 | 0.000000 |
55,000,001 to 60,000,000 | 0 | 0.00 | 0.00 | 0.0000 | 0 | 0.000000 |
60,000,001 to 65,000,000 | 1 | 62,000,000.00 | 7.72 | 4.2758 | 30 | 1.560000 |
65,000,001 to 70,000,000 | 0 | 0.00 | 0.00 | 0.0000 | 0 | 0.000000 |
70,000,001 to 75,000,000 | 0 | 0.00 | 0.00 | 0.0000 | 0 | 0.000000 |
75,000,001 to 80,000,000 | 0 | 0.00 | 0.00 | 0.0000 | 0 | 0.000000 |
80,000,001 to 85,000,000 | 0 | 0.00 | 0.00 | 0.0000 | 0 | 0.000000 |
85,000,000+ | 0 | 0.00 | 0.00 | 0.0000 | 0 | 0.000000 |
Total | 43 | 802,872,563.78 | 100.00 | 4.5638 | 34 | 1.679843 |
Reports Available at sf.citidirect.com | v. 21.09.28 | Page 10 of 43 | © Copyright 2025 Citigroup |
Benchmark 2018-B3 Commercial Mortgage Trust |
Commercial Mortgage Pass-Through Certificates, Series 2018-B3 |
STRATIFICATION DETAIL |
July 11, 2025 |
Loan Rate | ||||||
Asset | Ending Scheduled | % of | Wtd Avg | |||
Loan Rate Range | Count | Balance | Agg.Bal. WAC WAM | DSCR | ||
4.00 or Less | 4 | 75,000,000.00 | 9.34 | 3.6957 | 66 | 2.746000 |
4.01 to 4.25 | 8 | 130,725,297.18 | 16.28 | 4.1291 | 29 | 0.997150 |
4.26 to 4.50 | 2 | 105,787,994.17 | 13.18 | 4.3266 | 30 | 1.878720 |
4.51 to 4.75 | 10 | 181,106,491.73 | 22.56 | 4.6450 | 30 | 1.547449 |
4.76 to 5.00 | 9 | 212,994,423.81 | 26.53 | 4.8758 | 31 | 1.819104 |
5.01 to 5.25 | 6 | 39,348,396.74 | 4.90 | 5.1977 | 31 | 1.727090 |
5.26 to 5.50 | 4 | 57,909,960.15 | 7.21 | 5.2699 | 31 | 1.346581 |
5.51 to 5.75 | 0 | 0.00 | 0.00 | 0.0000 | 0 | 0.000000 |
5.76 to 6.00 | 0 | 0.00 | 0.00 | 0.0000 | 0 | 0.000000 |
6.01 to 6.25 | 0 | 0.00 | 0.00 | 0.0000 | 0 | 0.000000 |
6.26 to 6.50 | 0 | 0.00 | 0.00 | 0.0000 | 0 | 0.000000 |
6.51 to 6.75 | 0 | 0.00 | 0.00 | 0.0000 | 0 | 0.000000 |
6.76 to 7.00 | 0 | 0.00 | 0.00 | 0.0000 | 0 | 0.000000 |
7.01 or Greater | 0 | 0.00 | 0.00 | 0.0000 | 0 | 0.000000 |
Total | 43 | 802,872,563.78 | 100.00 | 4.5638 | 34 | 1.679843 |
Property Type | ||||||
Asset | Ending Scheduled | % of | Wtd Avg | |||
Property Type Range | Count | Balance | Agg.Bal. WAC WAM | DSCR | ||
Industrial | 0 | 0.00 | 0.00 | 0.0000 | 0 | 0.000000 |
Lodging | 8 | 141,594,383.67 | 17.64 | 4.6585 | 29 | 0.411037 |
Mixed Use | 3 | 58,500,000.00 | 7.29 | 4.2176 | 30 | 2.672821 |
Multifamily | 3 | 39,182,468.83 | 4.88 | 5.0792 | 32 | 1.882611 |
Office | 13 | 295,945,951.55 | 36.86 | 4.4163 | 39 | 1.722097 |
Other | 4 | 83,557,168.39 | 10.41 | 4.9022 | 31 | 2.350023 |
Retail | 10 | 173,367,715.14 | 21.59 | 4.5402 | 31 | 1.913385 |
Self Storage | 2 | 10,724,876.20 | 1.34 | 5.1310 | 31 | 2.111493 |
Total | 43 | 802,872,563.78 | 100.00 | 4.5638 | 34 | 1.679843 |
Reports Available at sf.citidirect.com | v. 21.09.28 | Page 11 of 43 | © Copyright 2025 Citigroup |
Benchmark 2018-B3 Commercial Mortgage Trust |
Commercial Mortgage Pass-Through Certificates, Series 2018-B3 |
STRATIFICATION DETAIL |
July 11, 2025 |
Remaining Amortization Term | ||||||
Remaining Amortization | Asset | Ending Scheduled | % of | Wtd Avg | ||
Term Range | Count | Balance | Agg.Bal. | WAC | WAM | DSCR |
240 Months or Less | 17 | 419,226,771.29 | 52.22 | 4.3752 | 36 | 1.855449 |
241 to 270 Months | 0 | 0.00 | 0.00 | 0.0000 | 0 | 0.000000 |
271 to 300 Months | 25 | 380,479,601.06 | 47.39 | 4.7697 | 31 | 1.482524 |
301 Months or Greater | 1 | 3,166,191.43 | 0.39 | 4.7850 | 32 | 2.140000 |
Total | 43 | 802,872,563.78 | 100.00 | 4.5638 | 34 | 1.679843 |
Seasoning | ||||||
Asset | Ending Scheduled | % of | Wtd Avg | |||
Seasoning Range | Count | Balance | Agg.Bal. | WAC | WAM | DSCR |
12 Months or Less | 0 | 0.00 | 0.00 | 0.0000 | 0 | 0.000000 |
13 to 24 Months | 0 | 0.00 | 0.00 | 0.0000 | 0 | 0.000000 |
25 to 36 Months | 1 | 45,000,000.00 | 5.60 | 3.5595 | 90 | 2.850000 |
37 to 48 Months | 0 | 0.00 | 0.00 | 0.0000 | 0 | 0.000000 |
49 Months or Greater | 42 | 757,872,563.78 | 94.40 | 4.6234 | 30 | 1.610362 |
Total | 43 | 802,872,563.78 | 100.00 | 4.5638 | 34 | 1.679843 |
Reports Available at sf.citidirect.com | v. 21.09.28 | Page 12 of 43 | © Copyright 2025 Citigroup |
Benchmark 2018-B3 Commercial Mortgage Trust |
Commercial Mortgage Pass-Through Certificates, Series 2018-B3 |
STRATIFICATION DETAIL |
July 11, 2025 |
State | ||||||
Asset | Ending Scheduled | % of | Wtd Avg | |||
State Range | Count | Balance | Agg.Bal. WAC WAM | DSCR | ||
Alabama | 1 | 14,750,000.00 | 1.84 | 4.5160 | 32 | 2.050000 |
Arizona | 1 | 45,000,000.00 | 5.60 | 3.5595 | 90 | 2.850000 |
California | 9 | 192,098,727.55 | 23.93 | 4.4462 | 30 | 0.916559 |
Florida | 1 | 25,689,601.40 | 3.20 | 4.9800 | 33 | 1.420000 |
Georgia | 1 | 15,093,817.97 | 1.88 | 4.6900 | 32 | 1.750000 |
Illinois | 2 | 6,403,729.40 | 0.80 | 4.6222 | 30 | 1.383948 |
Indiana | 2 | 10,830,287.03 | 1.35 | 5.1825 | 32 | 1.642434 |
Maryland | 0 | 0.00 | 0.00 | 0.0000 | 0 | 0.000000 |
Massachusetts | 4 | 75,000,000.00 | 9.34 | 4.4004 | 30 | 2.308000 |
Michigan | 2 | 61,784,884.80 | 7.70 | 4.6582 | 32 | 2.000850 |
Minnesota | 3 | 35,762,673.76 | 4.45 | 4.7410 | 28 | 1.090000 |
Mississippi | 1 | 3,811,323.81 | 0.47 | 5.1700 | 32 | 1.790000 |
Nevada | 1 | 3,166,191.43 | 0.39 | 4.7850 | 32 | 2.140000 |
New Jersey | 1 | 30,000,000.00 | 3.74 | 4.1400 | 28 | 2.280000 |
New York | 3 | 88,376,678.79 | 11.01 | 4.5491 | 31 | 1.102249 |
North Carolina | 1 | 22,309,161.66 | 2.78 | 4.9200 | 32 | 1.620000 |
Ohio | 2 | 31,547,633.82 | 3.93 | 5.0333 | 32 | 1.778852 |
Oklahoma | 1 | 3,216,808.05 | 0.40 | 5.2300 | 31 | 1.370000 |
Pennsylvania | 1 | 28,500,000.00 | 3.55 | 4.5520 | 32 | 2.760000 |
Texas | 0 | 0.00 | 0.00 | 0.0000 | 0 | 0.000000 |
Utah | 1 | 6,468,074.78 | 0.81 | 5.1250 | 31 | 2.560000 |
Various | 5 | 103,062,969.53 | 12.84 | 4.8712 | 31 | 2.111321 |
Virginia | 0 | 0.00 | 0.00 | 0.0000 | 0 | 0.000000 |
Total | 43 | 802,872,563.78 | 100.00 | 4.5638 | 34 | 1.679843 |
Reports Available at sf.citidirect.com | v. 21.09.28 | Page 13 of 43 | © Copyright 2025 Citigroup |
Benchmark 2018-B3 Commercial Mortgage Trust |
Commercial Mortgage Pass-Through Certificates, Series 2018-B3 |
MORTGAGE LOAN DETAIL |
July 11, 2025 |
Prop | Paid | Beginning | Ending | Payment Workout Mod | |||||||||||||||
Type | Through | Gross | Interest | Principal | Scheduled | Scheduled | Maturity | Status | Strategy Code | ||||||||||
Loan ID | OMCR | (1) | City | State | Date | Coupon | Payment | Payment | Balance | Balance | Date | (2 | ) | (3 | ) | (4 | ) | ||
30314370 | 1 | OF | Los Angeles | CA | 07/06/2025 | 4.27581 | % | 220,916.85 | - | 62,000,000.00 | 62,000,000.00 | 01/06/2028 | 0 | 0 | 0 | ||||
30314384 | 10 | A3 | LO | Rochester | MN | 07/06/2025 | 4.74100 | % | 106,224.71 | 64,655.24 | 26,886,660.42 | 26,822,005.18 | 11/06/2027 | 0 | 0 | 0 | |||
30314385 | 10 | A4B | LO | Rochester | MN | 07/06/2025 | 4.74100 | % | 35,408.24 | 21,551.74 | 8,962,220.32 | 8,940,668.58 | 11/06/2027 | 0 | 0 | 0 | |||
30314387 | 12 | A2 | RT | New York | NY | 07/01/2025 | 4.11800 | % | 120,108.33 | - | 35,000,000.00 | 35,000,000.00 | 02/01/2028 | 0 | 0 | 0 | |||
30314388 | 13 | N/A | Various | XX | 07/06/2025 | 4.89091 | % | 134,500.03 | - | 33,000,000.00 | 33,000,000.00 | 03/06/2028 | 0 | 0 | 0 | ||||
30299556 | 15 | A2 | OF | New York | NY | 04/06/2024 | 4.50500 | % | 112,625.00 | - | 30,000,000.00 | 30,000,000.00 | 03/06/2028 | 3 | 2 | 0 | |||
30314390 | 16 | A2B | OF | Jersey City | NJ | 06/01/2025 | 4.14000 | % | 103,500.00 | - | 30,000,000.00 | 30,000,000.00 | 11/01/2027 | B | 0 | 0 | |||
30314393 | 17 | A3 | MU | Newton | MA | 07/01/2025 | 3.90000 | % | 97,500.00 | - | 30,000,000.00 | 30,000,000.00 | 01/01/2028 | 0 | 0 | 0 | |||
30299595 | 18 | MU | Philadelphia | PA | 07/06/2025 | 4.55200 | % | 108,110.00 | - | 28,500,000.00 | 28,500,000.00 | 03/06/2028 | 0 | 0 | 0 | ||||
30314394 | 19 | RT | Orlando | FL | 07/06/2025 | 4.98000 | % | 106,791.03 | 43,176.96 | 25,732,778.36 | 25,689,601.40 | 04/06/2028 | 0 | 8 | 4 | ||||
30314396 | 21 | OF | Brooklyn | NY | 07/01/2025 | 5.25100 | % | 102,448.31 | 35,618.30 | 23,412,297.09 | 23,376,678.79 | 02/01/2028 | 0 | 0 | 0 | ||||
30314397 | 22 | A1 | OF | Various | XX | 07/06/2025 | 4.80000 | % | 87,649.32 | 43,517.02 | 21,912,329.46 | 21,868,812.44 | 03/06/2028 | 0 | 0 | 0 | |||
30314399 | 23 | RT | Asheville | NC | 07/06/2025 | 4.92000 | % | 91,595.82 | 31,283.02 | 22,340,444.68 | 22,309,161.66 | 03/06/2028 | 0 | 0 | 0 | ||||
30314400 | 24 | MF | Southgate | MI | 07/06/2025 | 5.29000 | % | 79,455.51 | 27,043.78 | 18,023,934.41 | 17,996,890.63 | 03/06/2028 | 0 | 0 | 0 | ||||
30314401 | 25 | MF | Brunswick | OH | 07/06/2025 | 4.84100 | % | 70,190.27 | 24,696.09 | 17,398,950.48 | 17,374,254.39 | 03/06/2028 | 0 | 0 | 0 | ||||
30314402 | 26 | RT | Kennesaw | GA | 07/06/2025 | 4.69000 | % | 59,110.91 | 30,509.48 | 15,124,327.45 | 15,093,817.97 | 03/06/2028 | 0 | 0 | 0 | ||||
30314403 | 27 | LO | Sacramento | CA | 07/06/2025 | 5.24000 | % | 65,718.13 | 28,051.23 | 15,049,954.30 | 15,021,903.07 | 03/06/2028 | 0 | 0 | 8 | ||||
30314404 | 28 | OF | Hilliard | OH | 07/06/2025 | 5.26900 | % | 62,407.07 | 39,655.69 | 14,213,035.12 | 14,173,379.43 | 03/06/2028 | 0 | 0 | 0 | ||||
30314406 | 30 | RT | Birmingham | AL | 07/01/2025 | 4.51600 | % | 55,509.17 | - | 14,750,000.00 | 14,750,000.00 | 03/01/2028 | 0 | 0 | 0 | ||||
30299392 | 31 | OF | Brisbane | CA | 07/06/2025 | 4.03500 | % | 42,191.63 | 20,614.39 | 12,547,695.28 | 12,527,080.89 | 01/06/2028 | 0 | 0 | 0 | ||||
30299513 | 32 | OF | Berkeley | CA | 07/06/2025 | 4.69800 | % | 46,980.00 | - | 12,000,000.00 | 12,000,000.00 | 02/06/2028 | 0 | 0 | 0 | ||||
30299465 | 34 | RT | Sacramento | CA | 07/06/2025 | 4.16000 | % | 21,934.50 | 13,836.88 | 6,327,259.24 | 6,313,422.36 | 02/06/2028 | 0 | 0 | 0 | ||||
30299466 | 35 | SS | Park City | UT | 07/06/2025 | 5.12500 | % | 27,673.31 | 11,529.75 | 6,479,604.53 | 6,468,074.78 | 02/06/2028 | 0 | 0 | 0 | ||||
30314408 | 36 | LO | Indianapolis | IN | 07/06/2025 | 5.21000 | % | 28,583.33 | 10,007.63 | 6,583,493.24 | 6,573,485.61 | 03/06/2028 | 0 | 0 | 8 | ||||
30314410 | 38 | RT | Chicago | IL | 07/06/2025 | 4.22000 | % | 14,344.23 | 38,209.04 | 4,078,927.14 | 4,040,718.10 | 12/06/2027 | 0 | 0 | 0 | ||||
30314411 | 39 | SS | Carmel | IN | 07/06/2025 | 5.14000 | % | 18,261.38 | 6,554.79 | 4,263,356.21 | 4,256,801.42 | 03/06/2028 | 0 | 0 | 0 | ||||
30314133 | 3 | A12 | N/A | Various | XX | 07/06/2025 | 4.89000 | % | 137,668.91 | 47,872.76 | 33,783,782.75 | 33,735,909.99 | 02/06/2028 | 0 | 0 | 8 | |||
30314134 | 3 | A13 | N/A | Various | XX | 07/06/2025 | 4.89000 | % | 59,000.96 | 20,516.90 | 14,478,764.00 | 14,458,247.10 | 02/06/2028 | 0 | 0 | 8 | |||
30314413 | 41 | MF | Vicksburg | MS | 07/06/2025 | 5.17000 | % | 16,451.43 | 7,190.16 | 3,818,513.97 | 3,811,323.81 | 03/06/2028 | 0 | 0 | 0 | ||||
30314414 | 42 | RT | Lawton | OK | 07/06/2025 | 5.23000 | % | 14,046.35 | 6,063.89 | 3,222,871.94 | 3,216,808.05 | 02/06/2028 | 0 | 0 | 0 | ||||
30299562 | 43 | RT | Reno | NV | 07/06/2025 | 4.78500 | % | 12,645.77 | 5,162.04 | 3,171,353.47 | 3,166,191.43 | 03/06/2028 | 0 | 0 | 0 | ||||
30314416 | 45 | N/A | Chicago | IL | 07/06/2025 | 5.31000 | % | 10,475.65 | 4,367.57 | 2,367,378.87 | 2,363,011.30 | 03/06/2028 | 0 | 0 | 0 |
Reports Available at sf.citidirect.com | v. 21.09.28 | Page 14 of 43 | © Copyright 2025 Citigroup |
Benchmark 2018-B3 Commercial Mortgage Trust |
Commercial Mortgage Pass-Through Certificates, Series 2018-B3 |
MORTGAGE LOAN DETAIL |
July 11, 2025 |
Prop | Paid | Beginning | Ending | Payment Workout Mod | |||||||||||||||
Type | Through | Gross | Interest | Principal | Scheduled | Scheduled | Maturity | Status | Strategy Code | ||||||||||
Loan ID | OMCR | (1) | City | State | Date | Coupon | Payment | Payment | Balance | Balance | Date | (2 | ) | (3 | ) | (4 | ) | ||
30314372 | 4 | A31 | RT | Novi | MI | 06/06/2025 | 4.39850 | % | 160,818.40 | 86,525.99 | 43,874,520.16 | 43,787,994.17 | 03/06/2028 | B | 0 | 0 | |||
30314373 | 5 | A2 | LO | San Francisco | CA | 06/06/2025 | 4.14500 | % | 88,990.38 | 56,753.35 | 25,763,198.44 | 25,706,445.09 | 01/06/2028 | B | 0 | 0 | |||
30314374 | 5 | A4 | LO | San Francisco | CA | 06/06/2025 | 4.14500 | % | 29,663.46 | 18,917.78 | 8,587,733.15 | 8,568,815.37 | 01/06/2028 | B | 0 | 0 | |||
30314375 | 5 | A5 | LO | San Francisco | CA | 06/06/2025 | 4.14500 | % | 29,663.46 | 18,917.78 | 8,587,733.15 | 8,568,815.37 | 01/06/2028 | B | 0 | 0 | |||
30314376 | 6 | LO | Pasadena | CA | 07/06/2025 | 4.82011 | % | 166,596.83 | 83,196.92 | 41,475,442.32 | 41,392,245.40 | 01/06/2028 | 0 | 0 | 0 | ||||
30314377 | 7 | A2C1 | OF | Tempe | AZ | 07/06/2025 | 3.55950 | % | 133,481.25 | - | 45,000,000.00 | 45,000,000.00 | 01/06/2033 | 0 | 0 | 0 | |||
30314378 | 8 | A1 | OF | Lowell | MA | 07/04/2025 | 4.73400 | % | 118,350.00 | - | 30,000,000.00 | 30,000,000.00 | 02/06/2028 | 0 | 0 | 0 | |||
30314380 | 8 | A10 | OF | Lowell | MA | 07/04/2025 | 4.73400 | % | 19,725.00 | - | 5,000,000.00 | 5,000,000.00 | 02/06/2028 | 0 | 0 | 0 | |||
30314379 | 8 | A7 | OF | Lowell | MA | 07/04/2025 | 4.73400 | % | 39,450.00 | - | 10,000,000.00 | 10,000,000.00 | 02/06/2028 | 0 | 0 | 0 | |||
Total | Count = 41 | 3,056,764.93 | 845,996.17 | 803,718,559.95 | 802,872,563.78 |
Reports Available at sf.citidirect.com | v. 21.09.28 | Page 15 of 43 | © Copyright 2025 Citigroup |
Benchmark 2018-B3 Commercial Mortgage Trust |
Commercial Mortgage Pass-Through Certificates, Series 2018-B3 |
NOI DETAIL |
July 11, 2025 |
Property | Ending | Preceding | Most | Most Recent | Most Recent | |||||||
Type | Scheduled | Fiscal | Recent | Financial As of | Financial Asof | |||||||
Loan ID | OMCR | (1) | City | State | Balance | Year NOI | NOI | Start Date | End Date | |||
30314370 | 1 | OF | Los Angeles | CA | 62,000,000.00 | 3,871,456.22 | 4,610,289.01 | Not Available | Not Available | |||
30314384 | 10 | A3 | LO | Rochester | MN | 26,822,005.18 | 11,485,817.00 | 10,397,205.00 | 04/01/2024 | 03/31/2025 | ||
30314385 | 10 | A4B | LO | Rochester | MN | 8,940,668.58 | 11,485,817.00 | 10,397,205.00 | 04/01/2024 | 03/31/2025 | ||
30314387 | 12 | A2 | RT | New York | NY | 35,000,000.00 | 6,658,935.00 | 6,658,935.00 | Not Available | Not Available | ||
30314388 | 13 | N/A | Various | XX | 33,000,000.00 | 3,883,281.46 | 2,210,334.63 | Not Available | Not Available | |||
30299556 | 15 | A2 | OF | New York | NY | 30,000,000.00 | (2,119,551.46 | ) | (491,625.41 | ) | 01/01/2025 | 03/31/2025 |
30314390 | 16 | A2B | OF | Jersey City | NJ | 30,000,000.00 | 13,132,148.43 | 13,240,682.07 | Not Available | Not Available | ||
30314393 | 17 | A3 | MU | Newton | MA | 30,000,000.00 | 11,005,941.13 | 11,005,941.13 | Not Available | Not Available | ||
30299595 | 18 | MU | Philadelphia | PA | 28,500,000.00 | 3,793,855.65 | 3,793,855.65 | Not Available | Not Available | |||
30314394 | 19 | RT | Orlando | FL | 25,689,601.40 | 3,154,431.47 | 2,727,441.07 | Not Available | Not Available | |||
30314396 | 21 | OF | Brooklyn | NY | 23,376,678.79 | 3,051,001.25 | 3,051,001.25 | Not Available | Not Available | |||
30314397 | 22 | A1 | OF | Various | XX | 21,868,812.44 | 658,359.83 | 3,707,737.71 | 04/01/2024 | 03/31/2025 | ||
30314399 | 23 | RT | Asheville | NC | 22,309,161.66 | 2,512,770.66 | 2,512,770.66 | Not Available | Not Available | |||
30314400 | 24 | MF | Southgate | MI | 17,996,890.63 | 1,646,800.27 | 1,619,499.29 | Not Available | Not Available | |||
30314401 | 25 | MF | Brunswick | OH | 17,374,254.39 | 2,601,306.38 | 840,567.96 | 01/01/2025 | 03/31/2025 | |||
30314402 | 26 | RT | Kennesaw | GA | 15,093,817.97 | 2,047,545.06 | 2,047,545.06 | Not Available | Not Available | |||
30314403 | 27 | LO | Sacramento | CA | 15,021,903.07 | 1,925,610.30 | 1,925,610.30 | Not Available | Not Available | |||
30314404 | 28 | OF | Hilliard | OH | 14,173,379.43 | 970,550.59 | 952,545.96 | Not Available | Not Available | |||
30314406 | 30 | RT | Birmingham | AL | 14,750,000.00 | 1,440,912.05 | 1,440,912.05 | Not Available | Not Available | |||
30299392 | 31 | OF | Brisbane | CA | 12,527,080.89 | 1,557,756.70 | 1,557,756.70 | Not Available | Not Available | |||
30299513 | 32 | OF | Berkeley | CA | 12,000,000.00 | 1,656,861.03 | 1,518,918.96 | Not Available | Not Available | |||
30299465 | 34 | RT | Sacramento | CA | 6,313,422.36 | 644,731.91 | 644,531.61 | Not Available | Not Available | |||
30299466 | 35 | SS | Park City | UT | 6,468,074.78 | 1,212,621.47 | 1,212,621.47 | Not Available | Not Available | |||
30314408 | 36 | LO | Indianapolis | IN | 6,573,485.61 | 1,056,306.52 | 964,034.52 | 04/01/2024 | 03/31/2025 | |||
30314410 | 38 | RT | Chicago | IL | 4,040,718.10 | 978,830.00 | 978,830.00 | Not Available | Not Available | |||
30314411 | 39 | SS | Carmel | IN | 4,256,801.42 | 359,509.58 | 346,544.39 | Not Available | Not Available | |||
30314133 | 3 | A12 | N/A | Various | XX | 33,735,909.99 | 27,800,816.90 | 352,270.87 | 01/01/2024 | 12/31/2024 | ||
30314134 | 3 | A13 | N/A | Various | XX | 14,458,247.10 | 27,800,816.90 | 352,270.87 | 01/01/2024 | 12/31/2024 | ||
30314413 | 41 | MF | Vicksburg | MS | 3,811,323.81 | 464,616.04 | 136,698.84 | Not Available | Not Available | |||
30314414 | 42 | RT | Lawton | OK | 3,216,808.05 | 336,608.56 | 336,608.56 | Not Available | Not Available | |||
30299562 | 43 | RT | Reno | NV | 3,166,191.43 | 452,314.63 | 508,406.76 | Not Available | Not Available | |||
30314416 | 45 | N/A | Chicago | IL | 2,363,011.30 | 197,579.43 | 196,246.61 | Not Available | Not Available | |||
Reports Available at sf.citidirect.com | v. 21.09.28 | Page 16 of 43 | © Copyright 2025 Citigroup |
Benchmark 2018-B3 Commercial Mortgage Trust |
Commercial Mortgage Pass-Through Certificates, Series 2018-B3 |
NOI DETAIL |
July 11, 2025 |
Property | Ending | Preceding | Most | Most Recent | Most Recent | |||||||
Type | Scheduled | Fiscal | Recent | Financial As of | Financial Asof | |||||||
Loan ID | OMCR | (1) | City | State | Balance | Year NOI | NOI | Start Date | End Date | |||
30314372 | 4 | A31 | RT | Novi | MI | 43,787,994.17 | 27,950,271.84 | 27,950,271.84 | Not Available | Not Available | ||
30314373 | 5 | A2 | LO | San Francisco | CA | 25,706,445.09 | (6,853,653.00 | ) | (6,853,653.00 | ) | Not Available | Not Available |
30314374 | 5 | A4 | LO | San Francisco | CA | 8,568,815.37 | (6,853,653.00 | ) | (6,853,653.00 | ) | Not Available | Not Available |
30314375 | 5 | A5 | LO | San Francisco | CA | 8,568,815.37 | (6,853,653.00 | ) | (6,853,653.00 | ) | Not Available | Not Available |
30314376 | 6 | LO | Pasadena | CA | 41,392,245.40 | 3,330,976.40 | 3,648,680.12 | Not Available | Not Available | |||
30314377 | 7 | A2C1 | OF | Tempe | AZ | 45,000,000.00 | 58,065,878.00 | 58,056,750.67 | Not Available | Not Available | ||
30314378 | 8 | A1 | OF | Lowell | MA | 30,000,000.00 | 14,885,545.59 | 16,569,373.00 | 01/01/2025 | 03/31/2025 | ||
30314380 | 8 | A10 | OF | Lowell | MA | 5,000,000.00 | 14,885,545.59 | 16,569,373.00 | 01/01/2025 | 03/31/2025 | ||
30314379 | 8 | A7 | OF | Lowell | MA | 10,000,000.00 | 14,885,545.59 | 16,569,373.00 | 01/01/2025 | 03/31/2025 | ||
Total | Count = 41 | 802,872,563.78 | 261,169,161.97 | 210,557,056.18 |
Reports Available at sf.citidirect.com | v. 21.09.28 | Page 17 of 43 | © Copyright 2025 Citigroup |
Benchmark 2018-B3 Commercial Mortgage Trust |
Commercial Mortgage Pass-Through Certificates, Series 2018-B3 |
DELINQUENCY LOAN DETAIL |
July 11, 2025 |
Actual | Paid | Current P&I | Total P&I | Cumulative | Other Expense | Payment Workout | Most Recent | |||||||||
Principal | Through | Advances | Advances | Accrued Unpaid | Advances | Status | Strategy | Special Serv | Foreclosure | Bankruptcy | REO | |||||
Loan ID | OMCR | Balance | Date | (Net of ASER) Outstanding | Interest Advances | Outstanding | (2 | ) | (3 | ) | Transfer Date | Date | Date | Date | ||
30299556 | 15 | A2 | 30,000,000.00 | 04/06/2024 | 26,686.16 | 592,844.22 | 30,337.60 | - | 3 | 2 | 06/08/2023 | 09/20/2023 | ||||
30314390 | 16 | A2B | 30,000,000.00 | 06/01/2025 | 103,500.00 | 103,375.00 | - | - | B | 0 | ||||||
30314372 | 4 | A31 | 43,874,520.16 | 06/06/2025 | 247,344.39 | 247,161.57 | - | - | B | 0 | ||||||
30314373 | 5 | A2 | 25,763,198.44 | 06/06/2025 | 145,743.73 | 145,636.39 | - | - | B | 0 | ||||||
30314374 | 5 | A4 | 8,587,733.15 | 06/06/2025 | 48,581.24 | 48,545.46 | - | - | B | 0 | ||||||
30314375 | 5 | A5 | 8,587,733.15 | 06/06/2025 | 48,581.24 | 48,545.46 | - | - | B | 0 | ||||||
Total | Count = 6 | 146,813,184.90 | 620,436.76 | 1,186,108.10 | 30,337.60 | - |
Reports Available at sf.citidirect.com | v. 21.09.28 | Page 18 of 43 | © Copyright 2025 Citigroup |
Benchmark 2018-B3 Commercial Mortgage Trust |
Commercial Mortgage Pass-Through Certificates, Series 2018-B3 |
COLLATERAL PERFORMANCE - DELINQUENCY AND LOAN STATUS DETAIL |
|
July 11, 2025 |
Delinquent | |||||||||||||||||||||||||||||
(Does not include loans in Bankruptcy, Foreclosure, or REO) | |||||||||||||||||||||||||||||
30 | Day | 60 | Day | 90 | Day | 120 | + Day | Bankruptcy | Foreclosure | REO | |||||||||||||||||||
Distribution | |||||||||||||||||||||||||||||
Date | Count | Balance | Count | Balance | Count | Balance | Count | Balance | Count | Balance | Count | Balance | Count | Balance | |||||||||||||||
0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | ||||||||||||||||
07/11/2025 | |||||||||||||||||||||||||||||
0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 2.4 | % | 0.0 | % | 0.0 | % | 0.0 | % | ||
0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | ||||||||||||||||
06/12/2025 | |||||||||||||||||||||||||||||
0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 2.4 | % | 0.0 | % | 0.0 | % | 0.0 | % | 2.4 | % | 0.0 | % | 0.0 | % | 0.0 | % | ||
0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | ||||||||||||||||
05/12/2025 | |||||||||||||||||||||||||||||
0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 2.4 | % | 0.0 | % | 0.0 | % | 0.0 | % | 2.4 | % | 0.0 | % | 0.0 | % | 0.0 | % | ||
0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | ||||||||||||||||
04/11/2025 | |||||||||||||||||||||||||||||
0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 2.4 | % | 0.0 | % | 0.0 | % | 0.0 | % | 2.4 | % | 0.0 | % | 0.0 | % | 0.0 | % | ||
0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | ||||||||||||||||
03/12/2025 | |||||||||||||||||||||||||||||
0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 2.3 | % | 0.0 | % | 0.0 | % | 0.0 | % | 2.3 | % | 0.0 | % | 0.0 | % | 0.0 | % | ||
0 | 0 | 1 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | ||||||||||||||||
02/12/2025 | |||||||||||||||||||||||||||||
0.0 | % | 0.0 | % | 2.3 | % | 0.0 | % | 0.0 | % | 0.0 | % | 2.3 | % | 0.0 | % | 0.0 | % | 0.0 | % | 2.3 | % | 0.0 | % | 0.0 | % | 0.0 | % | ||
1 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | ||||||||||||||||
01/13/2025 | |||||||||||||||||||||||||||||
2.3 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 2.3 | % | 0.0 | % | 0.0 | % | 0.0 | % | 2.3 | % | 0.0 | % | 0.0 | % | 0.0 | % | ||
0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | ||||||||||||||||
12/12/2024 | |||||||||||||||||||||||||||||
0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 2.3 | % | 0.0 | % | 0.0 | % | 0.0 | % | 2.3 | % | 0.0 | % | 0.0 | % | 0.0 | % | ||
0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | ||||||||||||||||
11/13/2024 | |||||||||||||||||||||||||||||
0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 2.3 | % | 0.0 | % | 0.0 | % | 0.0 | % | 2.3 | % | 0.0 | % | 0.0 | % | 0.0 | % | ||
0 | 0 | 0 | 0 | 0 | 0 | 2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||
10/11/2024 | |||||||||||||||||||||||||||||
0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 4.7 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | ||
0 | 0 | 0 | 0 | 1 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||
09/12/2024 | |||||||||||||||||||||||||||||
0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 2.3 | % | 0.0 | % | 2.3 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | ||
1 | 0 | 0 | 0 | 1 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||
08/12/2024 | |||||||||||||||||||||||||||||
2.2 | % | 0.0 | % | 0.0 | % | 0.0 | % | 2.2 | % | 0.0 | % | 2.2 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % |
Reports Available at sf.citidirect.com | v. 21.09.28 | Page 19 of 43 | © Copyright 2025 Citigroup |
Benchmark 2018-B3 Commercial Mortgage Trust |
Commercial Mortgage Pass-Through Certificates, Series 2018-B3 |
APPRAISAL REDUCTION DETAIL |
July 11, 2025 |
Beginning | Ending | Appraisal | Appraisal | Most Recent | Cumulative | ||||
Loan ID | OMCR | Property Name | Scheduled Balance | Scheduled Balance | Reduction Amount | Reduction Date | ASER Amount | ASER Amount | |
30299556 | 15 | A2 | 315-325 W 36th Street | 30,000,000.00 | 30,000,000.00 | 22,917,022.71 | 02/06/2025 | 85,938.84 | 1,117,155.78 |
Reports Available at sf.citidirect.com | v. 21.09.28 | Page 20 of 43 | © Copyright 2025 Citigroup |
Benchmark 2018-B3 Commercial Mortgage Trust |
Commercial Mortgage Pass-Through Certificates, Series 2018-B3 |
HISTORICAL APPRAISAL REDUCTION DETAIL |
July 11, 2025 |
Distribution | Beginning | Ending | Appraisal | Appraisal | Most Recent | Cumulative | |||||
Date | Loan ID | OMCR | Property Name | Scheduled Balance Scheduled Balance Reduction Amount Reduction Date | ASER Amount | ASER Amount | |||||
7/11/2025 | 30299556 | 15 | A2 | 315-325 W 36th Street | 30,000,000.00 | 30,000,000.00 | 22,917,022.71 | 02/06/2025 | 85,938.84 | 1,117,155.78 | |
6/12/2025 | 30299556 | 15 | A2 | 315-325 W 36th Street | 30,000,000.00 | 30,000,000.00 | 22,917,022.71 | 02/06/2025 | 88,803.46 | 1,031,216.94 | |
6/12/2025 | 30314412 | 40 | The Stimson Building | 4,048,715.62 | - | 1,012,178.91 | 06/06/2025 | - | - | ||
5/12/2025 | 30299556 | 15 | A2 | 315-325 W 36th Street | 30,000,000.00 | 30,000,000.00 | 22,917,022.71 | 02/06/2025 | 85,938.84 | 942,413.48 | |
5/12/2025 | 30314412 | 40 | The Stimson Building | 4,048,715.62 | 4,048,715.62 | 3,477,241.06 | 10/06/2023 | - | 48,654.99 | ||
4/11/2025 | 30299556 | 15 | A2 | 315-325 W 36th Street | 30,000,000.00 | 30,000,000.00 | 22,917,022.71 | 02/06/2025 | 88,803.46 | 856,474.64 | |
4/11/2025 | 30314412 | 40 | The Stimson Building | 4,048,715.62 | 4,048,715.62 | 3,477,241.06 | 10/06/2023 | - | 48,654.99 | ||
3/12/2025 | 30299556 | 15 | A2 | 315-325 W 36th Street | 30,000,000.00 | 30,000,000.00 | 22,917,022.71 | 02/06/2025 | 80,209.58 | 767,671.18 | |
3/12/2025 | 30314412 | 40 | The Stimson Building | 4,048,715.62 | 4,048,715.62 | 3,477,241.06 | 10/06/2023 | - | - | ||
2/12/2025 | 30299556 | 15 | A2 | 315-325 W 36th Street | 30,000,000.00 | 30,000,000.00 | 22,917,022.71 | 02/06/2025 | 88,803.46 | 687,461.60 | |
2/12/2025 | 30314412 | 40 | The Stimson Building | 4,048,715.62 | 4,048,715.62 | 3,477,241.06 | 10/06/2023 | - | 48,654.99 | ||
1/13/2025 | 30299556 | 15 | A2 | 315-325 W 36th Street | 30,000,000.00 | 30,000,000.00 | 17,762,504.56 | 06/06/2024 | 68,829.71 | 598,658.14 | |
1/13/2025 | 30314412 | 40 | The Stimson Building | 4,048,715.62 | 4,048,715.62 | 3,477,241.06 | 10/06/2023 | - | 48,654.99 | ||
12/12/2024 | 30299556 | 15 | A2 | 315-325 W 36th Street | 30,000,000.00 | 30,000,000.00 | 17,762,504.56 | 06/06/2024 | 66,609.39 | 529,828.43 | |
12/12/2024 | 30314412 | 40 | The Stimson Building | 4,048,715.62 | 4,048,715.62 | 3,477,241.06 | 10/06/2023 | - | 48,654.99 | ||
11/13/2024 | 30299556 | 15 | A2 | 315-325 W 36th Street | 30,000,000.00 | 30,000,000.00 | 17,762,504.56 | 06/06/2024 | 68,829.71 | 463,219.04 | |
11/13/2024 | 30314412 | 40 | The Stimson Building | 4,048,715.62 | 4,048,715.62 | 3,477,241.06 | 10/06/2023 | - | 48,654.99 | ||
10/11/2024 | 30299556 | 15 | A2 | 315-325 W 36th Street | 30,000,000.00 | 30,000,000.00 | 17,762,504.56 | 06/06/2024 | 66,609.39 | 394,389.33 | |
10/11/2024 | 30314412 | 40 | The Stimson Building | 4,048,715.62 | 4,048,715.62 | 3,477,241.06 | 10/06/2023 | - | 48,654.99 | ||
9/12/2024 | 30314386 | 11 | Various | 22,524,753.14 | - | - | 07/08/2024 | - | - | ||
9/12/2024 | 30299556 | 15 | A2 | 315-325 W 36th Street | 30,000,000.00 | 30,000,000.00 | 17,762,504.56 | 06/06/2024 | 68,829.71 | 327,779.94 | |
9/12/2024 | 30314412 | 40 | The Stimson Building | 4,048,715.62 | 4,048,715.62 | 3,477,241.06 | 10/06/2023 | - | 14,974.60 | ||
8/12/2024 | 30314386 | 11 | Various | 22,641,318.47 | 22,524,753.14 | - | 07/08/2024 | - | - | ||
8/12/2024 | 30299556 | 15 | A2 | 315-325 W 36th Street | 30,000,000.00 | 30,000,000.00 | 17,762,504.56 | 06/06/2024 | 68,829.71 | 258,950.23 | |
8/12/2024 | 30314412 | 40 | The Stimson Building | 4,048,715.62 | 4,048,715.62 | 3,477,241.06 | 10/06/2023 | - | 14,974.60 | ||
7/12/2024 | 30314386 | 11 | Various | 22,760,457.87 | 22,641,318.47 | - | 07/08/2024 | - | - | ||
7/12/2024 | 30299556 | 15 | A2 | 315-325 W 36th Street | 30,000,000.00 | 30,000,000.00 | 17,762,504.56 | 06/06/2024 | 66,609.39 | 190,120.52 | |
7/12/2024 | 30314412 | 40 | The Stimson Building | 4,048,715.62 | 4,048,715.62 | 3,477,241.06 | 10/06/2023 | - | 14,974.60 | ||
6/12/2024 | 30314386 | 11 | Various | 22,876,040.89 | 22,760,457.87 | - | 10/06/2023 | - | - | ||
6/12/2024 | 30299556 | 15 | A2 | 315-325 W 36th Street | 30,000,000.00 | 30,000,000.00 | 17,762,504.56 | 06/06/2024 | 68,829.71 | 123,511.13 | |
6/12/2024 | 30314412 | 40 | The Stimson Building | 4,048,715.62 | 4,048,715.62 | 3,477,241.06 | 10/06/2023 | - | 48,654.99 | ||
5/10/2024 | 30314386 | 11 | Various | 37,514,046.46 | 22,876,040.89 | - | 10/06/2023 | (36,881.75 | ) | - | |
5/10/2024 | 30299556 | 15 | A2 | 315-325 W 36th Street | 30,000,000.00 | 30,000,000.00 | 14,581,712.91 | 10/06/2023 | 54,681.42 | 54,681.42 |
Reports Available at sf.citidirect.com | v. 21.09.28 | Page 21 of 43 | © Copyright 2025 Citigroup |
Benchmark 2018-B3 Commercial Mortgage Trust |
Commercial Mortgage Pass-Through Certificates, Series 2018-B3 |
HISTORICAL APPRAISAL REDUCTION DETAIL |
July 11, 2025 |
Distribution | Beginning | Ending | Appraisal | Appraisal | Most Recent | Cumulative | |||||
Date | Loan ID | OMCR | Property Name | Scheduled Balance Scheduled Balance Reduction Amount Reduction Date | ASER Amount | ASER Amount | |||||
5/10/2024 | 30314412 | 40 | The Stimson Building | 4,048,715.62 | 4,048,715.62 | 3,477,241.06 | 10/06/2023 | - | 48,654.99 | ||
4/12/2024 | 30314386 | 11 | Various | 37,568,143.03 | 37,514,046.46 | - | 10/06/2023 | - | 36,881.75 | ||
4/12/2024 | 30299556 | 15 | A2 | 315-325 W 36th Street | 30,000,000.00 | 30,000,000.00 | 14,581,712.91 | 10/06/2023 | - | - | |
4/12/2024 | 30314412 | 40 | The Stimson Building | 4,048,715.62 | 4,048,715.62 | 3,477,241.06 | 10/06/2023 | - | 48,654.99 | ||
3/12/2024 | 30314386 | 11 | Various | 37,632,132.48 | 37,568,143.03 | - | 10/06/2023 | - | 36,881.75 | ||
3/12/2024 | 30299556 | 15 | A2 | 315-325 W 36th Street | 30,000,000.00 | 30,000,000.00 | 14,581,712.91 | 10/06/2023 | - | - | |
3/12/2024 | 30314412 | 40 | The Stimson Building | 4,048,715.62 | 4,048,715.62 | 3,477,241.06 | 10/06/2023 | - | 48,654.99 | ||
2/12/2024 | 30314386 | 11 | Various | 37,685,736.92 | 37,632,132.48 | - | 10/06/2023 | - | 36,881.75 | ||
2/12/2024 | 30299556 | 15 | A2 | 315-325 W 36th Street | 30,000,000.00 | 30,000,000.00 | 14,581,712.91 | 10/06/2023 | - | - | |
2/12/2024 | 30314412 | 40 | The Stimson Building | 4,048,715.62 | 4,048,715.62 | 3,477,241.06 | 10/06/2023 | - | 48,654.99 | ||
1/12/2024 | 30314386 | 11 | Various | 37,739,117.96 | 37,685,736.92 | - | 10/06/2023 | - | 36,881.75 | ||
1/12/2024 | 30299556 | 15 | A2 | 315-325 W 36th Street | 30,000,000.00 | 30,000,000.00 | 14,581,712.91 | 10/06/2023 | - | - | |
1/12/2024 | 30314412 | 40 | The Stimson Building | 4,048,715.62 | 4,048,715.62 | 3,477,241.06 | 10/06/2023 | - | 48,654.99 | ||
12/12/2023 | 30314386 | 11 | Various | 37,797,357.91 | 37,739,117.96 | - | 10/06/2023 | - | 36,881.75 | ||
12/12/2023 | 30299556 | 15 | A2 | 315-325 W 36th Street | 30,000,000.00 | 30,000,000.00 | 14,581,712.91 | 10/06/2023 | - | - | |
12/12/2023 | 30314412 | 40 | The Stimson Building | 4,048,715.62 | 4,048,715.62 | 3,477,241.06 | 10/06/2023 | - | 48,654.99 | ||
11/10/2023 | 30314386 | 11 | Various | 37,850,273.76 | 37,797,357.91 | 8,853,834.07 | 10/06/2023 | 36,881.75 | 36,881.75 | ||
11/10/2023 | 30299556 | 15 | A2 | 315-325 W 36th Street | 30,000,000.00 | 30,000,000.00 | 14,581,712.91 | 10/06/2023 | (54,681.42 | ) | - |
11/10/2023 | 30314412 | 40 | The Stimson Building | 4,055,687.58 | 4,048,715.62 | 3,751,855.57 | 10/06/2023 | 14,974.60 | 48,654.99 | ||
10/13/2023 | 30299556 | 15 | A2 | 315-325 W 36th Street | 30,000,000.00 | 30,000,000.00 | 14,581,712.91 | 10/06/2023 | 54,681.42 | 54,681.42 | |
10/13/2023 | 30314412 | 40 | The Stimson Building | 4,063,153.41 | 4,055,687.58 | - | 06/06/2022 | - | 33,680.39 | ||
9/12/2023 | 30314412 | 40 | The Stimson Building | 4,070,067.92 | 4,063,153.41 | - | 06/06/2022 | - | 33,680.39 | ||
8/11/2023 | 30314412 | 40 | The Stimson Building | 4,076,954.91 | 4,070,067.92 | - | 06/06/2022 | - | 33,680.39 | ||
7/12/2023 | 30314412 | 40 | The Stimson Building | 4,084,338.82 | 4,076,954.91 | - | 06/06/2022 | - | 33,680.39 | ||
6/12/2023 | 30314394 | 19 | Dellagio Town Center | 26,714,424.21 | 26,679,016.58 | - | 08/06/2021 | - | - | ||
6/12/2023 | 30314403 | 27 | Residence Inn Sacramento | 15,687,307.84 | 15,664,323.10 | - | 11/06/2020 | - | - | ||
6/12/2023 | 30314412 | 40 | The Stimson Building | 4,091,169.02 | 4,084,338.82 | - | 06/06/2022 | - | 33,680.39 | ||
5/12/2023 | 30314394 | 19 | Dellagio Town Center | 26,753,365.73 | 26,714,424.21 | - | 08/06/2021 | - | - | ||
5/12/2023 | 30314403 | 27 | Residence Inn Sacramento | 15,712,466.10 | 15,687,307.84 | - | 11/06/2020 | - | - | ||
5/12/2023 | 30314412 | 40 | The Stimson Building | 4,098,498.18 | 4,091,169.02 | - | 06/06/2022 | - | 33,680.39 | ||
4/13/2023 | 30314394 | 19 | Dellagio Town Center | 26,788,455.89 | 26,753,365.73 | - | 08/06/2021 | - | - | ||
4/13/2023 | 30314403 | 27 | Residence Inn Sacramento | 15,735,234.58 | 15,712,466.10 | - | 11/06/2020 | - | - | ||
4/13/2023 | 30314412 | 40 | The Stimson Building | 4,105,272.03 | 4,098,498.18 | - | 06/06/2022 | - | 33,680.39 |
Reports Available at sf.citidirect.com | v. 21.09.28 | Page 22 of 43 | © Copyright 2025 Citigroup |
Benchmark 2018-B3 Commercial Mortgage Trust |
Commercial Mortgage Pass-Through Certificates, Series 2018-B3 |
HISTORICAL APPRAISAL REDUCTION DETAIL |
July 11, 2025 |
Distribution | Beginning | Ending | Appraisal | Appraisal | Most Recent | Cumulative | |||
Date | Loan ID | OMCR | Property Name | Scheduled Balance Scheduled Balance Reduction Amount Reduction Date | ASER Amount | ASER Amount | |||
3/10/2023 | 30314394 | 19 | Dellagio Town Center | 26,834,484.97 | 26,788,455.89 | - | 08/06/2021 | - | - |
3/10/2023 | 30314403 | 27 | Residence Inn Sacramento | 15,764,753.81 | 15,735,234.58 | - | 11/06/2020 | - | - |
3/10/2023 | 30314412 | 40 | The Stimson Building | 4,113,603.18 | 4,105,272.03 | - | 06/06/2022 | - | 33,680.39 |
2/10/2023 | 30314394 | 19 | Dellagio Town Center | 26,869,228.75 | 26,834,484.97 | - | 08/06/2021 | - | - |
2/10/2023 | 30314403 | 27 | Residence Inn Sacramento | 15,787,287.42 | 15,764,753.81 | - | 11/06/2020 | - | - |
2/10/2023 | 30314412 | 40 | The Stimson Building | 4,120,316.91 | 4,113,603.18 | - | 06/06/2022 | - | 33,680.39 |
1/12/2023 | 30314394 | 19 | Dellagio Town Center | 26,903,824.17 | 26,869,228.75 | - | 08/06/2021 | - | - |
1/12/2023 | 30314403 | 27 | Residence Inn Sacramento | 15,809,719.81 | 15,787,287.42 | - | 11/06/2020 | - | - |
1/12/2023 | 30314412 | 40 | The Stimson Building | 4,127,003.93 | 4,120,316.91 | - | 06/06/2022 | - | 33,680.39 |
12/12/2022 | 30314394 | 19 | Dellagio Town Center | 26,941,982.93 | 26,903,824.17 | - | 08/06/2021 | - | - |
12/12/2022 | 30314403 | 27 | Residence Inn Sacramento | 15,834,345.86 | 15,809,719.81 | - | 11/06/2020 | - | - |
12/12/2022 | 30314412 | 40 | The Stimson Building | 4,134,195.07 | 4,127,003.93 | - | 06/06/2022 | - | 33,680.39 |
11/14/2022 | 30314412 | 40 | The Stimson Building | 4,140,826.86 | 4,134,195.07 | - | 06/06/2022 | - | 33,680.39 |
10/13/2022 | 30314412 | 40 | The Stimson Building | 4,147,964.75 | 4,140,826.86 | - | 06/06/2022 | - | 33,680.39 |
9/12/2022 | 30314412 | 40 | The Stimson Building | 4,154,541.74 | 4,147,964.75 | - | 06/06/2022 | - | 33,680.39 |
8/12/2022 | 30314412 | 40 | The Stimson Building | 4,161,092.55 | 4,154,541.74 | - | 06/06/2022 | - | 33,680.39 |
7/12/2022 | 30314412 | 40 | The Stimson Building | 4,168,152.38 | 4,161,092.55 | - | 06/06/2022 | - | 33,680.39 |
6/10/2022 | 30314412 | 40 | The Stimson Building | 4,174,649.03 | 4,168,152.38 | - | 06/06/2022 | - | 37,838.47 |
5/12/2022 | 30314412 | 40 | The Stimson Building | 4,181,656.65 | 4,174,649.03 | - | 05/06/2022 | - | 37,838.47 |
4/12/2022 | 30314412 | 40 | The Stimson Building | 4,188,099.56 | 4,181,656.65 | - | 07/06/2021 | - | 37,838.47 |
3/11/2022 | 30314412 | 40 | The Stimson Building | 4,196,132.87 | 4,188,099.56 | - | 07/06/2021 | - | 37,838.47 |
2/11/2022 | 30314412 | 40 | The Stimson Building | 4,202,518.17 | 4,196,132.87 | - | 07/06/2021 | - | 37,838.47 |
1/12/2022 | 30314412 | 40 | The Stimson Building | 4,208,878.05 | 4,202,518.17 | - | 07/06/2021 | - | 37,838.47 |
12/10/2021 | 30314412 | 40 | The Stimson Building | 4,215,753.83 | 4,208,878.05 | - | 07/06/2021 | - | 37,838.47 |
11/15/2021 | 30314412 | 40 | The Stimson Building | 4,222,061.04 | 4,215,753.83 | - | 07/06/2021 | - | 37,838.47 |
10/13/2021 | 30314412 | 40 | The Stimson Building | 4,228,886.04 | 4,222,061.04 | - | 07/06/2021 | - | 37,838.47 |
9/13/2021 | 30314394 | 19 | Dellagio Town Center | 27,470,348.63 | 27,438,182.65 | - | 08/06/2021 | - | - |
9/13/2021 | 30314412 | 40 | The Stimson Building | 4,235,140.99 | 4,228,886.04 | - | 07/06/2021 | - | 37,838.47 |
8/12/2021 | 30314394 | 19 | Dellagio Town Center | 27,502,377.26 | 27,470,348.63 | - | 08/06/2021 | - | - |
8/12/2021 | 30314412 | 40 | The Stimson Building | 4,241,371.05 | 4,235,140.99 | - | 07/06/2021 | - | 37,838.47 |
7/12/2021 | 30314394 | 19 | Dellagio Town Center | 27,538,062.29 | 27,502,377.26 | - | 07/06/2021 | - | - |
7/12/2021 | 30314412 | 40 | The Stimson Building | 4,248,121.67 | 4,241,371.05 | - | 07/06/2021 | - | 37,838.47 |
6/11/2021 | 30314394 | 19 | Dellagio Town Center | 27,569,801.78 | 27,538,062.29 | - | 06/07/2021 | - | - |
Reports Available at sf.citidirect.com | v. 21.09.28 | Page 23 of 43 | © Copyright 2025 Citigroup |
Benchmark 2018-B3 Commercial Mortgage Trust |
Commercial Mortgage Pass-Through Certificates, Series 2018-B3 |
HISTORICAL APPRAISAL REDUCTION DETAIL |
July 11, 2025 |
Distribution | Beginning | Ending | Appraisal | Appraisal | Most Recent | Cumulative | |||
Date | Loan ID | OMCR | Property Name | Scheduled Balance Scheduled Balance Reduction Amount Reduction Date | ASER Amount | ASER Amount | |||
6/11/2021 | 30314412 | 40 | The Stimson Building | 4,254,300.07 | 4,248,121.67 | 1,076,523.92 | 10/06/2020 | 4,296.67 | 37,838.47 |
5/12/2021 | 30314394 | 19 | Dellagio Town Center | 27,605,208.16 | 27,569,801.78 | - | 05/06/2021 | - | - |
5/12/2021 | 30314412 | 40 | The Stimson Building | 4,261,000.89 | 4,254,300.07 | 1,076,523.92 | 10/06/2020 | 4,158.07 | 33,541.80 |
4/12/2021 | 30314394 | 19 | Dellagio Town Center | 27,636,660.94 | 27,605,208.16 | - | 04/06/2021 | - | - |
4/12/2021 | 30314412 | 40 | The Stimson Building | 4,267,128.03 | 4,261,000.89 | 1,076,523.92 | 10/06/2020 | 4,296.68 | 29,383.73 |
3/12/2021 | 30314394 | 19 | Dellagio Town Center | 27,679,417.32 | 27,636,660.94 | - | 03/08/2021 | - | - |
3/12/2021 | 30314403 | 27 | Residence Inn Sacramento | 16,309,900.51 | 16,282,603.06 | - | 11/06/2020 | - | - |
3/12/2021 | 30314412 | 40 | The Stimson Building | 4,274,877.16 | 4,267,128.03 | 1,076,523.92 | 10/06/2020 | 3,880.87 | 25,087.05 |
2/12/2021 | 30314394 | 19 | Dellagio Town Center | 27,710,553.22 | 27,679,417.32 | - | 02/08/2021 | - | - |
2/12/2021 | 30314403 | 27 | Residence Inn Sacramento | 16,329,985.35 | 16,309,900.51 | - | 11/06/2020 | - | - |
2/12/2021 | 30314412 | 40 | The Stimson Building | 4,280,949.08 | 4,274,877.16 | 1,076,523.92 | 10/06/2020 | 4,296.68 | 21,206.68 |
1/12/2021 | 30314394 | 19 | Dellagio Town Center | 27,741,556.17 | 27,710,553.22 | - | 01/06/2021 | - | - |
1/12/2021 | 30314403 | 27 | Residence Inn Sacramento | 16,349,979.97 | 16,329,985.35 | - | 11/06/2020 | - | - |
1/12/2021 | 30314412 | 40 | The Stimson Building | 4,286,996.84 | 4,280,949.08 | 1,076,523.92 | 10/06/2020 | 4,296.67 | 16,909.50 |
12/11/2020 | 30314394 | 19 | Dellagio Town Center | 27,776,252.71 | 27,741,556.17 | - | 12/07/2020 | - | - |
12/11/2020 | 30314403 | 27 | Residence Inn Sacramento | 16,372,257.14 | 16,349,979.97 | - | 11/06/2020 | - | - |
12/11/2020 | 30314412 | 40 | The Stimson Building | 4,293,571.72 | 4,286,996.84 | 1,076,523.92 | 10/06/2020 | 4,158.07 | 12,612.83 |
11/13/2020 | 30314403 | 27 | Residence Inn Sacramento | 16,392,061.87 | 16,372,257.14 | - | 11/06/2020 | - | - |
11/13/2020 | 30314412 | 40 | The Stimson Building | 4,299,569.24 | 4,293,571.72 | 1,076,523.92 | 10/06/2020 | 4,296.68 | 4,296.68 |
Reports Available at sf.citidirect.com | v. 21.09.28 | Page 24 of 43 | © Copyright 2025 Citigroup |
Benchmark 2018-B3 Commercial Mortgage Trust |
Commercial Mortgage Pass-Through Certificates, Series 2018-B3 |
LOAN MODIFICATION DETAIL |
July 11, 2025 |
Modification | Modification | |||||
Loan ID | OMCR | Property Name | Date | Code (4) | ||
30314394 | 19 | Dellagio Town Center | 06/23/2021 | 4 | ||
30314403 | 27 | Residence Inn Sacramento | 10/06/2020 | 8 | ||
30314408 | 36 | Courtyard Indy | 04/07/2021 | 8 | ||
30314133 | 3 | A12 | Various | 12/08/2023 | 8 | |
30314134 | 3 | A13 | Various | 12/08/2023 | 8 | |
Total | Count = 5 |
Reports Available at sf.citidirect.com | v. 21.09.28 | Page 25 of 43 | © Copyright 2025 Citigroup |
Benchmark 2018-B3 Commercial Mortgage Trust |
Commercial Mortgage Pass-Through Certificates, Series 2018-B3 |
HISTORICAL LOAN MODIFICATION DETAIL |
July 11, 2025 |
Distribution | Modification | Modification | ||||
Date | Loan ID | OMCR | Property Name | Date | Code (4) | |
07/11/2025 | 30314394 | 19 | Dellagio Town Center | 06/23/2021 | 4 | |
07/11/2025 | 30314403 | 27 | Residence Inn Sacramento | 10/06/2020 | 8 | |
07/11/2025 | 30314408 | 36 | Courtyard Indy | 04/07/2021 | 8 | |
07/11/2025 | 30314133 | 3 | A12 | Various | 12/08/2023 | 8 |
07/11/2025 | 30314134 | 3 | A13 | Various | 12/08/2023 | 8 |
06/12/2025 | 30314394 | 19 | Dellagio Town Center | 06/23/2021 | 4 | |
06/12/2025 | 30314403 | 27 | Residence Inn Sacramento | 10/06/2020 | 8 | |
06/12/2025 | 30314408 | 36 | Courtyard Indy | 04/07/2021 | 8 | |
06/12/2025 | 30314133 | 3 | A12 | Various | 12/08/2023 | 8 |
06/12/2025 | 30314134 | 3 | A13 | Various | 12/08/2023 | 8 |
05/12/2025 | 30314394 | 19 | Dellagio Town Center | 06/23/2021 | 4 | |
05/12/2025 | 30314403 | 27 | Residence Inn Sacramento | 10/06/2020 | 8 | |
05/12/2025 | 30314408 | 36 | Courtyard Indy | 04/07/2021 | 8 | |
05/12/2025 | 30314133 | 3 | A12 | Various | 12/08/2023 | 8 |
05/12/2025 | 30314134 | 3 | A13 | Various | 12/08/2023 | 8 |
04/11/2025 | 30314394 | 19 | Dellagio Town Center | 06/23/2021 | 4 | |
04/11/2025 | 30314403 | 27 | Residence Inn Sacramento | 10/06/2020 | 8 | |
04/11/2025 | 30314408 | 36 | Courtyard Indy | 04/07/2021 | 8 | |
04/11/2025 | 30314133 | 3 | A12 | Various | 12/08/2023 | 8 |
04/11/2025 | 30314134 | 3 | A13 | Various | 12/08/2023 | 8 |
03/12/2025 | 30314394 | 19 | Dellagio Town Center | 06/23/2021 | 4 | |
03/12/2025 | 30314403 | 27 | Residence Inn Sacramento | 10/06/2020 | 8 | |
03/12/2025 | 30314408 | 36 | Courtyard Indy | 04/07/2021 | 8 | |
03/12/2025 | 30314133 | 3 | A12 | Various | 12/08/2023 | 8 |
03/12/2025 | 30314134 | 3 | A13 | Various | 12/08/2023 | 8 |
02/12/2025 | 30314394 | 19 | Dellagio Town Center | 06/23/2021 | 4 | |
02/12/2025 | 30314403 | 27 | Residence Inn Sacramento | 10/06/2020 | 8 | |
02/12/2025 | 30314408 | 36 | Courtyard Indy | 04/07/2021 | 8 | |
02/12/2025 | 30314133 | 3 | A12 | Various | 12/08/2023 | 8 |
02/12/2025 | 30314134 | 3 | A13 | Various | 12/08/2023 | 8 |
01/13/2025 | 30314394 | 19 | Dellagio Town Center | 06/23/2021 | 4 | |
01/13/2025 | 30314403 | 27 | Residence Inn Sacramento | 10/06/2020 | 8 | |
01/13/2025 | 30314408 | 36 | Courtyard Indy | 04/07/2021 | 8 |
Reports Available at sf.citidirect.com | v. 21.09.28 | Page 26 of 43 | © Copyright 2025 Citigroup |
Benchmark 2018-B3 Commercial Mortgage Trust |
Commercial Mortgage Pass-Through Certificates, Series 2018-B3 |
HISTORICAL LOAN MODIFICATION DETAIL |
July 11, 2025 |
Distribution | Modification | Modification | ||||
Date | Loan ID | OMCR | Property Name | Date | Code (4) | |
01/13/2025 | 30314133 | 3 | A12 | Various | 12/08/2023 | 8 |
01/13/2025 | 30314134 | 3 | A13 | Various | 12/08/2023 | 8 |
12/12/2024 | 30314394 | 19 | Dellagio Town Center | 06/23/2021 | 4 | |
12/12/2024 | 30314403 | 27 | Residence Inn Sacramento | 10/06/2020 | 8 | |
12/12/2024 | 30314408 | 36 | Courtyard Indy | 04/07/2021 | 8 | |
12/12/2024 | 30314133 | 3 | A12 | Various | 12/08/2023 | 8 |
12/12/2024 | 30314134 | 3 | A13 | Various | 12/08/2023 | 8 |
11/13/2024 | 30314394 | 19 | Dellagio Town Center | 06/23/2021 | 4 | |
11/13/2024 | 30314403 | 27 | Residence Inn Sacramento | 10/06/2020 | 8 | |
11/13/2024 | 30314408 | 36 | Courtyard Indy | 04/07/2021 | 8 | |
11/13/2024 | 30314133 | 3 | A12 | Various | 12/08/2023 | 8 |
11/13/2024 | 30314134 | 3 | A13 | Various | 12/08/2023 | 8 |
10/11/2024 | 30314394 | 19 | Dellagio Town Center | 06/23/2021 | 4 | |
10/11/2024 | 30314403 | 27 | Residence Inn Sacramento | 10/06/2020 | 8 | |
10/11/2024 | 30314408 | 36 | Courtyard Indy | 04/07/2021 | 8 | |
10/11/2024 | 30314133 | 3 | A12 | Various | 12/08/2023 | 8 |
10/11/2024 | 30314134 | 3 | A13 | Various | 12/08/2023 | 8 |
09/12/2024 | 30314394 | 19 | Dellagio Town Center | 06/23/2021 | 4 | |
09/12/2024 | 30314403 | 27 | Residence Inn Sacramento | 10/06/2020 | 8 | |
09/12/2024 | 30314408 | 36 | Courtyard Indy | 04/07/2021 | 8 | |
09/12/2024 | 30314133 | 3 | A12 | Various | 12/08/2023 | 8 |
09/12/2024 | 30314134 | 3 | A13 | Various | 12/08/2023 | 8 |
08/12/2024 | 30314394 | 19 | Dellagio Town Center | 06/23/2021 | 4 | |
08/12/2024 | 30314403 | 27 | Residence Inn Sacramento | 10/06/2020 | 8 | |
08/12/2024 | 30314408 | 36 | Courtyard Indy | 04/07/2021 | 8 | |
08/12/2024 | 30314133 | 3 | A12 | Various | 12/08/2023 | 8 |
08/12/2024 | 30314134 | 3 | A13 | Various | 12/08/2023 | 8 |
07/12/2024 | 30314394 | 19 | Dellagio Town Center | 06/23/2021 | 4 | |
07/12/2024 | 30314403 | 27 | Residence Inn Sacramento | 10/06/2020 | 8 | |
07/12/2024 | 30314408 | 36 | Courtyard Indy | 04/07/2021 | 8 | |
07/12/2024 | 30314133 | 3 | A12 | Various | 12/08/2023 | 8 |
07/12/2024 | 30314134 | 3 | A13 | Various | 12/08/2023 | 8 |
06/12/2024 | 30314394 | 19 | Dellagio Town Center | 06/23/2021 | 4 |
Reports Available at sf.citidirect.com | v. 21.09.28 | Page 27 of 43 | © Copyright 2025 Citigroup |
Benchmark 2018-B3 Commercial Mortgage Trust |
Commercial Mortgage Pass-Through Certificates, Series 2018-B3 |
HISTORICAL LOAN MODIFICATION DETAIL |
July 11, 2025 |
Distribution | Modification | Modification | ||||
Date | Loan ID | OMCR | Property Name | Date | Code (4) | |
06/12/2024 | 30314403 | 27 | Residence Inn Sacramento | 10/06/2020 | 8 | |
06/12/2024 | 30314408 | 36 | Courtyard Indy | 04/07/2021 | 8 | |
06/12/2024 | 30314133 | 3 | A12 | Various | 12/08/2023 | 8 |
06/12/2024 | 30314134 | 3 | A13 | Various | 12/08/2023 | 8 |
05/10/2024 | 30314394 | 19 | Dellagio Town Center | 06/23/2021 | 4 | |
05/10/2024 | 30314403 | 27 | Residence Inn Sacramento | 10/06/2020 | 8 | |
05/10/2024 | 30314408 | 36 | Courtyard Indy | 04/07/2021 | 8 | |
05/10/2024 | 30314133 | 3 | A12 | Various | 12/08/2023 | 8 |
05/10/2024 | 30314134 | 3 | A13 | Various | 12/08/2023 | 8 |
04/12/2024 | 30314394 | 19 | Dellagio Town Center | 06/23/2021 | 4 | |
04/12/2024 | 30314403 | 27 | Residence Inn Sacramento | 10/06/2020 | 8 | |
04/12/2024 | 30314408 | 36 | Courtyard Indy | 04/07/2021 | 8 | |
04/12/2024 | 30314133 | 3 | A12 | Various | 12/08/2023 | 8 |
04/12/2024 | 30314134 | 3 | A13 | Various | 12/08/2023 | 8 |
03/12/2024 | 30314394 | 19 | Dellagio Town Center | 06/23/2021 | 4 | |
03/12/2024 | 30314403 | 27 | Residence Inn Sacramento | 10/06/2020 | 8 | |
03/12/2024 | 30314408 | 36 | Courtyard Indy | 04/07/2021 | 8 | |
03/12/2024 | 30314133 | 3 | A12 | Various | 12/08/2023 | 8 |
03/12/2024 | 30314134 | 3 | A13 | Various | 12/08/2023 | 8 |
02/12/2024 | 30314394 | 19 | Dellagio Town Center | 06/23/2021 | 4 | |
02/12/2024 | 30314403 | 27 | Residence Inn Sacramento | 10/06/2020 | 8 | |
02/12/2024 | 30314408 | 36 | Courtyard Indy | 04/07/2021 | 8 | |
02/12/2024 | 30314133 | 3 | A12 | Various | 12/08/2023 | 8 |
02/12/2024 | 30314134 | 3 | A13 | Various | 12/08/2023 | 8 |
01/12/2024 | 30314394 | 19 | Dellagio Town Center | 06/23/2021 | 4 | |
01/12/2024 | 30314403 | 27 | Residence Inn Sacramento | 10/06/2020 | 8 | |
01/12/2024 | 30314408 | 36 | Courtyard Indy | 04/07/2021 | 8 | |
12/12/2023 | 30314394 | 19 | Dellagio Town Center | 06/23/2021 | 4 | |
12/12/2023 | 30314403 | 27 | Residence Inn Sacramento | 10/06/2020 | 8 | |
12/12/2023 | 30314408 | 36 | Courtyard Indy | 04/07/2021 | 8 | |
11/10/2023 | 30314394 | 19 | Dellagio Town Center | 06/23/2021 | 4 | |
11/10/2023 | 30314403 | 27 | Residence Inn Sacramento | 10/06/2020 | 8 | |
11/10/2023 | 30314408 | 36 | Courtyard Indy | 04/07/2021 | 8 |
Reports Available at sf.citidirect.com | v. 21.09.28 | Page 28 of 43 | © Copyright 2025 Citigroup |
Benchmark 2018-B3 Commercial Mortgage Trust |
Commercial Mortgage Pass-Through Certificates, Series 2018-B3 |
HISTORICAL LOAN MODIFICATION DETAIL |
July 11, 2025 |
Distribution | Modification | Modification | |||
Date | Loan ID | OMCR | Property Name | Date | Code (4) |
10/13/2023 | 30314394 | 19 | Dellagio Town Center | 06/23/2021 | 4 |
10/13/2023 | 30314403 | 27 | Residence Inn Sacramento | 10/06/2020 | 8 |
10/13/2023 | 30314408 | 36 | Courtyard Indy | 04/07/2021 | 8 |
09/12/2023 | 30314394 | 19 | Dellagio Town Center | 06/23/2021 | 4 |
09/12/2023 | 30314403 | 27 | Residence Inn Sacramento | 10/06/2020 | 8 |
09/12/2023 | 30314408 | 36 | Courtyard Indy | 04/07/2021 | 8 |
08/11/2023 | 30314394 | 19 | Dellagio Town Center | 06/23/2021 | 4 |
08/11/2023 | 30314403 | 27 | Residence Inn Sacramento | 10/06/2020 | 8 |
08/11/2023 | 30314408 | 36 | Courtyard Indy | 04/07/2021 | 8 |
07/12/2023 | 30314394 | 19 | Dellagio Town Center | 06/23/2021 | 4 |
07/12/2023 | 30314403 | 27 | Residence Inn Sacramento | 10/06/2020 | 8 |
07/12/2023 | 30314408 | 36 | Courtyard Indy | 04/07/2021 | 8 |
06/12/2023 | 30314394 | 19 | Dellagio Town Center | 06/23/2021 | 4 |
06/12/2023 | 30314403 | 27 | Residence Inn Sacramento | 10/06/2020 | 8 |
06/12/2023 | 30314408 | 36 | Courtyard Indy | 04/07/2021 | 8 |
05/12/2023 | 30314394 | 19 | Dellagio Town Center | 06/23/2021 | 4 |
05/12/2023 | 30314403 | 27 | Residence Inn Sacramento | 10/06/2020 | 8 |
05/12/2023 | 30314408 | 36 | Courtyard Indy | 04/07/2021 | 8 |
04/13/2023 | 30314394 | 19 | Dellagio Town Center | 06/23/2021 | 4 |
04/13/2023 | 30314403 | 27 | Residence Inn Sacramento | 10/06/2020 | 8 |
04/13/2023 | 30314408 | 36 | Courtyard Indy | 04/07/2021 | 8 |
03/10/2023 | 30314394 | 19 | Dellagio Town Center | 06/23/2021 | 4 |
03/10/2023 | 30314403 | 27 | Residence Inn Sacramento | 10/06/2020 | 8 |
03/10/2023 | 30314408 | 36 | Courtyard Indy | 04/07/2021 | 8 |
02/10/2023 | 30314394 | 19 | Dellagio Town Center | 06/23/2021 | 4 |
02/10/2023 | 30314403 | 27 | Residence Inn Sacramento | 10/06/2020 | 8 |
02/10/2023 | 30314408 | 36 | Courtyard Indy | 04/07/2021 | 8 |
01/12/2023 | 30314394 | 19 | Dellagio Town Center | 06/23/2021 | 4 |
01/12/2023 | 30314403 | 27 | Residence Inn Sacramento | 10/06/2020 | 8 |
01/12/2023 | 30314408 | 36 | Courtyard Indy | 04/07/2021 | 8 |
12/12/2022 | 30314394 | 19 | Dellagio Town Center | 06/23/2021 | 4 |
12/12/2022 | 30314403 | 27 | Residence Inn Sacramento | 10/06/2020 | 8 |
12/12/2022 | 30314408 | 36 | Courtyard Indy | 04/07/2021 | 8 |
Reports Available at sf.citidirect.com | v. 21.09.28 | Page 29 of 43 | © Copyright 2025 Citigroup |
Benchmark 2018-B3 Commercial Mortgage Trust |
Commercial Mortgage Pass-Through Certificates, Series 2018-B3 |
HISTORICAL LOAN MODIFICATION DETAIL |
July 11, 2025 |
Distribution | Modification | Modification | |||
Date | Loan ID | OMCR | Property Name | Date | Code (4) |
11/14/2022 | 30314394 | 19 | Dellagio Town Center | 06/23/2021 | 4 |
11/14/2022 | 30314403 | 27 | Residence Inn Sacramento | 10/06/2020 | 8 |
11/14/2022 | 30314408 | 36 | Courtyard Indy | 04/07/2021 | 8 |
10/13/2022 | 30314394 | 19 | Dellagio Town Center | 06/23/2021 | 4 |
10/13/2022 | 30314403 | 27 | Residence Inn Sacramento | 10/06/2020 | 8 |
10/13/2022 | 30314408 | 36 | Courtyard Indy | 04/07/2021 | 8 |
09/12/2022 | 30314394 | 19 | Dellagio Town Center | 06/23/2021 | 4 |
09/12/2022 | 30314403 | 27 | Residence Inn Sacramento | 10/06/2020 | 8 |
09/12/2022 | 30314408 | 36 | Courtyard Indy | 04/07/2021 | 8 |
08/12/2022 | 30314394 | 19 | Dellagio Town Center | 06/23/2021 | 4 |
08/12/2022 | 30314403 | 27 | Residence Inn Sacramento | 10/06/2020 | 8 |
08/12/2022 | 30314408 | 36 | Courtyard Indy | 04/07/2021 | 8 |
07/12/2022 | 30314394 | 19 | Dellagio Town Center | 06/23/2021 | 4 |
07/12/2022 | 30314403 | 27 | Residence Inn Sacramento | 10/06/2020 | 8 |
07/12/2022 | 30314408 | 36 | Courtyard Indy | 04/07/2021 | 8 |
06/10/2022 | 30314394 | 19 | Dellagio Town Center | 06/23/2021 | 4 |
06/10/2022 | 30314403 | 27 | Residence Inn Sacramento | 10/06/2020 | 8 |
06/10/2022 | 30314408 | 36 | Courtyard Indy | 04/07/2021 | 8 |
05/12/2022 | 30314394 | 19 | Dellagio Town Center | 06/23/2021 | 4 |
05/12/2022 | 30314403 | 27 | Residence Inn Sacramento | 10/06/2020 | 8 |
05/12/2022 | 30314408 | 36 | Courtyard Indy | 04/07/2021 | 8 |
04/12/2022 | 30314394 | 19 | Dellagio Town Center | 06/23/2021 | 4 |
04/12/2022 | 30314403 | 27 | Residence Inn Sacramento | 10/06/2020 | 8 |
04/12/2022 | 30314408 | 36 | Courtyard Indy | 04/07/2021 | 8 |
03/11/2022 | 30314394 | 19 | Dellagio Town Center | 06/23/2021 | 4 |
03/11/2022 | 30314403 | 27 | Residence Inn Sacramento | 10/06/2020 | 8 |
03/11/2022 | 30314408 | 36 | Courtyard Indy | 04/07/2021 | 8 |
02/11/2022 | 30314394 | 19 | Dellagio Town Center | 06/23/2021 | 4 |
02/11/2022 | 30314403 | 27 | Residence Inn Sacramento | 10/06/2020 | 8 |
02/11/2022 | 30314408 | 36 | Courtyard Indy | 04/07/2021 | 8 |
01/12/2022 | 30314394 | 19 | Dellagio Town Center | 06/23/2021 | 4 |
01/12/2022 | 30314403 | 27 | Residence Inn Sacramento | 10/06/2020 | 8 |
01/12/2022 | 30314408 | 36 | Courtyard Indy | 04/07/2021 | 8 |
Reports Available at sf.citidirect.com | v. 21.09.28 | Page 30 of 43 | © Copyright 2025 Citigroup |
Benchmark 2018-B3 Commercial Mortgage Trust |
Commercial Mortgage Pass-Through Certificates, Series 2018-B3 |
HISTORICAL LOAN MODIFICATION DETAIL |
July 11, 2025 |
Distribution | Modification | Modification | |||
Date | Loan ID | OMCR | Property Name | Date | Code (4) |
12/10/2021 | 30314394 | 19 | Dellagio Town Center | 06/23/2021 | 4 |
12/10/2021 | 30314403 | 27 | Residence Inn Sacramento | 10/06/2020 | 8 |
12/10/2021 | 30314408 | 36 | Courtyard Indy | 04/07/2021 | 8 |
11/15/2021 | 30314394 | 19 | Dellagio Town Center | 06/23/2021 | 4 |
11/15/2021 | 30314403 | 27 | Residence Inn Sacramento | 10/06/2020 | 8 |
11/15/2021 | 30314408 | 36 | Courtyard Indy | 04/07/2021 | 8 |
10/13/2021 | 30314394 | 19 | Dellagio Town Center | 06/23/2021 | 4 |
10/13/2021 | 30314403 | 27 | Residence Inn Sacramento | 10/06/2020 | 8 |
10/13/2021 | 30314408 | 36 | Courtyard Indy | 04/07/2021 | 8 |
09/13/2021 | 30314394 | 19 | Dellagio Town Center | 06/23/2021 | 4 |
09/13/2021 | 30314403 | 27 | Residence Inn Sacramento | 10/06/2020 | 8 |
09/13/2021 | 30314408 | 36 | Courtyard Indy | 04/07/2021 | 8 |
08/12/2021 | 30314394 | 19 | Dellagio Town Center | 06/23/2021 | 4 |
08/12/2021 | 30314403 | 27 | Residence Inn Sacramento | 10/06/2020 | 8 |
08/12/2021 | 30314408 | 36 | Courtyard Indy | 04/07/2021 | 8 |
07/12/2021 | 30314403 | 27 | Residence Inn Sacramento | 10/06/2020 | 8 |
07/12/2021 | 30314408 | 36 | Courtyard Indy | 04/07/2021 | 8 |
06/11/2021 | 30314403 | 27 | Residence Inn Sacramento | 10/06/2020 | 8 |
06/11/2021 | 30314408 | 36 | Courtyard Indy | 04/07/2021 | 8 |
05/12/2021 | 30314403 | 27 | Residence Inn Sacramento | 10/06/2020 | 8 |
05/12/2021 | 30314408 | 36 | Courtyard Indy | 04/06/2020 | 8 |
04/12/2021 | 30314403 | 27 | Residence Inn Sacramento | 10/06/2020 | 8 |
04/12/2021 | 30314408 | 36 | Courtyard Indy | 04/06/2020 | 8 |
03/12/2021 | 30314403 | 27 | Residence Inn Sacramento | 10/06/2020 | 8 |
03/12/2021 | 30314408 | 36 | Courtyard Indy | 04/06/2020 | 8 |
02/12/2021 | 30314403 | 27 | Residence Inn Sacramento | 10/06/2020 | 8 |
02/12/2021 | 30314408 | 36 | Courtyard Indy | 04/06/2020 | 8 |
01/12/2021 | 30314403 | 27 | Residence Inn Sacramento | 04/06/2020 | 8 |
01/12/2021 | 30314408 | 36 | Courtyard Indy | 04/06/2020 | 8 |
12/11/2020 | 30314403 | 27 | Residence Inn Sacramento | 04/06/2020 | 8 |
12/11/2020 | 30314408 | 36 | Courtyard Indy | 04/06/2020 | 8 |
11/13/2020 | 30314403 | 27 | Residence Inn Sacramento | 04/06/2020 | 8 |
11/13/2020 | 30314408 | 36 | Courtyard Indy | 04/06/2020 | 8 |
Reports Available at sf.citidirect.com | v. 21.09.28 | Page 31 of 43 | © Copyright 2025 Citigroup |
Benchmark 2018-B3 Commercial Mortgage Trust |
Commercial Mortgage Pass-Through Certificates, Series 2018-B3 |
HISTORICAL LOAN MODIFICATION DETAIL |
July 11, 2025 |
Modification |
Code (4) |
Distribution | Modification | ||||
Date | Loan ID | OMCR | Property Name | Date | |
10/13/2020 | 30314403 | 27 | Residence Inn Sacramento | 04/06/2020 | 8 |
10/13/2020 | 30314408 | 36 | Courtyard Indy | 04/06/2020 | 8 |
09/14/2020 | 30314403 | 27 | Residence Inn Sacramento | 04/06/2020 | 8 |
09/14/2020 | 30314408 | 36 | Courtyard Indy | 04/06/2020 | 8 |
08/12/2020 | 30314403 | 27 | Residence Inn Sacramento | 04/06/2020 | 8 |
08/12/2020 | 30314408 | 36 | Courtyard Indy | 04/06/2020 | 8 |
07/10/2020 | 30314403 | 27 | Residence Inn Sacramento | 04/06/2020 | 8 |
07/10/2020 | 30314408 | 36 | Courtyard Indy | 04/06/2020 | 8 |
06/12/2020 | 30314403 | 27 | Residence Inn Sacramento | 04/06/2020 | 8 |
06/12/2020 | 30314408 | 36 | Courtyard Indy | 04/06/2020 | 8 |
Reports Available at sf.citidirect.com | v. 21.09.28 | Page 32 of 43 | © Copyright 2025 Citigroup |
Benchmark 2018-B3 Commercial Mortgage Trust | ||||||||||
Commercial Mortgage Pass-Through Certificates, Series 2018-B3 | July 11, 2025 | |||||||||
SPECIALLY SERVICED LOAN DETAIL | ||||||||||
Special Servicing | Ending | Ending | Most | Most Recent | Most Recent | Most Recent | ||||
Workout | Fee Amount | Scheduled | Actual | Recent | Valuation | Special Servicer | Master Servicer | |||
Loan ID | OMCR | Strategy (3) | Plus Adjustments | Balance | Balance | Value | Date | Transfer Date | Return Date | |
30299556 | 15 | A2 | 2 | 6,250.00 | 30,000,000.00 | 30,000,000.00 | 26,400,000.00 | 11/05/2024 | 06/08/2023 | |
Reports Available at sf.citidirect.com | v. 21.09.28 | Page 33 of 43 | © Copyright 2025 Citigroup |
Benchmark 2018-B3 Commercial Mortgage Trust | ||||||||||||
Commercial Mortgage Pass-Through Certificates, Series 2018-B3 | July 11, 2025 | |||||||||||
HISTORICAL SPECIALLY SERVICED LOANS | ||||||||||||
Special Servicing | Ending | Ending | Most | Most Recent | Most Recent | Most Recent | ||||||
Distribution | Workout | Fee Amount | Scheduled | Actual | Recent | Valuation | Special Servicer Master Servicer | |||||
Date | Loan ID | OMCR | Strategy (3) | Plus Adjustments | Balance | Balance | Value | Date | Transfer Date | Return Date | ||
07/11/2025 | 30299556 | 15 | A2 | 2 | 6,250.00 | 30,000,000.00 | 30,000,000.00 | 26,400,000.00 | 11/05/2024 | 06/08/2023 | ||
06/12/2025 | 30299556 | 15 | A2 | 2 | 6,458.33 | 30,000,000.00 | 30,000,000.00 | 26,400,000.00 | 11/05/2024 | 06/08/2023 | ||
05/12/2025 | 30299556 | 15 | A2 | 2 | 6,250.00 | 30,000,000.00 | 30,000,000.00 | 26,400,000.00 | 11/05/2024 | 06/08/2023 | ||
04/11/2025 | 30299556 | 15 | A2 | 2 | 6,458.33 | 30,000,000.00 | 30,000,000.00 | 26,400,000.00 | 11/05/2024 | 06/08/2023 | ||
03/12/2025 | 30299556 | 15 | A2 | 2 | 5,833.33 | 30,000,000.00 | 30,000,000.00 | 26,400,000.00 | 11/05/2024 | 06/08/2023 | ||
02/12/2025 | 30299556 | 15 | A2 | 2 | 6,458.33 | 30,000,000.00 | 30,000,000.00 | 26,400,000.00 | 11/05/2024 | 06/08/2023 | ||
01/13/2025 | 30299556 | 15 | A2 | 2 | 6,458.33 | 30,000,000.00 | 30,000,000.00 | 36,200,000.00 | 03/05/2024 | 06/08/2023 | ||
12/12/2024 | 30299556 | 15 | A2 | 2 | 6,250.00 | 30,000,000.00 | 30,000,000.00 | 36,200,000.00 | 03/05/2024 | 06/08/2023 | ||
11/13/2024 | 30299556 | 15 | A2 | 2 | 6,458.33 | 30,000,000.00 | 30,000,000.00 | 36,200,000.00 | 03/05/2024 | 06/08/2023 | ||
10/11/2024 | 30299556 | 15 | A2 | 13 | 6,250.00 | 30,000,000.00 | 30,000,000.00 | 36,200,000.00 | 03/05/2024 | 06/08/2023 | ||
09/12/2024 | 30299556 | 15 | A2 | 13 | 6,458.33 | 30,000,000.00 | 30,000,000.00 | 36,200,000.00 | 03/05/2024 | 06/08/2023 | ||
08/12/2024 | 30299556 | 15 | A2 | 13 | 6,458.33 | 30,000,000.00 | 30,000,000.00 | 36,200,000.00 | 03/05/2024 | 06/08/2023 | ||
07/12/2024 | 30299556 | 15 | A2 | 13 | 6,250.00 | 30,000,000.00 | 30,000,000.00 | 36,200,000.00 | 03/05/2024 | 06/08/2023 | ||
06/12/2024 | 30299556 | 15 | A2 | 13 | 6,458.33 | 30,000,000.00 | 30,000,000.00 | 36,200,000.00 | 03/05/2024 | 06/08/2023 | ||
05/10/2024 | 30299556 | 15 | A2 | 13 | 6,250.00 | 30,000,000.00 | 30,000,000.00 | 42,400,000.00 | 07/19/2023 | 06/08/2023 | ||
04/12/2024 | 30299556 | 15 | A2 | 2 | 6,458.33 | 30,000,000.00 | 30,000,000.00 | 42,400,000.00 | 07/19/2023 | 06/08/2023 | ||
03/12/2024 | 30299556 | 15 | A2 | 2 | 6,041.67 | 30,000,000.00 | 30,000,000.00 | 42,400,000.00 | 07/19/2023 | 06/08/2023 | ||
02/12/2024 | 30299556 | 15 | A2 | 2 | 6,458.33 | 30,000,000.00 | 30,000,000.00 | 42,400,000.00 | 07/19/2023 | 06/08/2023 | ||
01/12/2024 | 30299556 | 15 | A2 | 2 | 6,458.33 | 30,000,000.00 | 30,000,000.00 | 42,400,000.00 | 07/19/2023 | 06/08/2023 | ||
12/12/2023 | 30299556 | 15 | A2 | 2 | 6,250.00 | 30,000,000.00 | 30,000,000.00 | 42,400,000.00 | 12/06/2023 | 06/08/2023 | ||
11/10/2023 | 30299556 | 15 | A2 | 2 | 6,458.33 | 30,000,000.00 | 30,000,000.00 | 42,400,000.00 | 07/19/2023 | 06/08/2023 | ||
10/13/2023 | 30299556 | 15 | A2 | 2 | 6,250.00 | 30,000,000.00 | 30,000,000.00 | 42,400,000.00 | 07/19/2023 | 06/08/2023 | ||
09/12/2023 | 30299556 | 15 | A2 | 2 | 6,458.33 | 30,000,000.00 | 30,000,000.00 | 127,000,000.00 | 01/22/2018 | 06/08/2023 | ||
08/11/2023 | 30299556 | 15 | A2 | 98 | 6,458.33 | 30,000,000.00 | 30,000,000.00 | 127,000,000.00 | 01/22/2018 | 06/08/2023 | ||
07/12/2023 | 30299556 | 15 | A2 | 98 | 5,833.33 | 30,000,000.00 | 30,000,000.00 | 127,000,000.00 | 01/22/2018 | 06/08/2023 | ||
09/12/2024 | 30314386 | 11 | 98 | (2,584.86 | ) | - | - | 18,600,000.00 | 04/26/2023 | 03/22/2023 | ||
08/12/2024 | 30314386 | 11 | 98 | (12,607.12 | ) | 22,524,753.14 | 22,641,318.47 | 18,600,000.00 | 04/26/2023 | 03/22/2023 | ||
07/12/2024 | 30314386 | 11 | 98 | 4,741.76 | 22,641,318.47 | 22,760,457.87 | 18,600,000.00 | 04/26/2023 | 03/22/2023 | |||
06/12/2024 | 30314386 | 11 | 98 | 4,924.70 | 22,760,457.87 | 22,876,040.89 | 39,500,000.00 | 04/26/2023 | 03/22/2023 | |||
05/10/2024 | 30314386 | 11 | 98 | (91,874.52 | ) | 22,876,040.89 | 22,935,428.25 | 39,500,000.00 | 04/26/2023 | 03/22/2023 | ||
04/12/2024 | 30314386 | 11 | 2 | 8,087.59 | 37,514,046.46 | 38,229,696.76 | 39,500,000.00 | 04/26/2023 | 03/22/2023 | |||
03/12/2024 | 30314386 | 11 | 2 | 7,578.69 | 37,568,143.03 | 38,229,696.76 | 39,500,000.00 | 04/26/2023 | 03/22/2023 | |||
Reports Available at sf.citidirect.com | v. 21.09.28 | Page 34 of 43 | © Copyright 2025 Citigroup |
Benchmark 2018-B3 Commercial Mortgage Trust | |||||||||||
Commercial Mortgage Pass-Through Certificates, Series 2018-B3 | July 11, 2025 | ||||||||||
HISTORICAL SPECIALLY SERVICED LOANS | |||||||||||
Special Servicing | Ending | Ending | Most | Most Recent | Most Recent | Most Recent | |||||
Distribution | Workout | Fee Amount | Scheduled | Actual | Recent | Valuation | Special Servicer Master Servicer | ||||
Date | Loan ID | OMCR | Strategy (3) | Plus Adjustments | Balance | Balance | Value | Date | Transfer Date | Return Date | |
02/12/2024 | 30314386 | 11 | 2 | 8,112.90 | 37,632,132.48 | 38,229,696.76 | 39,500,000.00 | 04/26/2023 | 03/22/2023 | ||
01/12/2024 | 30314386 | 11 | 2 | 8,124.39 | 37,685,736.92 | 38,229,696.76 | 39,500,000.00 | 04/26/2023 | 03/22/2023 | ||
12/12/2023 | 30314386 | 11 | 98 | 7,874.45 | 37,739,117.96 | 38,229,696.76 | 39,500,000.00 | 04/26/2023 | 03/22/2023 | ||
11/10/2023 | 30314386 | 11 | 98 | 8,148.32 | 37,797,357.91 | 38,229,696.76 | 39,500,000.00 | 04/26/2023 | 03/22/2023 | ||
10/13/2023 | 30314386 | 11 | 98 | 7,897.51 | 37,850,273.76 | 38,229,696.76 | 62,500,000.00 | 02/06/2018 | 03/22/2023 | ||
09/12/2023 | 30314386 | 11 | 98 | 8,172.06 | 37,908,065.35 | 38,229,696.76 | 62,500,000.00 | 02/06/2018 | 03/22/2023 | ||
08/11/2023 | 30314386 | 11 | 98 | 8,183.30 | 37,960,519.82 | 38,229,696.76 | 62,500,000.00 | 02/06/2018 | 03/22/2023 | ||
07/12/2023 | 30314386 | 11 | 98 | 7,931.23 | 38,012,755.69 | 38,229,696.76 | 62,500,000.00 | 02/06/2018 | 03/22/2023 | ||
06/12/2023 | 30314386 | 11 | 98 | 8,206.74 | 38,069,891.88 | 38,229,696.76 | 62,500,000.00 | 02/06/2018 | 03/22/2023 | ||
05/12/2023 | 30314386 | 11 | 98 | 7,953.83 | 38,121,671.93 | 38,229,696.76 | 62,500,000.00 | 02/06/2018 | 03/22/2023 | ||
04/13/2023 | 30314386 | 11 | 98 | 1,129.03 | 38,178,368.79 | 38,229,696.76 | 62,500,000.00 | 02/06/2018 | 03/22/2023 | ||
10/13/2021 | 30314394 | 19 | 8 | (197.47 | ) | 27,402,083.12 | 27,402,083.12 | 35,000,000.00 | 07/29/2020 | 06/08/2020 | 09/29/2021 |
09/13/2021 | 30314394 | 19 | 1 | (6.89 | ) | 27,438,182.65 | 27,470,348.63 | 35,000,000.00 | 07/29/2020 | 06/08/2020 | |
08/12/2021 | 30314394 | 19 | 1 | 183.55 | 27,470,348.63 | 27,502,377.26 | 35,000,000.00 | 07/29/2020 | 06/08/2020 | ||
07/12/2021 | 30314394 | 19 | 1 | (63,274.99 | ) | 27,502,377.26 | 27,538,062.29 | 35,000,000.00 | 07/29/2020 | 06/08/2020 | |
06/11/2021 | 30314394 | 19 | 1 | 5,935.17 | 27,538,062.29 | 27,806,975.12 | 35,000,000.00 | 07/29/2020 | 06/08/2020 | ||
05/12/2021 | 30314394 | 19 | 1 | 5,751.09 | 27,569,801.78 | 27,806,975.12 | 35,000,000.00 | 07/29/2020 | 06/08/2020 | ||
04/12/2021 | 30314394 | 19 | 1 | 5,949.56 | 27,605,208.16 | 27,841,401.29 | 35,000,000.00 | 07/29/2020 | 06/08/2020 | ||
03/12/2021 | 30314394 | 19 | 1 | 5,382.11 | 27,636,660.94 | 27,841,401.29 | 35,000,000.00 | 07/29/2020 | 06/08/2020 | ||
02/12/2021 | 30314394 | 19 | 1 | 5,965.47 | 27,679,417.32 | 27,841,401.29 | 35,000,000.00 | 07/29/2020 | 06/08/2020 | ||
01/12/2021 | 30314394 | 19 | 1 | 5,972.14 | 27,710,553.22 | 27,936,192.54 | 35,000,000.00 | 07/29/2020 | 06/08/2020 | ||
12/11/2020 | 30314394 | 19 | 1 | 5,786.72 | 27,741,556.17 | 27,936,192.54 | 35,000,000.00 | 07/29/2020 | 06/08/2020 | ||
11/13/2020 | 30314394 | 19 | 1 | 5,986.22 | 27,776,252.71 | 27,936,192.54 | 40,100,000.00 | 01/05/2018 | 06/08/2020 | ||
10/13/2020 | 30314394 | 19 | 1 | 5,800.29 | 27,806,975.12 | 27,936,192.54 | 40,100,000.00 | 01/05/2018 | 06/08/2020 | ||
09/14/2020 | 30314394 | 19 | 1 | 6,000.19 | 27,841,401.29 | 27,936,192.54 | 40,100,000.00 | 01/05/2018 | 06/08/2020 | ||
08/12/2020 | 30314394 | 19 | 1 | 6,006.71 | 27,871,845.52 | 28,000,000.00 | 40,100,000.00 | 01/05/2018 | 06/08/2020 | ||
07/10/2020 | 30314394 | 19 | 98 | 4,462.03 | 27,902,159.75 | 28,000,000.00 | 40,100,000.00 | 01/05/2018 | 06/08/2020 | ||
04/11/2025 | 30314409 | 37 | 98 | - | - | - | 12,770,000.00 | 11/20/2017 | 03/14/2025 | ||
06/12/2025 | 30314412 | 40 | 98 | (210,000.00 | ) | - | - | 3,210,000.00 | 05/09/2023 | 06/11/2020 | |
05/12/2025 | 30314412 | 40 | 98 | 3,500.00 | 4,048,715.62 | 4,336,705.80 | 3,210,000.00 | 05/09/2023 | 06/11/2020 | ||
04/11/2025 | 30314412 | 40 | 98 | 3,500.00 | 4,048,715.62 | 4,336,705.80 | 3,210,000.00 | 05/09/2023 | 06/11/2020 | ||
03/12/2025 | 30314412 | 40 | 98 | 3,500.00 | 4,048,715.62 | 4,336,705.80 | 3,210,000.00 | 05/09/2023 | 06/11/2020 | ||
Reports Available at sf.citidirect.com | v. 21.09.28 | Page 35 of 43 | © Copyright 2025 Citigroup |
Benchmark 2018-B3 Commercial Mortgage Trust | ||||||||||
Commercial Mortgage Pass-Through Certificates, Series 2018-B3 | July 11, 2025 | |||||||||
HISTORICAL SPECIALLY SERVICED LOANS | ||||||||||
Special Servicing | Ending | Ending | Most | Most Recent | Most Recent | Most Recent | ||||
Distribution | Workout | Fee Amount | Scheduled | Actual | Recent | Valuation | Special Servicer Master Servicer | |||
Date | Loan ID | OMCR | Strategy (3) | Plus Adjustments | Balance | Balance | Value | Date | Transfer Date | Return Date |
02/12/2025 | 30314412 | 40 | 98 | 3,500.00 | 4,048,715.62 | 4,336,705.80 | 3,210,000.00 | 05/09/2023 | 06/11/2020 | |
01/13/2025 | 30314412 | 40 | 98 | 3,500.00 | 4,048,715.62 | 4,336,705.80 | 3,210,000.00 | 05/09/2023 | 06/11/2020 | |
12/12/2024 | 30314412 | 40 | 98 | 3,500.00 | 4,048,715.62 | 4,336,705.80 | 3,210,000.00 | 05/09/2023 | 06/11/2020 | |
11/13/2024 | 30314412 | 40 | 98 | 3,500.00 | 4,048,715.62 | 4,336,705.80 | 3,210,000.00 | 05/09/2023 | 06/11/2020 | |
10/11/2024 | 30314412 | 40 | 98 | 3,500.00 | 4,048,715.62 | 4,336,705.80 | 3,210,000.00 | 05/09/2023 | 06/11/2020 | |
09/12/2024 | 30314412 | 40 | 98 | 3,500.00 | 4,048,715.62 | 4,336,705.80 | 3,210,000.00 | 05/09/2023 | 06/11/2020 | |
08/12/2024 | 30314412 | 40 | 98 | 3,500.00 | 4,048,715.62 | 4,336,705.80 | 3,210,000.00 | 05/09/2023 | 06/11/2020 | |
07/12/2024 | 30314412 | 40 | 98 | 3,500.00 | 4,048,715.62 | 4,336,705.80 | 3,210,000.00 | 05/09/2023 | 06/11/2020 | |
06/12/2024 | 30314412 | 40 | 98 | 3,500.00 | 4,048,715.62 | 4,336,705.80 | 3,210,000.00 | 05/09/2023 | 06/11/2020 | |
05/10/2024 | 30314412 | 40 | 98 | 3,500.00 | 4,048,715.62 | 4,336,705.80 | 3,210,000.00 | 05/09/2023 | 06/11/2020 | |
04/12/2024 | 30314412 | 40 | 98 | 3,500.00 | 4,048,715.62 | 4,336,705.80 | 3,210,000.00 | 05/09/2023 | 06/11/2020 | |
03/12/2024 | 30314412 | 40 | 98 | 3,500.00 | 4,048,715.62 | 4,336,705.80 | 3,210,000.00 | 05/09/2023 | 06/11/2020 | |
02/12/2024 | 30314412 | 40 | 98 | 3,500.00 | 4,048,715.62 | 4,336,705.80 | 3,210,000.00 | 05/09/2023 | 06/11/2020 | |
01/12/2024 | 30314412 | 40 | 98 | 3,500.00 | 4,048,715.62 | 4,336,705.80 | 3,210,000.00 | 05/09/2023 | 06/11/2020 | |
12/12/2023 | 30314412 | 40 | 98 | 3,500.00 | 4,048,715.62 | 4,336,705.80 | 3,210,000.00 | 05/09/2023 | 06/11/2020 | |
11/10/2023 | 30314412 | 40 | 98 | 3,500.00 | 4,048,715.62 | 4,336,705.80 | 3,210,000.00 | 05/09/2023 | 06/11/2020 | |
10/13/2023 | 30314412 | 40 | 98 | 3,500.00 | 4,055,687.58 | 4,336,705.80 | 6,300,000.00 | 05/04/2022 | 06/11/2020 | |
09/12/2023 | 30314412 | 40 | 98 | 3,500.00 | 4,063,153.41 | 4,336,705.80 | 6,300,000.00 | 05/04/2022 | 06/11/2020 | |
08/11/2023 | 30314412 | 40 | 98 | 3,500.00 | 4,070,067.92 | 4,336,705.80 | 6,300,000.00 | 05/04/2022 | 06/11/2020 | |
07/12/2023 | 30314412 | 40 | 98 | 3,500.00 | 4,076,954.91 | 4,336,705.80 | 6,300,000.00 | 05/04/2022 | 06/11/2020 | |
06/12/2023 | 30314412 | 40 | 13 | 3,500.00 | 4,084,338.82 | 4,336,705.80 | 6,300,000.00 | 05/04/2022 | 06/11/2020 | |
05/12/2023 | 30314412 | 40 | 13 | 3,500.00 | 4,091,169.02 | 4,336,705.80 | 6,300,000.00 | 05/04/2022 | 06/11/2020 | |
04/13/2023 | 30314412 | 40 | 13 | 3,500.00 | 4,098,498.18 | 4,336,705.80 | 6,300,000.00 | 05/04/2022 | 06/11/2020 | |
03/10/2023 | 30314412 | 40 | 13 | 3,500.00 | 4,105,272.03 | 4,336,705.80 | 6,300,000.00 | 05/04/2022 | 06/11/2020 | |
02/10/2023 | 30314412 | 40 | 13 | 3,500.00 | 4,113,603.18 | 4,336,705.80 | 6,300,000.00 | 05/04/2022 | 06/11/2020 | |
01/12/2023 | 30314412 | 40 | 13 | 3,500.00 | 4,120,316.91 | 4,336,705.80 | 6,300,000.00 | 05/04/2022 | 06/11/2020 | |
12/12/2022 | 30314412 | 40 | 2 | 3,500.00 | 4,127,003.93 | 4,336,705.80 | 6,300,000.00 | 05/04/2022 | 06/11/2020 | |
11/14/2022 | 30314412 | 40 | 2 | 3,500.00 | 4,134,195.07 | 4,336,705.80 | 6,300,000.00 | 05/04/2022 | 06/11/2020 | |
10/13/2022 | 30314412 | 40 | 2 | 3,500.00 | 4,140,826.86 | 4,336,705.80 | 6,300,000.00 | 05/04/2022 | 06/11/2020 | |
09/12/2022 | 30314412 | 40 | 2 | 3,500.00 | 4,147,964.75 | 4,336,705.80 | 6,300,000.00 | 05/04/2022 | 06/11/2020 | |
08/12/2022 | 30314412 | 40 | 2 | 3,500.00 | 4,154,541.74 | 4,336,705.80 | 6,300,000.00 | 05/04/2022 | 06/11/2020 | |
07/12/2022 | 30314412 | 40 | 2 | 3,500.00 | 4,161,092.55 | 4,336,705.80 | 6,300,000.00 | 05/04/2022 | 06/11/2020 | |
Reports Available at sf.citidirect.com | v. 21.09.28 | Page 36 of 43 | © Copyright 2025 Citigroup |
Benchmark 2018-B3 Commercial Mortgage Trust | ||||||||||
Commercial Mortgage Pass-Through Certificates, Series 2018-B3 | July 11, 2025 | |||||||||
HISTORICAL SPECIALLY SERVICED LOANS | ||||||||||
Special Servicing | Ending | Ending | Most | Most Recent | Most Recent | Most Recent | ||||
Distribution | Workout | Fee Amount | Scheduled | Actual | Recent | Valuation | Special Servicer Master Servicer | |||
Date | Loan ID | OMCR | Strategy (3) | Plus Adjustments | Balance | Balance | Value | Date | Transfer Date | Return Date |
06/10/2022 | 30314412 | 40 | 2 | 3,500.00 | 4,168,152.38 | 4,336,705.80 | 6,300,000.00 | 05/04/2022 | 06/11/2020 | |
05/12/2022 | 30314412 | 40 | 2 | 3,500.00 | 4,174,649.03 | 4,336,705.80 | 6,300,000.00 | 05/04/2022 | 06/11/2020 | |
04/12/2022 | 30314412 | 40 | 2 | 3,500.00 | 4,181,656.65 | 4,336,705.80 | 7,400,000.00 | 05/04/2021 | 06/11/2020 | |
03/11/2022 | 30314412 | 40 | 2 | 3,500.00 | 4,188,099.56 | 4,336,705.80 | 7,400,000.00 | 05/04/2021 | 06/11/2020 | |
02/11/2022 | 30314412 | 40 | 2 | 3,500.00 | 4,196,132.87 | 4,336,705.80 | 7,400,000.00 | 05/04/2021 | 06/11/2020 | |
01/12/2022 | 30314412 | 40 | 2 | 3,500.00 | 4,202,518.17 | 4,336,705.80 | 7,400,000.00 | 05/04/2021 | 06/11/2020 | |
12/10/2021 | 30314412 | 40 | 2 | 3,500.00 | 4,208,878.05 | 4,336,705.80 | 7,850,000.00 | 11/30/2017 | 06/11/2020 | |
11/15/2021 | 30314412 | 40 | 2 | 3,500.00 | 4,215,753.83 | 4,336,705.80 | 7,400,000.00 | 05/04/2021 | 06/11/2020 | |
10/13/2021 | 30314412 | 40 | 2 | 3,500.00 | 4,222,061.04 | 4,336,705.80 | 7,400,000.00 | 05/04/2021 | 06/11/2020 | |
09/13/2021 | 30314412 | 40 | 2 | 911.73 | 4,228,886.04 | 4,336,705.80 | 7,400,000.00 | 05/04/2021 | 06/11/2020 | |
08/12/2021 | 30314412 | 40 | 2 | 3,500.00 | 4,235,140.99 | 4,336,705.80 | 7,400,000.00 | 05/04/2021 | 06/11/2020 | |
07/12/2021 | 30314412 | 40 | 13 | 3,500.00 | 4,241,371.05 | 4,336,705.80 | 7,400,000.00 | 05/04/2021 | 06/11/2020 | |
06/11/2021 | 30314412 | 40 | 13 | 3,500.00 | 4,248,121.67 | 4,336,705.80 | 7,850,000.00 | 11/07/2017 | 06/11/2020 | |
05/12/2021 | 30314412 | 40 | 13 | 3,500.00 | 4,254,300.07 | 4,336,705.80 | 7,850,000.00 | 11/07/2017 | 06/11/2020 | |
04/12/2021 | 30314412 | 40 | 13 | 3,500.00 | 4,261,000.89 | 4,336,705.80 | 7,850,000.00 | 11/07/2017 | 06/11/2020 | |
03/12/2021 | 30314412 | 40 | 13 | 3,500.00 | 4,267,128.03 | 4,336,705.80 | 7,850,000.00 | 11/07/2017 | 06/11/2020 | |
02/12/2021 | 30314412 | 40 | 13 | 3,500.00 | 4,274,877.16 | 4,336,705.80 | 7,850,000.00 | 11/07/2017 | 06/11/2020 | |
01/12/2021 | 30314412 | 40 | 13 | 3,500.00 | 4,280,949.08 | 4,336,705.80 | 7,850,000.00 | 11/07/2017 | 06/11/2020 | |
12/11/2020 | 30314412 | 40 | 13 | 3,500.00 | 4,286,996.84 | 4,336,705.80 | 7,850,000.00 | 11/07/2017 | 06/11/2020 | |
11/13/2020 | 30314412 | 40 | 13 | 3,500.00 | 4,293,571.72 | 4,336,705.80 | 7,850,000.00 | 11/07/2017 | 06/11/2020 | |
10/13/2020 | 30314412 | 40 | 13 | 3,500.00 | 4,299,569.24 | 4,336,705.80 | 7,850,000.00 | 11/07/2017 | 06/11/2020 | |
09/14/2020 | 30314412 | 40 | 13 | 3,500.00 | 4,306,095.69 | 4,336,705.80 | 7,850,000.00 | 11/07/2017 | 06/11/2020 | |
08/12/2020 | 30314412 | 40 | 98 | 3,500.00 | 4,312,043.37 | 4,336,705.80 | 7,850,000.00 | 11/07/2017 | 06/11/2020 | |
07/10/2020 | 30314412 | 40 | 98 | 2,333.33 | 4,317,967.38 | 4,336,705.80 | 7,850,000.00 | 11/07/2017 | 06/11/2020 | |
Reports Available at sf.citidirect.com | v. 21.09.28 | Page 37 of 43 | © Copyright 2025 Citigroup |
Benchmark 2018-B3 Commercial Mortgage Trust | ||||||||
Commercial Mortgage Pass-Through Certificates, Series 2018-B3 | July 11, 2025 | |||||||
UNSCHEDULED PRINCIPAL DETAIL | ||||||||
Liquidation / | Liquid / Prepay | Principal | Principal | Prepayment Interest | Prepayment | Yield Maintenance | ||
Loan ID | OMCR | Prepayment Date | Code (5) | Collections | Adjustments | Excess / (Shortfall) | Penalties (PPP) | Penalties (YM) |
No Loans with Unscheduled Principal Activity to Report. | ||||||||
Reports Available at sf.citidirect.com v. 21.09.28 | Page 38 of 43 | © Copyright 2025 Citigroup |
Benchmark 2018-B3 Commercial Mortgage Trust | ||||||||||
Commercial Mortgage Pass-Through Certificates, Series 2018-B3 | July 11, 2025 | |||||||||
HISTORICAL UNSCHEDULED PRINCIPAL DETAIL | ||||||||||
Distribution | Liquidation / | Liquid / Prepay | Principal | Principal | Prepayment Interest | Prepayment | Yield Maintenance | |||
Date | Loan ID | OMCR | Prepayment Date | Code (5) | Collections | Adjustments | Excess / (Shortfall) | Penalties (PPP) | Penalties (YM) | |
6/12/2025 | 30314412 | 40 | 05/21/2025 | 6 | 20,950.81 | - | - | - | - | |
4/11/2025 | 30314409 | 37 | 04/04/2025 | 5 | 6,575,021.76 | - | - | - | - | |
9/12/2024 | 30314386 | 11 | 08/28/2024 | 6 | 21,704,598.05 | - | - | - | - | |
9/12/2024 | 30314371 | 2 | A2 | 09/01/2024 | 2 | 60,000,000.00 | - | - | - | - |
5/10/2024 | 30314386 | 11 | 05/01/2024 | 1 | 14,578,618.21 | - | - | - | - | |
11/10/2023 | 30314407 | 33 | A1B | 11/01/2023 | 8 | 10,520,687.69 | - | - | 105,349.17 | - |
3/10/2023 | 30314415 | 44 | 03/06/2023 | 5 | 2,634,040.68 | - | - | - | - | |
12/12/2022 | 30314395 | 20 | 12/01/2022 | 2 | 24,448,756.93 | - | - | - | - | |
6/10/2022 | 30314383 | 9 | A3 | 06/01/2022 | 5 | 43,000,000.00 | - | - | - | - |
12/10/2021 | 30314389 | 14 | 12/01/2021 | 9 | 30,883,000.00 | - | - | - | 1,507,792.35 | |
11/15/2021 | 30314405 | 29 | 11/01/2021 | 9 | 15,282,861.68 | - | - | - | 1,230,893.56 | |
6/12/2018 | 30314372 | 4 | A31 | 0 | 136.79 | - | - | - | - | |
Reports Available at sf.citidirect.com | v. 21.09.28 | Page 39 of 43 | © Copyright 2025 Citigroup |
Benchmark 2018-B3 Commercial Mortgage Trust | |||||||||||
Commercial Mortgage Pass-Through Certificates, Series 2018-B3 | July 11, 2025 | ||||||||||
LIQUIDATED LOAN DETAIL | |||||||||||
Beginning | Most | Liquidation | Net | Net | Realized | Date of | Loss with | ||||
Scheduled | Recent | Sales | Proceeds | Liquidation | Proceeds | Loss to | Current | Current Cumulative | Cumulative | ||
Loan ID | OMCR | Balance | Value | Price | Received | Expense | Available | Trust | Adj. to Loan | Adj. to Loan Adj. to Loan | Adj. to Trust |
No Loans liquidated to Report. | |||||||||||
Reports Available at sf.citidirect.com | v. 21.09.28 | Page 40 of 43 | © Copyright 2025 Citigroup |
Benchmark 2018-B3 Commercial Mortgage Trust | |||||||||||||||
Commercial Mortgage Pass-Through Certificates, Series 2018-B3 | July 11, 2025 | ||||||||||||||
HISTORICAL LIQUIDATED LOAN | |||||||||||||||
Beginning | Most | Liquidation | Net | Net | Realized | Date of | Loss with | ||||||||
Distribution | Scheduled | Recent | Sales | Proceeds | Liquidation | Proceeds | Loss to | Current | Current | Cumulative | Cumulative | ||||
Date | Loan ID | OMCR | Balance | Value | Price | Received | Expense | Available | Trust | Adj. to Loan | Adj. to Loan Adj. to Loan Adj. to Trust | ||||
06/12/2025 | 30314412 | 40 | 4,048,715.62 | 3,210,000.00 | - | 3,753,071.20 | 3,732,120.39 | 20,950.81 | 4,027,764.81 | - | - | 4,027,764.81 | |||
04/11/2025 | 30314386 | 11 | - | - | - | - | - | - | (570,827.83 | ) | - | - | (570,827.83 | ) | |
09/12/2024 | 30314386 | 11 | 22,524,753.14 | 18,600,000.00 | - | 22,559,972.91 | 738,321.70 | 21,821,651.21 | 703,101.93 | - | - | 703,101.93 | |||
Reports Available at sf.citidirect.com | v. 21.09.28 | Page 41 of 43 | © Copyright 2025 Citigroup |
Benchmark 2018-B3 Commercial Mortgage Trust | |||||
Commercial Mortgage Pass-Through Certificates, Series 2018-B3 | July 11, 2025 | ||||
CREFC® INVESTOR REPORTING PACKAGE LEGENDS | |||||
1|CREFC Investor Reporting Package Legends | |||||
Property Type (1) | Workout Strategy (3) | Liquidation/Prepayment Code (5) | |||
MF | Multifamily | 1 | Modification | 1 | Partial Liquidation (Curtailment) |
RT | Retail | 2 | Foreclosure | 2 | Payoff Prior To Maturity |
HC | HealthCare | 3 | Bankruptcy | 3 | Disposition / Liquidation |
IN | Industrial | 4 | Extension | 4 | Repurchase / Substitution |
MH | Mobile Home Park | 5 | Note Sale | 5 | Full Payoff At Maturity |
OF | Office | 6 | DPO | 6 | DPO |
MU | Mixed Use | 7 | REO | 7 | Liquidation prior to 7/1/2006 |
LO | Lodging | 8 | Resolved | 8 | Payoff With Penalty |
SS | Self Storage | 9 | Pending Return to Master Servicer | 9 | Payoff With Yield Maintenance |
SE | Securities | 10 | Deed In Lieu of Foreclosure | 10 | Curtailment With Penalty |
CH | Cooperative Housing | 11 | Full Payoff | 11 | Curtailment With Yield Maintenance |
ZZ | Missing Information | 12 | Reps and Warranties | ||
SF | SF | 13 | TBD | ||
WH | Warehouse | 98 | Other | ||
OT | Other | ||||
Modification Code (4) | |||||
Payment Status of Loan (2) | |||||
1 | Maturity Date Extension | ||||
A | In Grace Period | 2 | Amortization Change | ||
B | Late, but less than 30 Days | 3 | Principal Write-Off | ||
0 | Current | 4 | Blank (formerly Combination) | ||
1 | 30-59 Days Delinquent | 5 | Temporary Rate Reduction | ||
2 | 60-89 Days Delinquent | 6 | Capitalization of Interest | ||
3 | 90-120 Days Delinquent | 7 | Capitalization of Taxes | ||
4 | Performing Matured Balloon | 8 | Other | ||
5 | Non Performing Matured Balloon | 9 | Combination | ||
6 | 121+ Days Delinquent | 10 | Forbearance | ||
Reports Available at sf.citidirect.com | v. 21.09.28 | Page 42 of 43 | © Copyright 2025 Citigroup |
Benchmark 2018-B3 Commercial Mortgage Trust | |||
Commercial Mortgage Pass-Through Certificates, Series 2018-B3 | July 11, 2025 | ||
NOTES | |||
No Notes available for this deal at this time. | |||
Reports Available at sf.citidirect.com | v. 21.09.28 | Page 43 of 43 | © Copyright 2025 Citigroup |