jpc12cix_ex991-202208.htm - Generated by SEC Publisher for SEC Filing


Distribution Date:	08/17/22	J.P. Morgan Chase Commercial Mortgage Securities Trust 2012-CIBX
Determination Date:	08/11/22
Next Distribution Date:	09/16/22
Record Date:	07/29/22	Commercial Mortgage Pass-Through Certificates
		Series 2012-CIBX


Revision to June 2022 Distribution Date Statement
The Master Servicer revised their reporting for June as the payoff on Loan #606100005 was reported in error. Specially Serviced loan maturity balloon payment was due on 6/1/22,
which was not received. System of record loan receivable reflected the balloon payment amount. Monthly scheduled June 1st payment was received. Payment was processed to
satisfy June receivable, which was the balloon balance, instead of a monthly scheduled payment and then balloon funds were advanced. The difference was identified by the Master
Servicer. As a result the total distribution amount to the Bondholders reduced from $140,454,295.59 to $85,654,311.67, and Class D has no longer been paid down.
Table of Contents				Contacts
Section	Pages	Role	Party and Contact Information
Certificate Distribution Detail	2	Depositor	J.P. Morgan Chase Commercial Mortgage Securities Corp.
Certificate Factor Detail	3		Brian Baker	(212) 834-3813
Certificate Interest Reconciliation Detail	4		383 Madison Avenue, 8th Floor \| New York, NY 10179 \| United States
		Master Servicer	Wells Fargo Bank, National Association
Additional Information	5
			Investor Relations		REAM_InvestorRelations@wellsfargo.com
Bond / Collateral Reconciliation - Cash Flows	6
			Three Wells Fargo, MAC D1050-084, 401 S. Tryon Street, 8th Floor \| Charlotte, NC 28202 \| United States
Bond / Collateral Reconciliation - Balances	7	Special Servicer	Argentic Services Company LP
Current Mortgage Loan and Property Stratification	8-12		Andrew Hundertmark	(469) 609-2001	ahundertmark@argenticservices.com
Mortgage Loan Detail (Part 1)	13		500 North Central Expressway, Suite 261 \| Plano, TX 75074 \| United States
Mortgage Loan Detail (Part 2)	14	Senior Trust Advisor	Trimont Real Estate Advisors, LLC
Principal Prepayment Detail	15		Trust Advisor		Trustadvisor@trimontrea.com
Historical Detail	16		3500 Lenox Road, Suite G1 \| Atlanta, GA 30326 \| United States
Delinquency Loan Detail	17	Certificate Administrator	Computershare Trust Company, N.A. as agent for Wells Fargo
			Bank, N.A.
Collateral Stratification and Historical Detail	18		Corporate Trust Services (CMBS)		cts.cmbs.bond.admin@wellsfargo.com;
Specially Serviced Loan Detail - Part 1	19				trustadministrationgroup@wellsfargo.com
			9062 Old Annapolis Road \| Columbia, MD 21045 \| United States
Specially Serviced Loan Detail - Part 2	20
		Trustee	U.S. Bank National Association
Modified Loan Detail	21		General Contact	(312) 332-7457
Historical Liquidated Loan Detail	22		190 South LaSalle Street, 7th Floor \| Chicago, IL 60603 \| United States
Historical Bond / Collateral Loss Reconciliation Detail	23
Interest Shortfall Detail - Collateral Level	24
Supplemental Notes	25

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


© 2021 Computershare. All rights reserved. Confidential.	Page 1 of 25


				Certificate Distribution Detail

											Current	Original
		Pass-Through			Principal	Interest	Prepayment				Credit	Credit
Class	CUSIP	Rate (2)	Original Balance Beginning Balance		Distribution	Distribution	Penalties	Realized Losses Total Distribution Ending Balance			Support¹ Support¹

A-1	46637WAA1	0.958200%	68,035,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	30.00%
A-2	46637WAB9	1.810400%	112,771,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	30.00%
A-3	46637WAC7	3.138800%	283,979,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	30.00%
A-4	46637WAD5	3.483400%	346,887,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	30.00%
A-4FX	46637WBA0	3.483400%	45,960,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	30.00%
A-4FL	46637WAJ2	3.299140%	44,040,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	30.00%
AS	46637WAF0	4.270700%	117,540,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	20.87%
B	46637WAG8	4.633294%	61,185,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	16.12%
C	46637WAH6	4.854494%	45,083,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	12.63%
D	46637WAN3	4.854494%	27,372,000.00	5,949,455.49	5,949,455.49	24,067.99	0.00	0.00	5,973,523.48	0.00	0.00%	10.50%
E	46637WAQ6	4.854494%	46,694,000.00	46,694,000.00	5,481,613.15	188,896.44	0.00	0.00	5,670,509.59	41,212,386.85	63.01%	6.88%
F	46637WAS2	4.000000%	20,932,000.00	20,932,000.00	0.00	69,773.33	0.00	0.00	69,773.33	20,932,000.00	44.23%	5.25%
G	46637WAU7	4.000000%	22,542,000.00	22,542,000.00	0.00	75,140.00	0.00	0.00	75,140.00	22,542,000.00	24.00%	3.50%
NR	46637WAW3	4.000000%	45,083,216.00	26,857,454.28	0.00	65,464.97	0.00	119,762.28	65,464.97	26,737,692.00	0.00%	0.00%
R	NA	0.000000%	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	0.00%
Regular SubTotal			1,288,103,216.00	122,974,909.77	11,431,068.64	423,342.73	0.00	119,762.28	11,854,411.37	111,424,078.85


X-A	46637WAE3	4.854494%	1,019,212,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
X-B	46637WAL7	0.488699%	268,891,216.00	122,974,909.77	0.00	50,081.48	0.00	0.00	50,081.48	111,424,078.85
Notional SubTotal			1,288,103,216.00	122,974,909.77	0.00	50,081.48	0.00	0.00	50,081.48	111,424,078.85

Deal Distribution Total					11,431,068.64	473,424.21	0.00	119,762.28	11,904,492.85

*	Denotes the Controlling Class (if required)
(1)	Calculated by taking (A) the sum of the ending certificate balance of all classes in a series less (B) the sum of (i) the ending certificate balance of the designated class and (ii) the ending certificate balance of all classes which are not subordinate to the designated class and
	dividing the result by (A).
(2)	Pass-Through Rates with respect to any Class of Certificates on next month’s Payment Date is expected to be the same as the current respective Pass-Through Rate, subject to any modifications on the underlying loans, any change in certificate or pool balance, any change in
	the underlying index (if and as applicable), and any other matters provided in the governing documents.




© 2021 Computershare. All rights reserved. Confidential.											Page 2 of 25


				Certificate Factor Detail
						Cumulative
					Interest Shortfalls	Interest
Class	CUSIP	Beginning Balance	Principal Distribution	Interest Distribution	/ (Paybacks)	Shortfalls	Prepayment Penalties	Losses	Total Distribution	Ending Balance
Regular Certificates
A-1	46637WAA1	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-2	46637WAB9	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-3	46637WAC7	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-4	46637WAD5	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-4FX	46637WBA0	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-4FL	46637WAJ2	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
AS	46637WAF0	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
B	46637WAG8	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
C	46637WAH6	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
D	46637WAN3	217.35552718	217.35552718	0.87929234	0.00000000	0.00000000	0.00000000	0.00000000	218.23481952	0.00000000
E	46637WAQ6	1,000.00000000	117.39437936	4.04541140	0.00000000	0.00000000	0.00000000	0.00000000	121.43979077	882.60562064
F	46637WAS2	1,000.00000000	0.00000000	3.33333317	0.00000000	0.00000000	0.00000000	0.00000000	3.33333317	1,000.00000000
G	46637WAU7	1,000.00000000	0.00000000	3.33333333	0.00000000	0.00000000	0.00000000	0.00000000	3.33333333	1,000.00000000
NR	46637WAW3	595.73066571	0.00000000	1.45209184	0.53367710	35.62392332	0.00000000	2.65647153	1.45209184	593.07419417
R	NA	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000

Notional Certificates
X-A	46637WAE3	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
X-B	46637WAL7	457.34074768	0.00000000	0.18625183	0.00000000	0.00000000	0.00000000	0.00000000	0.18625183	414.38348380




© 2021 Computershare. All rights reserved. Confidential.										Page 3 of 25


				Certificate Interest Reconciliation Detail

									Additional
				Accrued	Net Aggregate	Distributable	Interest		Interest
		Accrual	Prior Interest	Certificate	Prepayment	Certificate	Shortfalls /	Payback of Prior	Distribution	Interest	Cumulative
Class	Accrual Period	Days	Shortfalls	Interest	Interest Shortfall	Interest	(Paybacks)	Realized Losses	Amount	Distribution	Interest Shortfalls
A-1	N/A	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-2	N/A	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-3	N/A	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-4	N/A	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-4FX	N/A	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-4FL	N/A	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
AS	N/A	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
B	N/A	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
C	N/A	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
D	07/01/22 - 07/30/22	30	0.00	24,067.99	0.00	24,067.99	0.00	0.00	0.00	24,067.99	0.00
E	07/01/22 - 07/30/22	30	0.00	188,896.44	0.00	188,896.44	0.00	0.00	0.00	188,896.44	0.00
F	07/01/22 - 07/30/22	30	0.00	69,773.33	0.00	69,773.33	0.00	0.00	0.00	69,773.33	0.00
G	07/01/22 - 07/30/22	30	0.00	75,140.00	0.00	75,140.00	0.00	0.00	0.00	75,140.00	0.00
NR	07/01/22 - 07/30/22	30	1,581,981.15	89,524.85	0.00	89,524.85	24,059.88	0.00	0.00	65,464.97	1,606,041.03
X-A	N/A	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
X-B	07/01/22 - 07/30/22	30	0.00	50,081.48	0.00	50,081.48	0.00	0.00	0.00	50,081.48	0.00
Totals			1,581,981.15	497,484.09	0.00	497,484.09	24,059.88	0.00	0.00	473,424.21	1,606,041.03




© 2021 Computershare. All rights reserved. Confidential.												Page 4 of 25


Bond / Collateral Reconciliation - Cash Flows

Total Funds Collected		Total Funds Distributed
Interest		Fees
Interest Paid or Advanced	508,439.24	Master Servicing Fee	10,203.28
Interest Reductions due to Nonrecoverability Determination	0.00	Certificate Administrator Fee	288.03
Interest Adjustments	0.00	Trustee Fee	40.24
Deferred Interest	0.00	Senior Trust Advisor Fee	423.58
ARD Interest	0.00
Net Prepayment Interest Excess / (Shortfall)	0.00
Extension Interest	0.00
Interest Reserve Withdrawal	0.00
Total Interest Collected	508,439.24	Total Fees	10,955.14

Principal		Expenses/Reimbursements
Scheduled Principal	288,776.86	Reimbursement for Interest on Advances	0.00
Unscheduled Principal Collections		ASER Amount	0.00
Principal Prepayments	11,069,697.76	Special Servicing Fees (Monthly)	24,059.88
Collection of Principal after Maturity Date	0.00	Special Servicing Fees (Liquidation)	0.00
Recoveries From Liquidations and Insurance Proceeds	(2,262.28)	Special Servicing Fees (Work Out)	0.00
Excess of Prior Principal Amounts Paid	0.00	Legal Fees	0.00
Curtailments	74,856.30	Rating Agency Expenses	0.00
Principal Adjustments	0.00	Taxes Imposed on Trust Fund	0.00
		Non-Recoverable Advances	0.00
		Workout Delayed Reimbursement Amounts	0.00
		Other Expenses	0.00
Total Principal Collected	11,431,068.64	Total Expenses/Reimbursements	24,059.88

		Interest Reserve Deposit	0.00

Other		Payments to Certificateholders and Others
Prepayment Penalties / Yield Maintenance	0.00	Interest Distribution	473,424.21
Gain on Sale / Excess Liquidation Proceeds	0.00	Principal Distribution	11,431,068.64
Borrower Option Extension Fees	0.00	Prepayment Penalties / Yield Maintenance	0.00
Net SWAP Counterparty Payments Received	0.00	Borrower Option Extension Fees	0.00
		Net SWAP Counterparty Payments Paid	0.00
Total Other Collected	0.00	Total Payments to Certificateholders and Others	11,904,492.85
Total Funds Collected	11,939,507.88	Total Funds Distributed	11,939,507.87

© 2021 Computershare. All rights reserved. Confidential.			Page 6 of 25


		Bond / Collateral Reconciliation - Balances

		Collateral Reconciliation		Certificate Reconciliation
			Total		Total
Beginning Scheduled Collateral Balance		122,974,909.77	122,974,909.77	Beginning Certificate Balance	122,974,909.77
(-) Scheduled Principal Collections		288,776.86	288,776.86	(-) Principal Distributions	11,431,068.64
(-) Unscheduled Principal Collections		11,144,554.06	11,144,554.06	(-) Realized Losses	119,762.28
(-) Principal Adjustments (Cash)		0.00	0.00	Realized Loss and Realized Loss Adjustments on Collateral	119,762.28
(-) Principal Adjustments (Non-Cash)		0.00	0.00	Current Period NRA¹	0.00
(-) Realized Losses from Collateral		119,762.28	119,762.28	Current Period WODRA¹	0.00
(-) Other Adjustments²		0.00	0.00	Principal Used to Pay Interest	0.00
				Non-Cash Principal Adjustments	0.00
Ending Scheduled Collateral Balance		111,424,078.85	111,424,078.85	Certificate Other Adjustments**	0.00
Beginning Actual Collateral Balance		123,087,011.68	123,087,011.68	Ending Certificate Balance	111,424,078.85
Ending Actual Collateral Balance		111,499,306.86	111,499,306.86



		NRA/WODRA Reconciliation		Under / Over Collateralization Reconciliation
		Non-Recoverable Advances (NRA) from	Workout Delayed Reimbursement of Advances
		Principal	(WODRA) from Principal	Beginning UC / (OC)	0.00
Beginning Cumulative Advances		0.00	0.00	UC / (OC) Change	0.00
Current Period Advances		0.00	0.00	Ending UC / (OC)	0.00
Ending Cumulative Advances		0.00	0.00	Net WAC Rate	4.85%
				UC / (OC) Interest	0.00
(1)	Current Period NRA and WODRA displayed will represent the portion applied as Realized Losses to the bonds.
(2)	Other Adjustments value will represent miscellaneous items that may impact the Scheduled Balance of the collateral.
**	A negative value for Certificate Other Adjustments represents the payback of prior Principal Shortfalls, if any.




© 2021 Computershare. All rights reserved. Confidential.					Page 7 of 25


				Current Mortgage Loan and Property Stratification



			Scheduled Balance							Debt Service Coverage Ratio¹
	Scheduled	# Of	Scheduled	% Of			Weighted Avg	Debt Service Coverage	# Of	Scheduled	% Of			Weighted Avg
					WAM²	WAC						WAM²	WAC
	Balance	Loans	Balance	Agg. Bal.			DSCR¹	Ratio	Loans	Balance	Agg. Bal.			DSCR¹
	$9,999,999 or less	0	0.00	0.00%	0	0.0000	0.000000	1.24 or less	1	56,881,462.00	51.05%	46	4.7500	1.048500
$10,000,000 to $24,999,999		0	0.00	0.00%	0	0.0000	0.000000	1.25 to 1.34	0	0.00	0.00%	0	0.0000	0.000000
$25,000,000 to $49,999,999		0	0.00	0.00%	0	0.0000	0.000000	1.35 to 1.44	0	0.00	0.00%	0	0.0000	0.000000
$50,000,000 to $99,999,999		2	111,424,078.85	100.00%	23	4.7965	1.293057	1.45 to 1.54	1	54,542,616.85	48.95%	(2)	4.8450	1.548100
$100,000,000 or greater		0	0.00	0.00%	0	0.0000	0.000000	1.55 to 1.69	0	0.00	0.00%	0	0.0000	0.000000
	Totals	2	111,424,078.85	100.00%	23	4.7965	1.293057	1.70 to 1.99	0	0.00	0.00%	0	0.0000	0.000000
								2.00 to 2.29	0	0.00	0.00%	0	0.0000	0.000000
								2.30 or greater	0	0.00	0.00%	0	0.0000	0.000000
								Totals	2	111,424,078.85	100.00%	23	4.7965	1.293057
(1)	Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document is
	used. The debt service coverage ratio information was provided to the Certificate Administrator by the Master Servicer and the Certificate Administrator has not independently confirmed the accuracy of such information.
(2)	Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the Maturity Date.
(3)	Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut Off Date Balance of each property as disclosed in the offering document. The Scheduled Balance Totals reflect the aggregate balances of all pooled loans as reported in the
	CREFC Loan Periodic Update File. To the extent that the Scheduled Balance Total figure for the "State" and "Property" stratification tables is not equal to the sum of the scheduled balance figures for each state or property, the difference is explained by loans that have been modified into a split
	loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure. Rather, the scheduled balance for each state or property only reflects the
	balance of the senior note (sometimes called the A-piece) of a loan that has been modified into a split-loan structure.




© 2021 Computershare. All rights reserved. Confidential.														Page 8 of 25

Current Mortgage Loan and Property Stratification

State³

Property Type³

# Of

Scheduled

% Of

Weighted Avg

State

WAM²

WAC

# Of

Scheduled

% Of

Weighted Avg

Properties

Balance

Agg. Bal.

DSCR¹

Property Type

WAM²

WAC

Properties

Balance

Agg. Bal.

DSCR¹

Kentucky

56,881,462.00

51.05%

4.7500

1.048500

Retail

111,424,078.85

100.00%

4.7965

1.293057

Virginia

54,542,616.85

48.95%

(2)

4.8450

1.548100

Totals

111,424,078.85

100.00%

4.7965

1.293057

Totals

111,424,078.85

100.00%

4.7965

1.293057

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

Page 9 of 25


				Current Mortgage Loan and Property Stratification



			Note Rate							Seasoning
		# Of	Scheduled	% Of			Weighted Avg		# Of	Scheduled	% Of			Weighted Avg
	Note Rate				WAM²	WAC		Seasoning				WAM²	WAC
		Loans	Balance	Agg. Bal.			DSCR¹		Loans	Balance	Agg. Bal.			DSCR¹
	4.74999% or less	0	0.00	0.00%	0	0.0000	0.000000	12 months or less	0	0.00	0.00%	0	0.0000	0.000000
	4.75000% to 4.99999%	2	111,424,078.85	100.00%	23	4.7965	1.293057	13 to 24 months	0	0.00	0.00%	0	0.0000	0.000000
	5.00000% to 5.24999%	0	0.00	0.00%	0	0.0000	0.000000	25 to 36 months	0	0.00	0.00%	0	0.0000	0.000000
	5.25000% to 5.49999%	0	0.00	0.00%	0	0.0000	0.000000	37 to 48 months	0	0.00	0.00%	0	0.0000	0.000000
	5.50000% to 5.74999%	0	0.00	0.00%	0	0.0000	0.000000	49 months or greater	2	111,424,078.85	100.00%	23	4.7965	1.293057
	5.75000% to 5.99999%	0	0.00	0.00%	0	0.0000	0.000000	Totals	2	111,424,078.85	100.00%	23	4.7965	1.293057
	6.00000% to 6.24999%	0	0.00	0.00%	0	0.0000	0.000000
	6.25000% to 6.49999%	0	0.00	0.00%	0	0.0000	0.000000
	6.50000% or greater	0	0.00	0.00%	0	0.0000	0.000000
	Totals	2	111,424,078.85	100.00%	23	4.7965	1.293057
(1)	Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document
	is used. The debt service coverage ratio information was provided to the Certificate Administrator by the Master Servicer and the Certificate Administrator has not independently confirmed the accuracy of such information.
(2)	Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the Maturity Date.
(3)	Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut Off Date Balance of each property as disclosed in the offering document. The Scheduled Balance Totals reflect the aggregate balances of all pooled loans as reported in the
	CREFC Loan Periodic Update File. To the extent that the Scheduled Balance Total figure for the "State" and "Property" stratification tables is not equal to the sum of the scheduled balance figures for each state or property, the difference is explained by loans that have been modified into a split
	loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure. Rather, the scheduled balance for each state or property only reflects the
	balance of the senior note (sometimes called the A-piece) of a loan that has been modified into a split-loan structure.




© 2021 Computershare. All rights reserved. Confidential.														Page 10 of 25


				Current Mortgage Loan and Property Stratification



		Anticipated Remaining Term (ARD and Balloon Loans)							Remaining Amortization Term (ARD and Balloon Loans)
	Anticipated	# Of	Scheduled	% Of			Weighted Avg	Remaining	# Of	Scheduled	% Of			Weighted Avg
					WAM²	WAC						WAM²	WAC
	Remaining Term	Loans	Balance	Agg. Bal.			DSCR¹	Amortization Term	Loans	Balance	Agg. Bal.			DSCR¹
	60 months or less	2	111,424,078.85	100.00%	23	4.7965	1.293057	299 months or less	2	111,424,078.85	100.00%	23	4.7965	1.293057
61 months to 84 months		0	0.00	0.00%	0	0.0000	0.000000	300 to 330 months	0	0.00	0.00%	0	0.0000	0.000000
	85 months or greater	0	0.00	0.00%	0	0.0000	0.000000	331 months or greater	0	0.00	0.00%	0	0.0000	0.000000
	Totals	2	111,424,078.85	100.00%	23	4.7965	1.293057	Totals	2	111,424,078.85	100.00%	23	4.7965	1.293057
(1)	Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document
	is used. The debt service coverage ratio information was provided to the Certificate Administrator by the Master Servicer and the Certificate Administrator has not independently confirmed the accuracy of such information.
(2)	Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the Maturity Date.
(3)	Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut Off Date Balance of each property as disclosed in the offering document. The Scheduled Balance Totals reflect the aggregate balances of all pooled loans as reported in the
	CREFC Loan Periodic Update File. To the extent that the Scheduled Balance Total figure for the "State" and "Property" stratification tables is not equal to the sum of the scheduled balance figures for each state or property, the difference is explained by loans that have been modified into a split
	loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure. Rather, the scheduled balance for each state or property only reflects the
	balance of the senior note (sometimes called the A-piece) of a loan that has been modified into a split-loan structure.




© 2021 Computershare. All rights reserved. Confidential.														Page 11 of 25

Current Mortgage Loan and Property Stratification

Age of Most Recent NOI

Remaining Stated Term (Fully Amortizing Loans)

Age of Most

# Of

Scheduled

% Of

Weighted Avg

Age of Most

# Of

Scheduled

% Of

Weighted Avg

WAM²

WAC

WAM²

WAC

Recent NOI

Loans

Balance

Agg. Bal.

DSCR¹

Recent NOI

Loans

Balance

Agg. Bal.

DSCR¹

1 year or greater

111,424,078.85

100.00%

4.7965

1.293057

None

1 year or less

0.00

0.00%

0.0000

0.000000

Totals

111,424,078.85

100.00%

4.7965

1.293057

(1)

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

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

(2)

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

(3)

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

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

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

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

Page 12 of 25

Mortgage Loan Detail (Part 1)

Prop

Original Adjusted

Beginning

Ending

Paid

Type

Interest

Scheduled

Principal

Anticipated Maturity

Maturity

Scheduled

Through

Pros ID

Loan ID

(1)

City

State Accrual Type Gross Rate

Interest

Principal

Adjustments

Repay Date

Date

Balance

Date

606100004

Louisville

Actual/360

4.750%

233,530.93

212,686.11

0.00

N/A

06/01/26

57,094,148.11

56,881,462.00

08/01/22

606100005

Colonial Heights

Actual/360

4.845%

228,078.99

125,271.51

0.00

N/A

06/01/22

54,667,888.36

54,542,616.85

08/01/22

606100025

Houston

Actual/360

4.850%

46,829.32

11,095,373.30

0.00

N/A

06/01/22

11,212,873.30

0.00

08/01/22

Totals

508,439.24

11,433,330.92

0.00

122,974,909.77

111,424,078.85

1 Property Type Codes

HC - Health Care

MU - Mixed Use

WH - Warehouse

MF - Multi-Family

SS - Self Storage

LO - Lodging

RT - Retail

SF - Single Family Rental

98 - Other

IN - Industrial

OF - Office

MH - Mobile Home Park

SE - Securities

CH - Cooperative Housing

ZZ - Missing Information/Undefined

Page 13 of 25


					Mortgage Loan Detail (Part 2)

			Most Recent	Most Recent	Appraisal					Cumulative	Current
	Most Recent	Most Recent	NOI Start	NOI End	Reduction	Appraisal	Cumulative	Current P&I	Cumulative P&I	Servicer	NRA/WODRA
Pros ID	Fiscal NOI	NOI	Date	Date	Date	Reduction Amount	ASER	Advances	Advances	Advances	from Principal	Defease Status
4	5,648,774.28	1,340,919.09	01/01/22	03/31/22	--	0.00	0.00	0.00	0.00	0.00	0.00
5	7,287,846.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
25	1,971,137.40	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
Totals	14,907,757.68	1,340,919.09				0.00	0.00	0.00	0.00	0.00	0.00




© 2021 Computershare. All rights reserved. Confidential.													Page 14 of 25


								Historical Detail

						Delinquencies¹								Prepayments			Rate and Maturities
		30-59 Days		60-89 Days		90 Days or More		Foreclosure		REO	Modifications			Curtailments		Payoff	Next Weighted Avg.
Distribution
	#	Balance	#	Balance	#	Balance	#	Balance	#	Balance	#	Balance	#	Amount	#	Amount	Coupon	Remit	WAM¹
Date
08/17/22	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	1	74,856.30	1	11,069,697.76	4.796503%	4.439403%	23
07/15/22	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	1	59,351.65	1	8,870,902.55	4.801350%	4.447897%	21
06/17/22	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	1	54,917.94	0	0.00	4.888193%	4.569956%	19
05/17/22	0	0.00	0	0.00	1	8,931,509.16	0	0.00	0	0.00	0	0.00	1	75,258.78	3	80,102,396.93	4.894300%	4.654899%	13
04/18/22	0	0.00	0	0.00	1	8,962,285.09	0	0.00	0	0.00	0	0.00	1	107,351.06	2	85,118,078.90	4.928075%	4.728737%	10
03/17/22	0	0.00	1	8,991,555.89	0	0.00	0	0.00	0	0.00	0	0.00	1	96,441.29	2	12,440,662.26	4.880683%	4.700991%	10
02/17/22	0	0.00	0	0.00	1	9,024,798.38	0	0.00	0	0.00	0	0.00	1	188,059.22	1	2,534,036.47	4.880043%	4.701941%	10
01/18/22	0	0.00	0	0.00	1	9,053,775.04	1	0.00	0	0.00	0	0.00	0	0.00	1	5,325,501.46	4.883371%	4.705829%	11
12/17/21	0	0.00	1	9,082,615.36	0	0.00	1	9,273,775.29	0	0.00	0	0.00	1	160,395.24	0	0.00	4.906077%	4.729887%	12
11/18/21	1	9,112,703.12	0	0.00	0	0.00	1	9,294,469.10	0	0.00	0	0.00	1	63,504.13	0	0.00	4.923409%	4.747953%	13
10/18/21	0	0.00	0	0.00	0	0.00	2	9,313,523.62	0	0.00	0	0.00	0	0.00	2	19,026,147.33	4.923449%	4.747964%	14
09/17/21	0	0.00	0	0.00	0	0.00	2	32,917,918.42	0	0.00	0	0.00	1	131,241.46	1	4,373,549.57	4.986865%	4.803926%	15
Note: Foreclosure and REO Totals are included in the delinquencies aging categories.




© 2021 Computershare. All rights reserved. Confidential.																		Page 16 of 25

Delinquency Loan Detail

Paid

Mortgage

Outstanding

Servicing

Resolution

Through

Months

Loan

Current P&I

Outstanding P&I

Servicer

Actual Principal

Transfer

Strategy

Bankruptcy

Foreclosure

Pros ID

Loan ID

Date

Delinquent

Status¹

Advances

Balance

Date

Code²

Date

REO Date

No delinquent loans this period

1 Mortgage Loan Status

2 Resolution Strategy Code

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

4 - Performing Matured Balloon

1 - Modification

6 - DPO

10 - Deed in Lieu of Foreclosures

B - Late Payment But Less Than 30 days

1 - 30-59 Days Delinquent

5 - Non Performing Matured Balloon

2 - Foreclosure

7 - REO

11- Full Payoff

Delinquent

3 - Bankruptcy

8 - Resolved

12 - Reps and Warranties

2 - 60-89 Days Delinquent

6 - 121+ Days Delinquent

4 - Extension

9 - Pending Return to Master Servicer

13 -

TBD

3 - 90-120 Days Delinquent

5 - Note Sale

98 - Other

Page 17 of 25


				Collateral Stratification and Historical Detail
Maturity Dates and Loan Status¹

		Total	Performing	Non-Performing		REO/Foreclosure

Past Maturity		54,542,617	54,542,617	0			0
0 - 6 Months		0	0	0			0
7 - 12 Months		0	0	0			0
13 - 24 Months		0	0	0			0
25 - 36 Months		0	0	0			0
37 - 48 Months		56,881,462	56,881,462	0			0
49 - 60 Months		0	0	0			0
> 60 Months		0	0	0			0




Historical Delinquency Information

	Total	Current	30-59 Days	60-89 Days	90+ Days		REO/Foreclosure

Aug-22	111,424,079	111,424,079	0	0		0	0
Jul-22	122,974,910	111,762,036	0	11,212,873		0	0
Jun-22	141,141,899	66,200,010	0	66,039,934	8,901,954		0
May-22	225,890,753	216,959,244	0	0	8,931,509		0
Apr-22	324,462,923	315,500,638	0	0	8,962,285		0
Mar-22	417,322,838	408,331,282	0	8,991,556		0	0
Feb-22	430,960,310	421,935,511	0	0	9,024,798		0
Jan-22	434,614,274	425,560,499	0	0	9,053,775		0
Dec-21	444,815,500	426,459,109	0	9,082,615	9,273,775		0
Nov-21	451,213,599	432,806,427	9,112,703	0		0	9,294,469
Oct-21	452,230,369	442,916,846	0	0		0	9,313,524
Sep-21	486,449,155	453,531,236	0	0	23,583,898		9,334,021
(1) Maturity dates used in this chart are based on the dates provided by the Master Servicer in the Loan Periodic File.




© 2021 Computershare. All rights reserved. Confidential.								Page 18 of 25


			Specially Serviced Loan Detail - Part 1
		Ending Scheduled				Net Operating				Remaining
Pros ID	Loan ID	Balance	Actual Balance	Appraisal Value	Appraisal Date	Income	DSCR	DSCR Date	Maturity Date	Amort Term
4	606100004	56,881,462.00	56,956,565.56	34,700,000.00	02/25/21	1,168,173.34	1.04850	03/31/22	06/01/26	237
5	606100005	54,542,616.85	54,542,741.30	40,000,000.00	02/15/21	6,564,319.00	1.54810	12/31/20	06/01/22	237
25	606100025	0.00	-	18,820,000.00	01/08/19	1,838,537.40	2.11310	12/31/21	06/01/22	237
Totals		111,424,078.85	111,499,306.86	93,520,000.00		9,571,029.74




© 2021 Computershare. All rights reserved. Confidential.										Page 19 of 25


					Specially Serviced Loan Detail - Part 2
				Servicing
		Property		Transfer	Resolution
Pros ID	Loan ID	Type¹	State	Date	Strategy Code²		Special Servicing Comments
4	606100004	RT	KY	01/28/21	1
	Please refer to Servicer Reports for comments as they are too lengthy to include for this cycle.


5	606100005	RT	VA	02/03/21	1
	Please refer to Servicer Reports for comments as they are too lengthy to include for this cycle.


25	606100025	MF	TX	07/08/22	8
	Please refer to Servicer Reports for comments as they are too lengthy to include for this cycle.


1 Property Type Codes						2 Resolution Strategy Code
HC - Health Care			MU - Mixed Use		WH - Warehouse	1 - Modification	6 - DPO	10 - Deed in Lieu of Foreclosures
MF - Multi-Family			SS - Self Storage		LO - Lodging	2 - Foreclosure	7 - REO	11- Full Payoff
RT - Retail			SF - Single Family Rental		98 - Other	3 - Bankruptcy	8 - Resolved	12 - Reps and Warranties
IN - Industrial			OF - Office		MH - Mobile Home Park	4 - Extension	9 - Pending Return to Master Servicer	13 - TBD
SE - Securities			CH - Cooperative Housing		ZZ - Missing Information/Undefined	5 - Note Sale	98 - Other




© 2021 Computershare. All rights reserved. Confidential.								Page 20 of 25


				Modified Loan Detail
		Pre-Modification		Post-Modification				Modification	Modification
						Modification	Modification Booking	Closing	Effective
		Balance	Rate	Balance	Rate
Pros ID	Loan Number					Code¹	Date	Date	Date
4	606100004	60,830,859.65	4.75000%	60,830,859.65 4.75000%		8	08/20/20	08/11/20	08/20/20
5	606100005	57,743,237.68	4.84500%	57,743,237.68 4.84500%		8	07/09/20	07/01/20	07/09/20
5	606100005	0.00	4.84500%	0.00	4.84500%	10	07/08/20	03/03/20	11/12/20
Totals		60,830,859.65		60,830,859.65
1 Modification Codes
1 - Maturity Date Extension		5 - Temporary Rate Reduction	8 - Other
2 - Amortization Change		6 - Capitalization on Interest	9 - Combination
3 - Principal Write-Off		7 - Capitalization on Taxes	10 - Forbearance
Note: Please refer to Servicer Reports for modification comments.




© 2021 Computershare. All rights reserved. Confidential.									Page 21 of 25


					Historical Liquidated Loan Detail

			Loan		Gross Sales					Current		Loss to Loan	Percent of
			Beginning	Most Recent	Proceeds or	Fees,	Net Proceeds	Net Proceeds		Period	Cumulative	with	Original
	Loan		Scheduled	Appraised	Other	Advances,	Received on	Available for	Realized Loss	Adjustment to	Adjustment to	Cumulative	Loan
Pros ID¹	Number	Dist.Date	Balance	Value or BPO	Proceeds	and Expenses	Liquidation	Distribution	to Loan	Loan	Loan	Adjustment	Balance
12	606100012	07/15/16	31,379,646.20	54,100,000.00	0.00	0.00	0.00	0.00	0.00	0.00	(157,592.51)	157,592.51	0.45%
16	606100016	10/18/21	23,583,897.76	14,600,000.00	11,948,658.95	2,497,943.60	11,948,658.95	9,450,715.35	14,133,182.41	0.00	(5,972.20)	14,139,154.61	50.49%
17	606100017	03/15/19	20,152,740.00	35,600,000.00	21,840,701.86	1,687,961.86	21,840,701.86	20,152,740.00	0.00	0.00	0.00	0.00	0.00%
25	606100025	08/17/22	11,212,873.30	18,820,000.00	11,763,461.23	333,977.10	11,763,461.23	11,429,484.13	117,500.00	0.00	0.00	117,500.00	0.85%
31	606100031	07/15/22	8,901,954.49	18,000,000.00	9,489,504.97	484,849.24	9,489,504.97	9,004,655.73	0.00	(2,262.28)	(2,262.28)	2,262.28	0.01%
34	606100034	01/18/22	9,273,775.29	3,415,000.00	6,455,645.07	1,110,884.75	6,455,645.07	5,344,760.32	3,929,014.97	0.00	0.00	3,929,014.97	35.08%
Current Period Totals			11,212,873.30	18,820,000.00	11,763,461.23	333,977.10	11,763,461.23	11,429,484.13	117,500.00	0.00	0.00	117,500.00
Cumulative Totals			104,504,887.04	144,535,000.00	61,497,972.08	6,115,616.55	61,497,972.08	55,382,355.53	18,179,697.38	(2,262.28)	(165,826.99)	18,345,524.37

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




© 2021 Computershare. All rights reserved. Confidential.													Page 22 of 25


				Historical Bond / Collateral Loss Reconciliation Detail
			Certificate	Reimb of Prior
			Interest Paid	Realized Losses		Loss Covered by					Total Loss
			from Collateral	from Collateral	Aggregate	Credit	Loss Applied to	Loss Applied to	Non-Cash	Realized Losses	Applied to
	Loan	Distribution	Principal	Interest	Realized Loss to	Support/Deal	Certificate	Certificate	Principal	from	Certificate
Pros ID	Number	Date	Collections	Collections	Loan	Structure	Interest Payment	Balance	Adjustment	NRA/WODRA	Balance
12	606100012	07/25/16	0.00	0.00	0.00	0.00	0.00	157,592.51	0.00	0.00	157,592.51
16	606100016	12/17/21	0.00	0.00	14,139,154.61	0.00	0.00	5,972.20	0.00	0.00	14,139,154.61
		10/18/21	0.00	0.00	14,133,182.41	0.00	0.00	14,133,182.41	0.00	0.00
17	606100017	03/15/19	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
25	606100025	08/17/22	0.00	0.00	117,500.00	0.00	0.00	117,500.00	0.00	0.00	117,500.00
31	606100031	08/17/22	0.00	0.00	2,262.28	0.00	0.00	2,262.28	0.00	0.00	2,262.28
		07/15/22	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
34	606100034	01/18/22	0.00	0.00	3,929,014.97	0.00	0.00	3,929,014.97	0.00	0.00	3,929,014.97
Current Period Totals			0.00	0.00	119,762.28	0.00	0.00	119,762.28	0.00	0.00	119,762.28
Cumulative Totals			0.00	0.00	18,187,931.86	0.00	0.00	18,345,524.37	0.00	0.00	18,345,524.37




© 2021 Computershare. All rights reserved. Confidential.											Page 23 of 25

Interest Shortfall Detail - Collateral Level

Special Servicing Fees

Modified

Deferred

Non-

Reimbursement of

Other

Interest

Recoverable

Interest on

Advances from

Shortfalls /

Reduction /

Pros ID

Adjustments

Collected

Monthly

Liquidation

Work Out

ASER

PPIS / (PPIE)

Interest

Advances

Interest

(Refunds)

(Excess)

0.00

12,291.10

0.00

11,768.78

0.00

Total

0.00

24,059.88

0.00

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

Collateral Shortfall Total

24,059.88

Page 24 of 25


Supplemental Notes
Swap Unwind from Class A-4FL to Class A-4FX effective March 17, 2016
For March 2016, a swap unwind has occurred moving $10,500,000 from Class A-4FL to Class A-4FX. The new beginning balance for Class A-4FL is $79,500,000.00 and for Class A-4FX is $10,500,000.00.
Swap Unwind from Class A-4FL to Class A-4FX effective December 16, 2016
For December 2016, a swap unwind has occurred moving $29,000,000 from Class A-4FL to Class A-4FX. The new beginning balance for Class A-4FL is $50,500,000.00 and for Class A-4FX is $39,500,000.00.
Swap Unwind from Class A-4FL to Class A-4FX effective April 17, 2017
For April 2017, a swap unwind has occurred moving $6,460,000 from Class A-4FL to Class A-4FX. The new beginning balance for Class A-4FL is $44,040,000.00 and for Class A-4FX is $45,960,000.00.




© 2021 Computershare. All rights reserved. Confidential.	Page 25 of 25


	Additional Information
Total Available Distribution Amount (1)	11,904,492.85
(1) The Available Distribution Amount includes any Prepayment Premiums.




© 2021 Computershare. All rights reserved. Confidential.		Page 5 of 25


		Principal Prepayment Detail
			Unscheduled Principal	Prepayment Penalties
Pros ID	Loan Number	Amount	Prepayment / Liquidation Code	Prepayment Premium Amount	Yield Maintenance Amount
4	606100004	74,856.30	Partial Liquidation (Curtailment)	0.00	0.00
25	606100025	11,069,697.76	Disposition	0.00	0.00
Totals		11,144,554.06		0.00	0.00
Note: Principal Prepayment Amount listed here may include Principal Adjustment Amounts on the loan in addition to the Unscheduled Principal Amount.




© 2021 Computershare. All rights reserved. Confidential.					Page 15 of 25