
Distribution Date:	08/12/22	COMM 2012-CCRE5 Mortgage Trust
Determination Date:	08/08/22
Next Distribution Date:	09/12/22
Record Date:	07/29/22	Commercial Mortgage Pass-Through Certificates
		Series 2012-CCRE5


Table of Contents			Contacts
Section	Pages	Role	Party and Contact Information
Certificate Distribution Detail	2	Depositor	Deutsche Mortgage & Asset Receiving Corporation
Certificate Factor Detail	3		Helaine M. Kaplan	(212) 250-5270
Certificate Interest Reconciliation Detail	4		60 Wall Street \| New York, NY 10005 \| United States
		Master Servicer	Midland Loan Services
Exchangeable Certificate Detail	5
			askmidlandls.com	(913) 253-9000
Additional Information	6
			A Division of PNC Bank, N.A., 10851 Mastin Street, Building 82 \| Overland Park, KS 66210 \| United States
Bond / Collateral Reconciliation - Cash Flows	7	Special Servicer	Midland Loan Services, a Division of PNC Bank, N.A.
Bond / Collateral Reconciliation - Balances	8		William D. Schwartz	william.d.schwartz@pnc.com
Current Mortgage Loan and Property Stratification	9-13		10851 Mastin Street, Suite 700 \| Overland Park, KS 66210 \| United States
Mortgage Loan Detail (Part 1)	14-15	Operating Advisor	Park Bridge Lender Services LLC
Mortgage Loan Detail (Part 2)	16-17		David Rodgers	(212) 230-9025
Principal Prepayment Detail	18		600 Third Avenue, 40th Floor \| New York, NY 10016 \| United States
Historical Detail	19	Certificate Administrator	Computershare Trust Company, N.A. as agent for Wells Fargo
			Bank, N.A.
Delinquency Loan Detail	20		Corporate Trust Services (CMBS)	cts.cmbs.bond.admin@wellsfargo.com;
Collateral Stratification and Historical Detail	21			trustadministrationgroup@wellsfargo.com
			9062 Old Annapolis Road \| Columbia, MD 21045 \| United States
Specially Serviced Loan Detail - Part 1	22
		Controlling Class	Eightfold Real Estate Capital Fund II, L.P.
Specially Serviced Loan Detail - Part 2	23	Representative
Modified Loan Detail	24		-
Historical Liquidated Loan Detail	25
Historical Bond / Collateral Loss Reconciliation Detail	26
Interest Shortfall Detail - Collateral Level	27
Supplemental Notes	28

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

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


© 2021 Computershare. All rights reserved. Confidential.	Page 1 of 28


				Certificate Distribution Detail

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

A-1	12623SAA8	0.673000%	85,349,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	30.00%
A-2	12623SAB6	1.678000%	159,765,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	30.00%
A-SB	12623SAC4	2.388000%	90,894,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	30.00%
A-3	12623SAD2	2.540000%	100,000,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	30.00%
A-4	12623SAE0	2.771000%	357,557,000.00	316,068,001.90	35,031,734.42	729,853.69	0.00	0.00	35,761,588.11	281,036,267.48	54.75%	30.00%
AM	12623SAJ9	3.223000%	123,287,000.00	123,287,000.00	0.00	331,128.33	0.00	0.00	331,128.33	123,287,000.00	34.90%	19.13%
B	12623SAL4	3.774000%	52,432,000.00	52,432,000.00	0.00	164,898.64	0.00	0.00	164,898.64	52,432,000.00	26.46%	14.50%
C	12623SAQ3	4.435084%	35,427,000.00	35,427,000.00	0.00	130,934.77	0.00	0.00	130,934.77	35,427,000.00	20.75%	11.38%
D	12623SAS9	4.435084%	22,673,000.00	22,673,000.00	0.00	83,797.22	0.00	0.00	83,797.22	22,673,000.00	17.10%	9.38%
E	12623SAU4	4.435084%	32,593,000.00	32,593,000.00	0.00	120,460.58	0.00	0.00	120,460.58	32,593,000.00	11.85%	6.50%
F	12623SAW0	4.435084%	21,256,000.00	21,256,000.00	0.00	78,560.12	0.00	0.00	78,560.12	21,256,000.00	8.43%	4.63%
G	12623SAY6	4.435084%	18,422,000.00	18,422,000.00	0.00	68,085.93	0.00	0.00	68,085.93	18,422,000.00	5.46%	3.00%
H*	12623SBA7	4.435084%	34,010,559.52	33,931,810.46	0.00	85,297.51	0.00	0.00	85,297.51	33,931,810.46	0.00%	0.00%
R	12623SBC3	0.000000%	1.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	0.00%
LR	12623SBE9	0.000000%	1.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	0.00%
Regular SubTotal			1,133,665,561.52	656,089,812.36	35,031,734.42	1,793,016.79	0.00	0.00	36,824,751.21	621,058,077.94


X-A	12623SAF7	1.537249%	916,852,000.00	439,355,001.90	0.00	562,831.61	0.00	0.00	562,831.61	404,323,267.48
X-B	12623SAG5	0.661084%	52,432,000.00	52,432,000.00	0.00	28,884.97	0.00	0.00	28,884.97	52,432,000.00
Notional SubTotal			969,284,000.00	491,787,001.90	0.00	591,716.58	0.00	0.00	591,716.58	456,755,267.48

Deal Distribution Total					35,031,734.42	2,384,733.37	0.00	0.00	37,416,467.79

*	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 28


				Certificate Factor Detail
						Cumulative
					Interest Shortfalls	Interest
Class	CUSIP	Beginning Balance	Principal Distribution	Interest Distribution	/ (Paybacks)	Shortfalls	Prepayment Penalties	Losses	Total Distribution	Ending Balance
Regular Certificates
A-1	12623SAA8	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-2	12623SAB6	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-SB	12623SAC4	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-3	12623SAD2	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-4	12623SAE0	883.96535909	97.97524428	2.04122333	0.00000000	0.00000000	0.00000000	0.00000000	100.01646761	785.99011481
AM	12623SAJ9	1,000.00000000	0.00000000	2.68583330	0.00000000	0.00000000	0.00000000	0.00000000	2.68583330	1,000.00000000
B	12623SAL4	1,000.00000000	0.00000000	3.14500000	0.00000000	0.00000000	0.00000000	0.00000000	3.14500000	1,000.00000000
C	12623SAQ3	1,000.00000000	0.00000000	3.69590341	0.00000000	0.00000000	0.00000000	0.00000000	3.69590341	1,000.00000000
D	12623SAS9	1,000.00000000	0.00000000	3.69590350	0.00000000	0.00000000	0.00000000	0.00000000	3.69590350	1,000.00000000
E	12623SAU4	1,000.00000000	0.00000000	3.69590341	0.00000000	0.00000000	0.00000000	0.00000000	3.69590341	1,000.00000000
F	12623SAW0	1,000.00000000	0.00000000	3.69590327	0.00000000	0.00000000	0.00000000	0.00000000	3.69590327	1,000.00000000
G	12623SAY6	1,000.00000000	0.00000000	3.69590327	0.00000000	0.00000000	0.00000000	0.00000000	3.69590327	1,000.00000000
H	12623SBA7	997.68457029	0.00000000	2.50797138	1.17937431	3.33343413	0.00000000	0.00000000	2.50797138	997.68457029
R	12623SBC3	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
LR	12623SBE9	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000

Notional Certificates
X-A	12623SAF7	479.19948029	0.00000000	0.61387401	0.00000000	0.00000000	0.00000000	0.00000000	0.61387401	440.99076784
X-B	12623SAG5	1,000.00000000	0.00000000	0.55090346	0.00000000	0.00000000	0.00000000	0.00000000	0.55090346	1,000.00000000




© 2021 Computershare. All rights reserved. Confidential.										Page 3 of 28


				Certificate Interest Reconciliation Detail

									Additional
				Accrued	Net Aggregate	Distributable	Interest		Interest
		Accrual	Prior Interest	Certificate	Prepayment	Certificate	Shortfalls /	Payback of Prior	Distribution	Interest	Cumulative
Class	Accrual Period	Days	Shortfalls	Interest	Interest Shortfall	Interest	(Paybacks)	Realized Losses	Amount	Distribution	Interest Shortfalls
A-1	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-SB	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	07/01/22 - 07/30/22	30	0.00	729,853.69	0.00	729,853.69	0.00	0.00	0.00	729,853.69	0.00
X-A	07/01/22 - 07/30/22	30	0.00	562,831.61	0.00	562,831.61	0.00	0.00	0.00	562,831.61	0.00
X-B	07/01/22 - 07/30/22	30	0.00	28,884.97	0.00	28,884.97	0.00	0.00	0.00	28,884.97	0.00
AM	07/01/22 - 07/30/22	30	0.00	331,128.33	0.00	331,128.33	0.00	0.00	0.00	331,128.33	0.00
B	07/01/22 - 07/30/22	30	0.00	164,898.64	0.00	164,898.64	0.00	0.00	0.00	164,898.64	0.00
C	07/01/22 - 07/30/22	30	0.00	130,934.77	0.00	130,934.77	0.00	0.00	0.00	130,934.77	0.00
D	07/01/22 - 07/30/22	30	0.00	83,797.22	0.00	83,797.22	0.00	0.00	0.00	83,797.22	0.00
E	07/01/22 - 07/30/22	30	0.00	120,460.58	0.00	120,460.58	0.00	0.00	0.00	120,460.58	0.00
F	07/01/22 - 07/30/22	30	0.00	78,560.12	0.00	78,560.12	0.00	0.00	0.00	78,560.12	0.00
G	07/01/22 - 07/30/22	30	0.00	68,085.93	0.00	68,085.93	0.00	0.00	0.00	68,085.93	0.00
H	07/01/22 - 07/30/22	30	73,260.78	125,408.69	0.00	125,408.69	40,111.18	0.00	0.00	85,297.51	113,371.96
Totals			73,260.78	2,424,844.55	0.00	2,424,844.55	40,111.18	0.00	0.00	2,384,733.37	113,371.96




© 2021 Computershare. All rights reserved. Confidential.												Page 4 of 28


				Exchangeable Certificate Detail
		Pass-Through					Prepayment
Class	CUSIP	Rate	Original Balance	Beginning Balance Principal Distribution Interest Distribution			Penalties	Realized Losses	Total Distribution	Ending Balance
Regular Interest
A-M (Cert)	12623SAJ9	3.223000%	123,287,000.00	123,287,000.00	0.00	331,128.33	0.00	0.00	331,128.33	123,287,000.00
A-M (PEZ)	NA	N/A	0.01	0.00	0.00	0.00	0.00	0.00	0.00	0.00
B (Cert)	12623SAL4	3.774000%	52,432,000.00	52,432,000.00	0.00	164,898.64	0.00	0.00	164,898.64	52,432,000.00
B (PEZ)	NA	N/A	0.01	0.00	0.00	0.00	0.00	0.00	0.00	0.00
C (Cert)	12623SAQ3	4.435084%	35,427,000.00	35,427,000.00	0.00	130,934.77	0.00	0.00	130,934.77	35,427,000.00
C (PEZ)	NA	N/A	0.01	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Regular Interest Total			211,146,000.03	211,146,000.00	0.00	626,961.74	0.00	0.00	626,961.74	211,146,000.00

Exchangeable Certificate Details
PEZ	12623SAN0	N/A	0.01	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Exchangeable Certificates Total			0.01	0.00	0.00	0.00	0.00	0.00	0.00	0.00




© 2021 Computershare. All rights reserved. Confidential.										Page 5 of 28


	Additional Information
Total Available Distribution Amount (1)	37,416,467.79
(1) The Available Distribution Amount includes any Prepayment Premiums.




© 2021 Computershare. All rights reserved. Confidential.		Page 6 of 28


Bond / Collateral Reconciliation - Cash Flows

Total Funds Collected		Total Funds Distributed
Interest		Fees
Interest Paid or Advanced	2,450,675.36	Master Servicing Fee	17,227.54
Interest Reductions due to Nonrecoverability Determination	0.00	Certificate Administrator Fee	1,129.93
Interest Adjustments	0.00	Trustee Fee	1,129.93
Deferred Interest	0.00	CREFC® Intellectual Property Royalty License Fee	0.00
ARD Interest	0.00	Operating Advisor Fee	6,343.37
Net Prepayment Interest Excess / (Shortfall)	0.00	Asset Representations Reviewer Fee	0.00
Extension Interest	0.00
Interest Reserve Withdrawal	0.00	Total Fees	25,830.77
Total Interest Collected	2,450,675.36

Principal		Expenses/Reimbursements
Scheduled Principal	1,334,380.47	Reimbursement for Interest on Advances	(18.07)
Unscheduled Principal Collections		ASER Amount	0.00
Principal Prepayments	33,697,353.95	Special Servicing Fees (Monthly)	40,129.25
Collection of Principal after Maturity Date	0.00	Special Servicing Fees (Liquidation)	0.00
Recoveries From Liquidations and Insurance Proceeds	0.00	Special Servicing Fees (Work Out)	0.00
Excess of Prior Principal Amounts Paid	0.00	Legal Fees	0.00
Curtailments	0.00	Rating Agency Expenses	0.00
Negative Amortization	0.00	Taxes Imposed on Trust Fund	0.00
Principal Adjustments	0.00	Non-Recoverable Advances	0.00
		Workout Delayed Reimbursement Amounts	0.00
		Other Expenses	0.00
Total Principal Collected	35,031,734.42	Total Expenses/Reimbursements	40,111.18

		Interest Reserve Deposit	0.00

Other		Payments to Certificateholders and Others
Prepayment Penalties / Yield Maintenance	0.00	Interest Distribution	2,384,733.37
Gain on Sale / Excess Liquidation Proceeds	0.00	Principal Distribution	35,031,734.42
Borrower Option Extension Fees	0.00	Prepayment Penalties / Yield Maintenance	0.00
		Borrower Option Extension Fees	0.00
Total Other Collected	0.00	Total Payments to Certificateholders and Others	37,416,467.79
Total Funds Collected	37,482,409.78	Total Funds Distributed	37,482,409.74


© 2021 Computershare. All rights reserved. Confidential.			Page 7 of 28


		Bond / Collateral Reconciliation - Balances

		Collateral Reconciliation		Certificate Reconciliation
			Total		Total
Beginning Scheduled Collateral Balance		656,089,812.36	656,089,812.36	Beginning Certificate Balance	656,089,812.36
(-) Scheduled Principal Collections		1,334,380.47	1,334,380.47	(-) Principal Distributions	35,031,734.42
(-) Unscheduled Principal Collections		33,697,353.95	33,697,353.95	(-) Realized Losses	0.00
(-) Principal Adjustments (Cash)		0.00	0.00	Realized Loss and Realized Loss Adjustments on Collateral	0.00
(-) Principal Adjustments (Non-Cash)		0.00	0.00	Current Period NRA¹	0.00
(-) Realized Losses from Collateral		0.00	0.00	Current Period WODRA¹	0.00
(-) Other Adjustments²		0.00	0.00	Principal Used to Pay Interest	0.00
				Non-Cash Principal Adjustments	0.00
Ending Scheduled Collateral Balance		621,058,077.94	621,058,077.94	Certificate Other Adjustments**	0.00
Beginning Actual Collateral Balance		656,623,667.35	656,623,667.35	Ending Certificate Balance	621,058,077.94
Ending Actual Collateral Balance		621,659,998.60	621,659,998.60



		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	4.44%
				UC / (OC) Interest	0.00
(1)	Current Period NRA and WODRA displayed will represent the portion applied as Realized Losses to the bonds.
(2)	Other Adjustments value will represent miscellaneous items that may impact the Scheduled Balance of the collateral.
**	A negative value for Certificate Other Adjustments represents the payback of prior Principal Shortfalls, if any.




© 2021 Computershare. All rights reserved. Confidential.					Page 8 of 28


				Current Mortgage Loan and Property Stratification



			Scheduled Balance							Debt Service Coverage Ratio¹
	Scheduled	# Of	Scheduled	% Of			Weighted Avg	Debt Service Coverage	# Of	Scheduled	% Of			Weighted Avg
					WAM²	WAC						WAM²	WAC
	Balance	Loans	Balance	Agg. Bal.			DSCR¹	Ratio	Loans	Balance	Agg. Bal.			DSCR¹
	Defeased	13	180,396,286.46	29.05%	4	4.2141	NAP	Defeased	13	180,396,286.46	29.05%	4	4.2141	NAP
	9,999,999 or less	10	50,067,239.77	8.06%	4	4.6207	2.135404	Less than 1.35	2	55,094,353.39	8.87%	4	4.1303	0.824743
10,000,000 to 24,999,999		6	84,473,274.29	13.60%	4	4.4255	2.372829	1.35 to 1.39	1	47,645,095.55	7.67%	4	4.0940	1.360000
25,000,000 to 39,999,999		1	25,449,207.25	4.10%	4	4.2600	1.930000	1.40 to 1.49	2	142,464,303.25	22.94%	2	4.5679	1.452635
40,000,000 to 54,999,999		4	190,672,070.17	30.70%	4	4.1389	1.544313	1.50 to 1.59	0	0.00	0.00%	0	0.0000	0.000000
55,000,000 to 69,999,999		0	0.00	0.00%	0	0.0000	0.000000	1.60 to 1.69	1	19,812,656.29	3.19%	4	4.0935	1.650000
	70,000,000 or greater	1	90,000,000.00	14.49%	1	4.6250	1.460000	1.70 to 1.79	0	0.00	0.00%	0	0.0000	0.000000
	Totals	35	621,058,077.94	100.00%	3	4.3140	1.810700	1.80 to 1.99	3	43,757,351.04	7.05%	4	4.5563	1.916215
								2.00 or greater	13	131,888,031.96	21.24%	4	4.2852	2.643187
								Totals	35	621,058,077.94	100.00%	3	4.3140	1.810700
(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 9 of 28


			Current Mortgage Loan and Property Stratification




			State³
									Property Type³

	# Of	Scheduled	% Of			Weighted Avg
State				WAM²	WAC			# Of	Scheduled	% Of			Weighted Avg
	Properties	Balance	Agg. Bal.			DSCR¹	Property Type				WAM²	WAC
								Properties	Balance	Agg. Bal.			DSCR¹

Defeased	38	180,396,286.46	29.05%	4	4.2141	NAP
							Defeased	38	180,396,286.46	29.05%	4	4.2141	NAP
Alabama	1	4,968,269.99	0.80%	3	5.3360	2.540000
							Lodging	3	21,992,856.12	3.54%	3	5.1650	2.476799
California	5	85,526,291.52	13.77%	3	4.5744	1.730481
							Mixed Use	2	23,676,546.16	3.81%	4	4.7267	1.923419
Georgia	1	10,308,107.10	1.66%	4	4.3305	2.640000
							Multi-Family	1	45,810,063.26	7.38%	4	4.0105	1.000000
Indiana	1	14,357,296.50	2.31%	3	5.0900	1.910000
							Office	8	186,650,077.64	30.05%	4	4.2668	1.788375
New Jersey	2	26,644,558.39	4.29%	4	4.0807	1.755128
							Retail	8	162,532,248.30	26.17%	2	4.3893	1.862440
New York	2	93,100,889.65	14.99%	1	4.6273	1.485646
							Totals	60	621,058,077.94	100.00%	3	4.3140	1.810700
North Carolina	1	3,950,847.29	0.64%	4	4.5250	1.850000

Ohio	1	3,287,534.09	0.53%	4	4.7100	2.560000

Pennsylvania	4	125,495,140.84	20.21%	4	4.0945	1.405099

South Carolina	1	13,911,293.04	2.24%	4	4.0400	2.570000

Texas	1	11,691,665.33	1.88%	4	4.3400	2.690000

Virginia	1	2,667,289.63	0.43%	3	5.2500	5.410000

Washington	1	44,752,608.11	7.21%	4	3.9300	2.420000

Totals	60	621,058,077.94	100.00%	3	4.3140	1.810700


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




© 2021 Computershare. All rights reserved. Confidential.													Page 10 of 28


				Current Mortgage Loan and Property Stratification



			Note Rate							Seasoning
		# Of	Scheduled	% Of			Weighted Avg		# Of	Scheduled	% Of			Weighted Avg
	Note Rate				WAM²	WAC		Seasoning				WAM²	WAC
		Loans	Balance	Agg. Bal.			DSCR¹		Loans	Balance	Agg. Bal.			DSCR¹
	Defeased	13	180,396,286.46	29.05%	4	4.2141	NAP	Defeased	13	180,396,286.46	29.05%	4	4.2141	NAP
	4.2499% or less	7	185,354,393.13	29.84%	4	4.0260	1.715816	12 months or less	0	0.00	0.00%	0	0.0000	0.000000
	4.2500% to 4.4999%	4	99,913,282.93	16.09%	3	4.3869	1.834887	13 to 24 months	0	0.00	0.00%	0	0.0000	0.000000
	4.5000% to 4.7499%	6	124,015,817.19	19.97%	2	4.6452	1.609311	25 to 36 months	0	0.00	0.00%	0	0.0000	0.000000
	4.7500% or greater	5	31,378,298.23	5.05%	3	5.0480	2.593671	37 to 48 months	0	0.00	0.00%	0	0.0000	0.000000
	Totals	35	621,058,077.94	100.00%	3	4.3140	1.810700	49 months or greater	22	440,661,791.48	70.95%	3	4.3549	1.775349
								Totals	35	621,058,077.94	100.00%	3	4.3140	1.810700
(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 28


				Current Mortgage Loan and Property Stratification



		Anticipated Remaining Term (ARD and Balloon Loans)							Remaining Amortization Term (ARD and Balloon Loans)
	Anticipated	# Of	Scheduled	% Of			Weighted Avg	Remaining	# Of	Scheduled	% Of			Weighted Avg
					WAM²	WAC						WAM²	WAC
	Remaining Term	Loans	Balance	Agg. Bal.			DSCR¹	Amortization Term	Loans	Balance	Agg. Bal.			DSCR¹
	Defeased	13	180,396,286.46	29.05%	4	4.2141	NAP	Defeased	13	180,396,286.46	29.05%	4	4.2141	NAP
	60 months or less	22	440,661,791.48	70.95%	3	4.3549	1.775349	Interest Only	1	90,000,000.00	14.49%	1	4.6250	1.460000
	61 months or greater	0	0.00	0.00%	0	0.0000	0.000000	115 months or less	0	0.00	0.00%	0	0.0000	0.000000
	Totals	35	621,058,077.94	100.00%	3	4.3140	1.810700	116 months or greater	21	350,661,791.48	56.46%	4	4.2855	1.856286
								Totals	35	621,058,077.94	100.00%	3	4.3140	1.810700
(1)	Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document
	is used. The debt service coverage ratio information was provided to the Certificate Administrator by the Master Servicer and the Certificate Administrator has not independently confirmed the accuracy of such information.
(2)	Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the Maturity Date.
(3)	Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut Off Date Balance of each property as disclosed in the offering document. The Scheduled Balance Totals reflect the aggregate balances of all pooled loans as reported in the
	CREFC Loan Periodic Update File. To the extent that the Scheduled Balance Total figure for the "State" and "Property" stratification tables is not equal to the sum of the scheduled balance figures for each state or property, the difference is explained by loans that have been modified into a split
	loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure. Rather, the scheduled balance for each state or property only reflects the
	balance of the senior note (sometimes called the A-piece) of a loan that has been modified into a split-loan structure.




© 2021 Computershare. All rights reserved. Confidential.														Page 12 of 28


				Current Mortgage Loan and Property Stratification



			Age of Most Recent NOI						Remaining Stated Term (Fully Amortizing Loans)
	Age of Most	# Of	Scheduled	% Of			Weighted Avg	Age of Most	# Of	Scheduled	% Of			Weighted Avg
					WAM²	WAC						WAM²	WAC
	Recent NOI	Loans	Balance	Agg. Bal.			DSCR¹	Recent NOI	Loans	Balance	Agg. Bal.			DSCR¹
	Defeased	13	180,396,286.46	29.05%	4	4.2141	NAP	60 months or less	0	0.00	0.00%	0	0.0000	0.000000
Underwriter's Information		0	0.00	0.00%	0	0.0000	0.000000	61 months or greater	0	0.00	0.00%	0	0.0000	0.000000
	1 to 2 years	1	9,284,290.13	1.49%	4	4.7215	(0.040000)	Totals	0	0.00	0.00%	0	0.0000	0.000000
	1 year or less	21	431,377,501.35	69.46%	3	4.3470	1.814420
	2 years or greater	0	0.00	0.00%	0	0.0000	0.000000
	Totals	35	621,058,077.94	100.00%	3	4.3140	1.810700
(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 13 of 28


					Mortgage Loan Detail (Part 1)

		Prop									Original Adjusted		Beginning	Ending	Paid
		Type			Interest		Scheduled	Scheduled	Principal	Anticipated Maturity Maturity			Scheduled	Scheduled	Through
Pros ID	Loan ID	(1)	City	State Accrual Type Gross Rate			Interest	Principal	Adjustments Repay Date Date			Date	Balance	Balance	Date
1	30289398	RT	Victor	NY	Actual/360	4.625%	358,437.50	0.00	0.00	N/A	09/06/22	--	90,000,000.00	90,000,000.00	06/06/22
3	30291515	OF	New York	NY	Actual/360	3.539%	168,836.07	147,001.52	0.00	N/A	12/06/22	--	55,409,834.45	55,262,832.93	08/06/22
4	30289394	OF	Los Angeles	CA	Actual/360	4.470%	202,418.24	123,245.06	0.00	N/A	11/06/22	--	52,587,548.31	52,464,303.25	08/06/22
5	30291531	OF	Philadelphia	PA	Actual/360	4.094%	168,381.18	117,345.53	0.00	N/A	12/06/22	--	47,762,441.08	47,645,095.55	08/06/22
6	30291430	RT	Tukwila	WA	Actual/360	3.930%	151,831.99	112,792.20	0.00	N/A	12/06/22	--	44,865,400.31	44,752,608.11	08/06/22
7	30291463	MF	Philadelphia	PA	Actual/360	4.011%	158,523.65	92,437.29	0.00	N/A	12/06/22	--	45,902,500.55	45,810,063.26	08/06/22
10	30291490	SS	Various	Various	Actual/360	4.530%	87,998.98	97,703.59	0.00	N/A	12/06/22	--	22,559,021.82	22,461,318.23	08/06/22
11	30289415	OF	Conshohocken	PA	Actual/360	4.260%	93,537.01	49,295.38	0.00	N/A	12/06/22	--	25,498,502.63	25,449,207.25	08/06/22
14	30289411	OF	Summit	NJ	Actual/360	4.093%	69,987.78	42,268.19	0.00	N/A	12/06/22	--	19,854,924.48	19,812,656.29	07/06/22
15	30291488	MF	Ames	IA	Actual/360	4.543%	66,498.43	39,163.41	0.00	N/A	12/06/22	--	17,000,325.34	16,961,161.93	08/06/22
16	30289412	OF	Elgin	SC	Actual/360	4.040%	48,577.20	52,131.91	0.00	N/A	12/06/22	--	13,963,424.95	13,911,293.04	08/06/22
18	30289405	SS	Various	Various	Actual/360	5.000%	59,941.14	47,038.84	0.00	N/A	12/06/22	--	13,921,812.64	13,874,773.80	08/06/22
19	30289395	RT	Various	Various	Actual/360	5.250%	67,067.41	14,835,186.53	0.00	N/A	11/06/22	--	14,835,186.53	0.00	08/06/22
20	30289389	MF	Navarre	FL	Actual/360	4.160%	51,291.81	34,851.50	0.00	N/A	12/01/22	--	14,318,432.38	14,283,580.88	08/01/22
21	30289416	MU	Los Angeles	CA	Actual/360	4.730%	58,752.12	32,325.32	0.00	N/A	12/06/22	--	14,424,581.35	14,392,256.03	08/06/22
22	30289396	LO	Indianapolis	IN	Actual/360	5.090%	63,063.65	30,760.39	0.00	N/A	11/06/22	--	14,388,056.89	14,357,296.50	08/06/22
24	30289397	OF	Houston	TX	Actual/360	4.340%	43,798.25	27,801.86	0.00	N/A	12/06/22	--	11,719,467.19	11,691,665.33	08/06/22
25	30291428	LO	Sunnyvale	CA	Actual/360	4.636%	44,161.70	30,978.03	0.00	N/A	12/06/22	--	11,061,050.44	11,030,072.41	08/06/22
27	30289407	OF	Atlanta	GA	Actual/360	4.330%	38,530.89	24,545.44	0.00	N/A	12/06/22	--	10,332,652.54	10,308,107.10	08/06/22
28	30291425	SS	Various	OH	Actual/360	4.300%	39,739.28	22,119.65	0.00	N/A	12/06/22	--	10,732,289.37	10,710,169.72	08/06/22
29	30291473	MU	San Diego	CA	Actual/360	4.721%	37,852.36	25,797.48	0.00	N/A	12/06/22	--	9,310,087.61	9,284,290.13	10/06/20
30	30291482	MF	Tacoma	WA	Actual/360	4.580%	34,939.51	20,297.07	0.00	N/A	12/06/22	--	8,859,152.22	8,838,855.15	08/06/22
31	30291409	RT	Milwaukee	WI	Actual/360	4.039%	30,220.38	8,690,016.49	0.00	N/A	11/06/22	--	8,690,016.49	0.00	08/06/22
37	30291116	SS	Miami	FL	Actual/360	4.431%	27,965.41	17,270.69	0.00	N/A	11/06/22	--	7,328,433.76	7,311,163.07	08/06/22
39	30289404	RT	Brigantine	NJ	Actual/360	4.043%	23,847.03	16,946.72	0.00	N/A	12/06/22	--	6,848,848.82	6,831,902.10	08/06/22
40	30289406	RT	Lebanon	PA	Actual/360	4.043%	23,005.36	16,348.62	0.00	N/A	12/06/22	--	6,607,123.40	6,590,774.78	08/06/22
42	30291248	OF	Wixom	MI	Actual/360	4.949%	22,500.12	5,279,153.14	0.00	N/A	10/06/22	--	5,279,153.14	0.00	08/06/22
43	30289391	IN	Kansas City	MO	Actual/360	4.500%	19,405.08	17,835.70	0.00	N/A	12/01/22	--	5,007,762.23	4,989,926.53	08/01/22




© 2021 Computershare. All rights reserved. Confidential.																Page 14 of 28


					Mortgage Loan Detail (Part 1)

		Prop									Original Adjusted		Beginning	Ending	Paid
		Type			Interest		Scheduled	Scheduled	Principal	Anticipated Maturity Maturity			Scheduled	Scheduled	Through
Pros ID	Loan ID	(1)	City	State Accrual Type Gross Rate			Interest	Principal	Adjustments Repay Date Date			Date	Balance	Balance	Date
44	30289408	MF	Fayetteville	NC	Actual/360	4.213%	19,107.54	12,726.02	0.00	N/A	12/06/22	--	5,267,512.62	5,254,786.60	08/06/22
45	30289400	LO	Florence	AL	Actual/360	5.336%	22,903.90	16,377.69	0.00	N/A	11/06/22	--	4,984,647.68	4,968,269.99	08/06/22
46	30289401	OF	Venice	CA	Actual/360	4.792%	22,189.94	10,307.47	0.00	N/A	11/06/22	--	5,378,057.30	5,367,749.83	08/06/22
47	30289410	SS	Various	MA	Actual/360	4.430%	18,994.67	11,659.94	0.00	N/A	12/06/22	--	4,979,305.15	4,967,645.21	08/06/22
48	30289403	OF	Los Angeles	CA	Actual/360	4.477%	18,863.46	4,892,997.79	0.00	N/A	11/06/22	--	4,892,997.79	0.00	08/06/22
50	30291533	RT	Garner	NC	Actual/360	4.525%	15,449.47	14,084.91	0.00	N/A	12/06/22	--	3,964,932.20	3,950,847.29	08/06/22
51	30289392	RT	Lancaster	CA	Actual/360	4.750%	16,470.53	9,058.89	0.00	N/A	11/01/22	--	4,026,751.17	4,017,692.28	08/01/22
54	30289413	RT	Butler	PA	Actual/360	4.585%	17,567.55	0.00	0.00	N/A	12/06/22	--	4,450,000.00	4,450,000.00	08/06/22
57	30289393	RT	Salem	OH	Actual/360	4.710%	13,363.73	7,405.83	0.00	N/A	12/01/22	--	3,294,939.92	3,287,534.09	08/01/22
59	30291464	RT	Bronx	NY	Actual/360	4.694%	12,556.54	5,583.16	0.00	N/A	12/06/22	--	3,106,472.81	3,100,889.65	08/06/22
60	30291351	LO	Chesapeake	VA	Actual/360	5.250%	12,098.50	8,875.17	0.00	N/A	11/06/22	--	2,676,164.80	2,667,289.63	08/06/22
Totals							2,450,675.36	35,031,734.42	0.00				656,089,812.36	621,058,077.94




© 2021 Computershare. All rights reserved. Confidential.																Page 15 of 28


					Mortgage Loan Detail (Part 2)

			Most Recent Most Recent Appraisal							Cumulative	Current
	Most Recent	Most Recent	NOI Start	NOI End	Reduction	Appraisal	Cumulative	Current P&I	Cumulative P&I	Servicer	NRA/WODRA
Pros ID	Fiscal NOI	NOI	Date	Date	Date	Reduction Amount	ASER	Advances	Advances	Advances	from Principal	Defease Status
1	14,136,798.00	3,584,951.10	01/01/22	03/31/22	--	0.00	0.00	352,082.50	693,112.50	0.00	0.00
3	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
4	7,423,651.80	1,427,400.67	01/01/22	03/31/22	--	0.00	0.00	0.00	0.00	0.00	0.00
5	5,851,017.76	1,256,391.85	01/01/22	03/31/22	--	0.00	0.00	0.00	0.00	0.00	0.00
6	8,204,949.81	2,054,847.80	01/01/22	03/31/22	--	0.00	0.00	0.00	0.00	0.00	0.00
7	3,215,735.34	765,226.54	01/01/22	03/31/22	--	0.00	0.00	0.00	0.00	0.00	0.00
10	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
11	3,523,712.90	841,595.38	01/01/22	03/31/22	--	0.00	0.00	0.00	0.00	0.00	0.00
14	2,232,154.96	0.00	--	--	--	0.00	0.00	111,401.11	111,401.11	0.00	0.00
15	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
16	3,141,164.74	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
18	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
19	2,264,667.61	568,835.31	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
20	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
21	3,550,054.34	892,396.95	01/01/22	03/31/22	--	0.00	0.00	0.00	0.00	0.00	0.00
22	2,326,901.56	2,749,665.12	07/01/21	06/30/22	--	0.00	0.00	0.00	0.00	0.00	0.00
24	2,031,382.94	588,582.08	01/01/22	03/31/22	--	0.00	0.00	0.00	0.00	0.00	0.00
25	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
27	2,157,162.94	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
28	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
29	0.00	0.00	--	--	05/06/22	0.00	17,773.08	63,457.43	1,378,962.50	430,729.72	0.00
30	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
31	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
37	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
39	1,027,551.79	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
40	1,210,870.97	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
42	1,031,140.73	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
43	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance




© 2021 Computershare. All rights reserved. Confidential.													Page 16 of 28


					Mortgage Loan Detail (Part 2)

			Most Recent Most Recent Appraisal							Cumulative	Current
	Most Recent	Most Recent	NOI Start	NOI End	Reduction	Appraisal	Cumulative	Current P&I	Cumulative P&I	Servicer	NRA/WODRA
Pros ID	Fiscal NOI	NOI	Date	Date	Date	Reduction Amount	ASER	Advances	Advances	Advances	from Principal	Defease Status
44	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
45	1,331,279.86	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
46	1,257,928.07	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
47	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
48	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
50	723,497.85	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
51	807,023.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
54	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
57	706,152.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
59	486,917.15	0.00	--	--	--	0.00	0.00	0.00	0.00	1,248.93	0.00
60	1,595,667.48	1,479,359.49	01/01/22	06/30/22	--	0.00	0.00	0.00	0.00	0.00	0.00
Totals	70,237,383.60	16,209,252.29				0.00	17,773.08	526,941.04	2,183,476.11	431,978.65	0.00




© 2021 Computershare. All rights reserved. Confidential.													Page 17 of 28


		Principal Prepayment Detail
			Unscheduled Principal	Prepayment Penalties
Pros ID	Loan Number	Amount	Prepayment / Liquidation Code	Prepayment Premium Amount	Yield Maintenance Amount
19	30289395	14,835,186.53	Payoff Prior to Maturity	0.00	0.00
31	30291409	8,690,016.49	Payoff Prior to Maturity	0.00	0.00
42	30291248	5,279,153.14	Payoff Prior to Maturity	0.00	0.00
48	30289403	4,892,997.79	Payoff Prior to Maturity	0.00	0.00
Totals		33,697,353.95		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 18 of 28


								Historical Detail

						Delinquencies¹								Prepayments			Rate and Maturities
		30-59 Days		60-89 Days		90 Days or More		Foreclosure		REO		Modifications		Curtailments		Payoff	Next Weighted Avg.
Distribution
	#	Balance	#	Balance	#	Balance	#	Balance	#	Balance	#	Balance	#	Amount	#	Amount	Coupon	Remit	WAM¹
Date
08/12/22	1	90,000,000.00	0	0.00	1	9,284,290.13	0	0.00	0	0.00	0	0.00	0	0.00	4	33,697,353.95	4.313982%	4.268066%	3
07/12/22	0	0.00	0	0.00	1	9,310,087.61	0	0.00	0	0.00	0	0.00	0	0.00	1	3,399,352.85	4.337738%	4.292017%	4
06/10/22	0	0.00	0	0.00	1	9,337,000.24	1	0.00	0	0.00	0	0.00	0	0.00	2	76,401,411.41	4.388081%	4.343052%	5
05/12/22	0	0.00	0	0.00	2	24,969,802.87	1	15,607,218.59	0	0.00	0	0.00	0	0.00	1	27,893,850.34	4.391625%	4.344520%	6
04/12/22	0	0.00	0	0.00	2	25,030,091.22	1	15,640,800.05	0	0.00	0	0.00	0	0.00	0	0.00	4.362963%	4.316612%	7
03/11/22	0	0.00	0	0.00	2	25,086,579.31	1	15,671,915.84	0	0.00	0	0.00	0	0.00	0	0.00	4.362867%	4.316525%	8
02/11/22	0	0.00	0	0.00	2	25,153,488.74	1	15,709,855.08	0	0.00	0	0.00	0	0.00	0	0.00	4.362778%	4.316448%	9
01/12/22	0	0.00	0	0.00	2	25,209,440.38	1	15,740,654.46	0	0.00	0	0.00	0	0.00	0	0.00	4.362682%	4.316361%	10
12/10/21	0	0.00	0	0.00	2	25,265,149.05	1	15,771,312.72	0	0.00	0	0.00	0	0.00	1	3,127,855.67	4.362587%	4.316275%	11
11/15/21	0	0.00	0	0.00	2	25,324,195.27	1	15,804,166.45	0	0.00	0	0.00	0	0.00	0	0.00	4.365448%	4.319070%	12
10/13/21	0	0.00	1	15,834,533.70	1	9,544,871.73	1	15,834,533.70	0	0.00	0	0.00	0	0.00	0	0.00	4.365357%	4.318987%	13
09/13/21	1	15,867,107.06	0	0.00	1	9,570,864.21	1	15,867,107.06	0	0.00	0	0.00	0	0.00	0	0.00	4.365268%	4.318908%	14
Note: Foreclosure and REO Totals are included in the delinquencies aging categories.




© 2021 Computershare. All rights reserved. Confidential.																		Page 19 of 28

Delinquency Loan Detail

Paid

Mortgage

Outstanding

Servicing

Resolution

Through

Months

Loan

Current P&I

Outstanding P&I

Servicer

Actual Principal

Transfer

Strategy

Bankruptcy

Foreclosure

Pros ID

Loan ID

Date

Delinquent

Status¹

Advances

Balance

Date

Code²

Date

REO Date

30289398

06/06/22

352,082.50

693,112.50

0.00

90,000,000.00

30289411

07/06/22

111,401.11

0.00

19,854,924.48

30291473

10/06/20

63,457.43

1,378,962.50

565,331.96

9,843,942.60

06/09/20

Totals

526,941.04

2,183,476.11

565,331.96

119,698,867.08

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 20 of 28


			Collateral Stratification and Historical Detail
Maturity Dates and Loan Status¹

	Total	Performing	Non-Performing	REO/Foreclosure

Past Maturity	0	0	0		0
0 - 6 Months	621,058,078	521,773,788	99,284,290		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	0	0	0		0
49 - 60 Months	0	0	0		0
> 60 Months	0	0	0		0

COMM 2012-CCRE5 Mortgage Trust 10-D