
Distribution Date:	01/16/26	JPMBB Commercial Mortgage Securities Trust 2016-C1
Determination Date:	01/12/26
Next Distribution Date:	02/18/26
Record Date:	12/31/25	Commercial Mortgage Pass-Through Certificates
		Series 2016-C1


Table of Contents			Contacts
Section	Pages	Role	Party and Contact Information
Certificate Distribution Detail	2	Depositor	J.P. Morgan Chase Commercial Mortgage Securities Corp.
Certificate Factor Detail	3		Kunal Singh	(212) 834-5467
Certificate Interest Reconciliation Detail	4		383 Madison Avenue, 8th Floor \| New York, NY 10179 \| United States
		Master Servicer	Trimont LLC
Exchangeable Certificate Detail	5
			Attention: CMBS Servicing		trimont.commercial.servicing@cms.trimont.com
Exchangeable Certificate Factor Detail	6
			550 S. Tryon Street, Suite 2400 \| Charlotte, NC 28202 \| United States
Additional Information	7	Special Servicer	Midland Loan Services
Bond / Collateral Reconciliation - Cash Flows	8		askmidlandls.com	(913) 253-9000
Bond / Collateral Reconciliation - Balances	9		A Division of PNC Bank, N.A., 10851 Mastin Street, Building 82 \| Overland Park, KS 66210 \| United States
Current Mortgage Loan and Property Stratification	10-14	Operating Advisor & Asset	Pentalpha Surveillance LLC
		Representations Reviewer
Mortgage Loan Detail (Part 1)	15
			Attention: JPMBB 2016-C1 Transaction Manager		notices@pentalphasurveillance.com
Mortgage Loan Detail (Part 2)	16		501 John James Audubon Parkway, Suite 401 \| Amherst, NY 14228 \| United States
Principal Prepayment Detail	17	Certificate Administrator	Computershare Trust Company, N.A. as agent for Wells Fargo
Historical Detail	18		Bank, N.A.
			Corporate Trust Services (CMBS)		cctcmbsbondadmin@computershare.com;
Delinquency Loan Detail	19				trustadministrationgroup@computershare.com
Collateral Stratification and Historical Detail	20		9062 Old Annapolis Road \| Columbia, MD 21045 \| United States
Specially Serviced Loan Detail - Part 1	21	Trustee	Wilmington Trust, National Association
Specially Serviced Loan Detail - Part 2	22		Attention: CMBS Trustee	(302) 636-4140	CMBSTrustee@wilmingtontrust.com
			1100 North Market Street \| Wilmington, DE 19890 \| United States
Modified Loan Detail	23
Historical Liquidated Loan Detail	24
Historical Bond / Collateral Loss Reconciliation Detail	25-27
Interest Shortfall Detail - Collateral Level	28
Supplemental Notes	29

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 29


				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	46645LAU1	1.694700%	29,181,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	30.00%
A-2	46645LAV9	2.668400%	95,864,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	30.00%
A-3	46645LAW7	3.514700%	44,513,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	30.00%
A-4	46645LAX5	3.310600%	175,000,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	30.00%
A-5	46645LAY3	3.576100%	317,480,000.00	95,632,423.53	33,416,715.36	284,992.59	0.00	0.00	33,701,707.95	62,215,708.17	82.40%	30.00%
A-SB	46645LAZ0	3.315800%	53,301,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	30.00%
A-S	46645LBD8	3.970400%	58,760,000.00	58,760,000.00	0.00	194,417.25	0.00	0.00	194,417.25	58,760,000.00	65.77%	24.25%
B	46645LBE6	4.649782%	58,760,000.00	58,760,000.00	0.00	227,684.31	0.00	0.00	227,684.31	58,760,000.00	49.15%	18.50%
C	46645LBF3	4.649782%	47,263,000.00	47,263,000.00	0.00	183,135.53	0.00	0.00	183,135.53	47,263,000.00	35.78%	13.88%
D-1	46645LAC1	4.149782%	34,490,000.00	34,490,000.00	0.00	119,271.64	0.00	0.00	119,271.64	34,490,000.00	26.02%	10.50%
D-2	46645LAE7	4.149782%	21,716,000.00	21,716,000.00	0.00	75,097.22	0.00	0.00	75,097.22	21,716,000.00	19.87%	8.37%
E	46645LAJ6	4.649782%	29,380,000.00	29,380,000.00	0.00	113,842.16	0.00	0.00	113,842.16	29,380,000.00	11.56%	5.50%
F	46645LAL1	4.649782%	11,496,000.00	11,496,000.00	0.00	44,544.91	0.00	0.00	44,544.91	11,496,000.00	8.31%	4.38%
NR*	46645LAN7	4.649782%	44,708,765.00	29,366,223.95	0.00	52,483.89	0.00	0.00	52,483.89	29,366,223.95	0.00%	0.00%
R	46645LAQ0	0.000000%	1.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	0.00%
Z	46645LAS6	0.000000%	1.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	0.00%
Regular SubTotal			1,021,912,767.00	386,863,647.48	33,416,715.36	1,295,469.50	0.00	0.00	34,712,184.86	353,446,932.12


X-A	46645LBA4	0.923616%	774,099,000.00	154,392,423.53	0.00	118,832.71	0.00	0.00	118,832.71	120,975,708.17
X-B	46645LBB2	0.000000%	58,760,000.00	58,760,000.00	0.00	0.00	0.00	0.00	0.00	58,760,000.00
X-C	46645LBC0	0.000000%	47,263,000.00	47,263,000.00	0.00	0.00	0.00	0.00	0.00	47,263,000.00
X-D	46645LAA5	0.500000%	56,206,000.00	56,206,000.00	0.00	23,419.17	0.00	0.00	23,419.17	56,206,000.00
Notional SubTotal			936,328,000.00	316,621,423.53	0.00	142,251.88	0.00	0.00	142,251.88	283,204,708.17

Deal Distribution Total					33,416,715.36	1,437,721.38	0.00	0.00	34,854,436.74

*	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 29


				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	46645LAU1	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-2	46645LAV9	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-3	46645LAW7	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-4	46645LAX5	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-5	46645LAY3	301.22345827	105.25612750	0.89767100	0.00000000	0.00000000	0.00000000	0.00000000	106.15379851	195.96733076
A-SB	46645LAZ0	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-S	46645LBD8	1,000.00000000	0.00000000	3.30866661	0.00000000	0.00000000	0.00000000	0.00000000	3.30866661	1,000.00000000
B	46645LBE6	1,000.00000000	0.00000000	3.87481807	0.00000000	0.00000000	0.00000000	0.00000000	3.87481807	1,000.00000000
C	46645LBF3	1,000.00000000	0.00000000	3.87481815	0.00000000	0.00000000	0.00000000	0.00000000	3.87481815	1,000.00000000
D-1	46645LAC1	1,000.00000000	0.00000000	3.45815135	0.00000000	0.00000000	0.00000000	0.00000000	3.45815135	1,000.00000000
D-2	46645LAE7	1,000.00000000	0.00000000	3.45815159	0.00000000	0.00000000	0.00000000	0.00000000	3.45815159	1,000.00000000
E	46645LAJ6	1,000.00000000	0.00000000	3.87481824	0.00000000	0.00000000	0.00000000	0.00000000	3.87481824	1,000.00000000
F	46645LAL1	1,000.00000000	0.00000000	3.87481820	0.00000000	0.00000000	0.00000000	0.00000000	3.87481820	1,000.00000000
NR	46645LAN7	656.83370923	0.00000000	1.17390606	1.37120518	6.39773924	0.00000000	0.00000000	1.17390606	656.83370923
R	46645LAQ0	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
Z	46645LAS6	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000

Notional Certificates
X-A	46645LBA4	199.44790463	0.00000000	0.15351100	0.00000000	0.00000000	0.00000000	0.00000000	0.15351100	156.27937534
X-B	46645LBB2	1,000.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	1,000.00000000
X-C	46645LBC0	1,000.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	1,000.00000000
X-D	46645LAA5	1,000.00000000	0.00000000	0.41666673	0.00000000	0.00000000	0.00000000	0.00000000	0.41666673	1,000.00000000




© 2021 Computershare. All rights reserved. Confidential.										Page 3 of 29


				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-5	12/01/25 - 12/30/25	30	0.00	284,992.59	0.00	284,992.59	0.00	0.00	0.00	284,992.59	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
X-A	12/01/25 - 12/30/25	30	0.00	118,832.71	0.00	118,832.71	0.00	0.00	0.00	118,832.71	0.00
X-B	N/A	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
X-C	N/A	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
X-D	12/01/25 - 12/30/25	30	0.00	23,419.17	0.00	23,419.17	0.00	0.00	0.00	23,419.17	0.00
A-S	12/01/25 - 12/30/25	30	0.00	194,417.25	0.00	194,417.25	0.00	0.00	0.00	194,417.25	0.00
B	12/01/25 - 12/30/25	30	0.00	227,684.31	0.00	227,684.31	0.00	0.00	0.00	227,684.31	0.00
C	12/01/25 - 12/30/25	30	0.00	183,135.53	0.00	183,135.53	0.00	0.00	0.00	183,135.53	0.00
D-1	12/01/25 - 12/30/25	30	0.00	119,271.64	0.00	119,271.64	0.00	0.00	0.00	119,271.64	0.00
D-2	12/01/25 - 12/30/25	30	0.00	75,097.22	0.00	75,097.22	0.00	0.00	0.00	75,097.22	0.00
E	12/01/25 - 12/30/25	30	0.00	113,842.16	0.00	113,842.16	0.00	0.00	0.00	113,842.16	0.00
F	12/01/25 - 12/30/25	30	0.00	44,544.91	0.00	44,544.91	0.00	0.00	0.00	44,544.91	0.00
NR	12/01/25 - 12/30/25	30	223,862.70	113,788.78	0.00	113,788.78	61,304.89	0.00	0.00	52,483.89	286,035.02
Totals			223,862.70	1,499,026.27	0.00	1,499,026.27	61,304.89	0.00	0.00	1,437,721.38	286,035.02




© 2021 Computershare. All rights reserved. Confidential.												Page 4 of 29


				Exchangeable Certificate Detail
		Pass-Through	Maximum Initial				Prepayment
Class	CUSIP	Rate	Balance	Beginning Balance	Principal Distribution Interest Distribution		Penalties	Losses	Total Distribution	Ending Balance
Regular Interest
D-1 (Cert)	46645LAC1	4.149782%	34,490,000.00	34,490,000.00	0.00	119,271.64	0.00	0.00	119,271.64	34,490,000.00
D-1 (Exch)	NA	N/A	0.01	0.00	0.00	0.00	0.00	0.00	0.00	0.00
D-2 (Cert)	46645LAE7	4.149782%	21,716,000.00	21,716,000.00	0.00	75,097.22	0.00	0.00	75,097.22	21,716,000.00
D-2 (Exch)	NA	N/A	0.01	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Regular Interest Total			56,206,000.02	56,206,000.00	0.00	194,368.86	0.00	0.00	194,368.86	56,206,000.00

Exchangeable Certificate Details
D	46645LAG2	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 29


			Exchangeable 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
D	46645LAG2	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000




© 2021 Computershare. All rights reserved. Confidential.										Page 6 of 29


	Additional Information
Total Available Distribution Amount (1)	34,854,436.74
(1) The Available Distribution Amount includes any Prepayment Premiums.




© 2021 Computershare. All rights reserved. Confidential.		Page 7 of 29


Bond / Collateral Reconciliation - Cash Flows

Total Funds Collected		Total Funds Distributed
Interest		Fees
Interest Paid or Advanced	1,554,378.68	Master Servicing Fee	2,313.41
Interest Reductions due to Nonrecoverability Determination	0.00	Certificate Administrator Fee	1,755.48
Interest Adjustments	0.00	Trustee Fee	210.00
Deferred Interest	0.00	CREFC® Intellectual Property Royalty License Fee	166.57
ARD Interest	0.00	Operating Advisor Fee	666.27
Net Prepayment Interest Excess / (Shortfall)	0.00	Asset Representations Reviewer Fee	273.17
Extension Interest	0.00
Interest Reserve Withdrawal	0.00
Total Interest Collected	1,554,378.68	Total Fees	5,384.89

Principal		Expenses/Reimbursements
Scheduled Principal	33,416,715.36	Reimbursement for Interest on Advances	763.22
Unscheduled Principal Collections		ASER Amount	0.00
Principal Prepayments	0.00	Special Servicing Fees (Monthly)	60,541.67
Collection of Principal after Maturity Date	0.00	Special Servicing Fees (Liquidation)	0.00
Recoveries From Liquidations and Insurance Proceeds	0.00	Special Servicing Fees (Work Out)	0.00
Excess of Prior Principal Amounts Paid	0.00	Legal Fees	0.00
Curtailments	0.00	Rating Agency Expenses	0.00
Principal Adjustments	0.00	Taxes Imposed on Trust Fund	0.00
		Non-Recoverable Advances	0.00
		Workout Delayed Reimbursement Amounts	0.00
		Other Expenses	0.00
Total Principal Collected	33,416,715.36	Total Expenses/Reimbursements	61,304.89

		Interest Reserve Deposit	49,967.54

Other		Payments to Certificateholders and Others
Prepayment Penalties / Yield Maintenance	0.00	Interest Distribution	1,437,721.38
Gain on Sale / Excess Liquidation Proceeds	0.00	Principal Distribution	33,416,715.36
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	34,854,436.74
Total Funds Collected	34,971,094.04	Total Funds Distributed	34,971,094.06


© 2021 Computershare. All rights reserved. Confidential.			Page 8 of 29


		Bond / Collateral Reconciliation - Balances

		Collateral Reconciliation		Certificate Reconciliation
			Total		Total
Beginning Scheduled Collateral Balance		386,863,647.48	386,863,647.48	Beginning Certificate Balance	386,863,647.48
(-) Scheduled Principal Collections		33,416,715.36	33,416,715.36	(-) Principal Distributions	33,416,715.36
(-) Unscheduled Principal Collections		0.00	0.00	(-) Realized Losses	0.00
(-) Principal Adjustments (Cash)		0.00	0.00	Realized Loss and Realized Loss Adjustments on Collateral	0.00
(-) Principal Adjustments (Non-Cash)		0.00	0.00	Current Period NRA¹	0.00
(-) Realized Losses from Collateral		0.00	0.00	Current Period WODRA¹	0.00
(-) Other Adjustments²		0.00	0.00	Principal Used to Pay Interest	0.00
				Non-Cash Principal Adjustments	0.00
Ending Scheduled Collateral Balance		353,446,932.12	353,446,932.12	Certificate Other Adjustments**	0.00
Beginning Actual Collateral Balance		386,876,877.89	386,876,877.89	Ending Certificate Balance	353,446,932.12
Ending Actual Collateral Balance		353,470,943.67	353,470,943.67



		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	4.65%
				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 9 of 29


				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	4	20,844,594.10	5.90%	0	4.9916	1.336037	1.35 or less	4	98,692,341.05	27.92%	(1)	4.8661	1.041922
10,000,000 to 19,999,999		1	17,102,338.02	4.84%	1	5.0100	0.787500	1.36 to 1.45	0	0.00	0.00%	0	0.0000	0.000000
20,000,000 to 24,999,999		0	0.00	0.00%	0	0.0000	0.000000	1.46 to 1.55	1	4,770,570.98	1.35%	0	5.1000	1.470900
25,000,000 to 49,999,999		0	0.00	0.00%	0	0.0000	0.000000	1.56 to 1.65	0	0.00	0.00%	0	0.0000	0.000000
	50,000,000 or greater	4	315,500,000.00	89.26%	0	4.6020	2.155693	1.66 to 1.80	2	84,984,020.09	24.04%	0	4.8795	1.720684
	Totals	9	353,446,932.12	100.00%	0	4.6447	2.041151	1.81 to 2.00	1	70,000,000.00	19.80%	(1)	4.5930	1.956100
								2.01 or greater	1	95,000,000.00	26.88%	1	4.2200	3.457200
								Totals	9	353,446,932.12	100.00%	0	4.6447	2.041151
(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 29


			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

Maryland	1	6,984,020.09	1.98%	1	5.0800	1.680300
							Lodging	1	17,102,338.02	4.84%	1	5.0100	0.787500
Mississippi	1	6,271,029.36	1.77%	0	4.7620	1.021100
							Mixed Use	1	4,770,570.98	1.35%	0	5.1000	1.470900
New York	5	253,089,544.65	71.61%	0	4.6194	2.184621
							Multi-Family	2	9,802,993.76	2.77%	1	5.0858	1.471875
Texas	1	70,000,000.00	19.80%	(1)	4.5930	1.956100
							Office	4	315,500,000.00	89.26%	0	4.6020	2.155693
Washington	1	17,102,338.02	4.84%	1	5.0100	0.787500
							Retail	1	6,271,029.36	1.77%	0	4.7620	1.021100
Totals	9	353,446,932.12	100.00%	0	4.6447	2.041151
							Totals	9	353,446,932.12	100.00%	0	4.6447	2.041151



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




© 2021 Computershare. All rights reserved. Confidential.													Page 11 of 29


				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
	4.40000% or less	1	95,000,000.00	26.88%	1	4.2200	3.457200	12 months or less	0	0.00	0.00%	0	0.0000	0.000000
	4.40001% to 4.60000%	1	70,000,000.00	19.80%	(1)	4.5930	1.956100	13 months to 24 months	0	0.00	0.00%	0	0.0000	0.000000
	4.60001% to 4.80000%	1	6,271,029.36	1.77%	0	4.7620	1.021100	25 months to 36 months	0	0.00	0.00%	0	0.0000	0.000000
	4.80001% or greater	6	182,175,902.76	51.54%	(1)	4.8820	1.370511	37 months to 48 months	0	0.00	0.00%	0	0.0000	0.000000
	Totals	9	353,446,932.12	100.00%	0	4.6447	2.041151	49 months or greater	9	353,446,932.12	100.00%	0	4.6447	2.041151
								Totals	9	353,446,932.12	100.00%	0	4.6447	2.041151
(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 29


				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	9	353,446,932.12	100.00%	0	4.6447	2.041151	Interest Only	4	315,500,000.00	89.26%	0	4.6020	2.155693
	61 months or greater	0	0.00	0.00%	0	0.0000	0.000000	240 months or less	1	17,102,338.02	4.84%	1	5.0100	0.787500
	Totals	9	353,446,932.12	100.00%	0	4.6447	2.041151	241 months to 300 months	4	20,844,594.10	5.90%	0	4.9916	1.336037
								301 months or greater	0	0.00	0.00%	0	0.0000	0.000000
								Totals	9	353,446,932.12	100.00%	0	4.6447	2.041151
(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 29

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

12 months or less

353,446,932.12

100.00%

4.6447

2.041151

No outstanding loans in this group

13 months to 24 months

0.00

0.00%

0.0000

0.000000

25 months or greater

0.00

0.00%

0.0000

0.000000

Totals

353,446,932.12

100.00%

4.6447

2.041151

(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 14 of 29


						Mortgage Loan Detail (Part 1)

					Interest						Original	Adjusted	Beginning	Ending	Paid
		Prop			Accrual	Gross	Scheduled	Scheduled	Principal Anticipated Maturity			Maturity	Scheduled	Scheduled	Through
Pros ID	Loan ID	Type	City	State	Type	Rate	Interest	Principal	Adjustments Repay Date		Date	Date	Balance	Balance	Date
1	883100566	OF	New York	NY	Actual/360	4.220%	345,219.44	0.00	0.00	N/A	02/06/26	--	95,000,000.00	95,000,000.00	01/06/26
2	305560002	OF	New York	NY	Actual/360	4.862%	326,532.76	0.00	0.00	N/A	01/06/26	--	78,000,000.00	78,000,000.00	01/06/26
3	304961102	OF	New York	NY	Actual/360	4.832%	301,664.44	0.00	0.00	N/A	11/01/25	11/01/27	72,500,000.00	72,500,000.00	01/01/26
4	305190002	OF	Austin	TX	Actual/360	4.593%	276,855.83	0.00	0.00	N/A	12/01/25	--	70,000,000.00	70,000,000.00	12/01/25
15	695100628	LO	Lynnwood	WA	Actual/360	5.010%	73,944.43	37,572.91	0.00	N/A	02/06/26	--	17,139,910.93	17,102,338.02	01/06/26
21	695100621	MU	Glendale	CA	Actual/360	4.954%	43,953.84	10,303,425.91	0.00	N/A	01/06/26	--	10,303,425.91	0.00	01/06/26
26	305560026	LO	Chattanooga	TN	Actual/360	4.796%	33,804.43	8,185,311.64	0.00	N/A	01/01/26	--	8,185,311.64	0.00	01/01/26
33	305560033	MF	Baltimore	MD	Actual/360	5.080%	30,599.82	11,112.74	0.00	N/A	02/05/26	--	6,995,132.83	6,984,020.09	01/05/26
35	305560035	RT	Various	TX	Actual/360	4.880%	24,795.45	5,900,556.02	0.00	N/A	01/01/26	--	5,900,556.02	0.00	01/01/26
37	305560037	RT	Port Saint Lucie	FL	Actual/360	5.050%	24,764.61	5,694,832.46	0.00	N/A	01/05/26	--	5,694,832.46	0.00	01/05/26
38	883100552	RT	Greenville	MS	Actual/360	4.762%	25,755.63	9,896.18	0.00	N/A	01/06/26	--	6,280,925.54	6,271,029.36	12/06/25
41	883100554	MU	Binghamton	NY	Actual/360	5.100%	20,989.72	8,872.52	0.00	N/A	01/06/26	--	4,779,443.50	4,770,570.98	12/06/25
44	883100556	OF	Austin	TX	Actual/360	4.665%	13,095.26	3,259,892.13	0.00	N/A	01/06/26	--	3,259,892.13	0.00	01/06/26
48	883100553	MF	Ithaca	NY	Actual/360	5.100%	12,403.02	5,242.85	0.00	N/A	01/06/26	--	2,824,216.52	2,818,973.67	12/06/25
Totals							1,554,378.68	33,416,715.36	0.00				386,863,647.48	353,446,932.12
1 Property Type Codes
HC - Health Care		MU - Mixed Use		WH - Warehouse		MF - Multi-Family
SS - Self Storage		LO - Lodging		RT - Retail		SF - Single Family Rental
98 - Other		IN - Industrial		OF - Office		MH - Mobile Home Park
SE - Securities		CH - Cooperative Housing		ZZ - Missing Information/Undefined




© 2021 Computershare. All rights reserved. Confidential.															Page 15 of 29


					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	14,337,794.32	11,152,174.99	01/01/25	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
2	20,053,129.00	22,521,653.00	10/01/24	09/30/25	01/06/26	0.00	0.00	0.00	0.00	0.00	0.00
3	22,688,535.88	19,184,508.16	01/01/25	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
4	15,436,030.39	8,891,600.52	01/01/25	06/30/25	--	0.00	0.00	276,253.05	276,253.05	0.00	0.00
15	1,492,778.88	1,259,649.80	10/01/24	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
21	1,111,950.13	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
26	1,125,069.01	1,031,626.65	10/01/24	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
33	879,023.00	650,416.54	01/01/25	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
35	535,462.14	302,950.37	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
37	869,794.56	601,043.88	01/01/25	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
38	692,275.96	264,867.33	01/01/25	06/30/25	--	0.00	0.00	35,624.77	35,624.77	0.00	0.00
41	442,088.25	413,036.52	01/01/25	09/30/25	--	0.00	0.00	29,841.66	29,841.66	0.00	0.00
44	700,204.02	359,431.77	01/01/24	09/30/24	--	0.00	0.00	0.00	0.00	0.00	0.00
48	164,567.98	161,775.45	01/01/25	09/30/25	--	0.00	0.00	17,633.71	17,633.71	0.00	0.00
Totals	80,528,703.52	66,794,734.98				0.00	0.00	359,353.19	359,353.19	0.00	0.00




© 2021 Computershare. All rights reserved. Confidential.													Page 16 of 29


			Principal Prepayment Detail
			Unscheduled Principal	Prepayment Penalties
Pros ID	Loan Number	Amount	Prepayment / Liquidation Code	Prepayment Premium Amount	Yield Maintenance Amount
			No principal prepayments this period
Note: Principal Prepayment Amount listed here may include Principal Adjustment Amounts on the loan in addition to the Unscheduled Principal Amount.




© 2021 Computershare. All rights reserved. Confidential.					Page 17 of 29


								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
01/16/26	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	1	70,000,000.00	0	0.00	0	0.00	4.644715%	4.472404%	0
12/17/25	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	2	150,500,000.00	0	0.00	1	60,602,292.96	4.665946%	4.507290%	1
11/18/25	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	2	45,431,972.13	4.725174%	4.603372%	2
10/20/25	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	3	13,063,144.62	4.706799%	4.598815%	3
09/17/25	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	1	24,625,729.38	4.713871%	4.613740%	4
08/15/25	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	1	14,891,625.09	4.710734%	4.639533%	5
07/17/25	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	4.710011%	4.664705%	6
06/17/25	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	4.714231%	4.668874%	7
05/16/25	0	0.00	0	0.00	0	0.00	0	0.00	1	0.00	0	0.00	0	0.00	1	2,798,107.38	4.714960%	4.670035%	8
04/17/25	0	0.00	0	0.00	1	3,011,313.70	0	0.00	1	3,011,313.70	0	0.00	0	0.00	0	0.00	4.717606%	4.671826%	9
03/17/25	0	0.00	0	0.00	1	3,021,056.20	0	0.00	1	3,021,056.20	0	0.00	0	0.00	0	0.00	4.717664%	4.671908%	10
02/18/25	0	0.00	0	0.00	1	3,032,101.33	0	0.00	1	3,032,101.33	0	0.00	0	0.00	0	0.00	4.717745%	4.672016%	11
(1) Foreclosure and REO Totals are included in the delinquencies aging categories.




© 2021 Computershare. All rights reserved. Confidential.																		Page 18 of 29

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

305190002

12/01/25

276,253.05

0.00

70,000,000.00

07/30/25

883100552

12/06/25

35,624.77

0.00

6,280,925.54

883100554

12/06/25

29,841.66

0.00

4,779,443.50

883100553

12/06/25

17,633.71

0.00

2,824,216.52

Totals

359,353.19

0.00

83,884,585.56

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 19 of 29


				Collateral Stratification and Historical Detail
Maturity Dates and Loan Status¹

		Total	Performing	Non-Performing		REO/Foreclosure

Past Maturity		161,860,574	78,000,000		83,860,574		0
0 - 6 Months		119,086,358	119,086,358		0		0
7 - 12 Months		0	0		0		0
13 - 24 Months		72,500,000	72,500,000		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




Historical Delinquency Information

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

Jan-26	353,446,932	353,446,932	0	0	0		0
Dec-25	386,863,647	386,863,647	0	0	0		0
Nov-25	538,492,184	465,992,184	0	72,500,000 0			0
Oct-25	618,505,813	618,505,813	0	0	0		0
Sep-25	676,318,649	676,318,649	0	0	0		0
Aug-25	701,719,187	701,719,187	0	0	0		0
Jul-25	723,471,105	723,471,105	0	0	0		0
Jun-25	733,296,911	733,296,911	0	0	0		0
May-25	743,815,627	743,815,627	0	0	0		0
Apr-25	747,708,609	744,697,295	0	0	0		3,011,314
Mar-25	748,545,021	745,523,965	0	0	0		3,021,056
Feb-25	749,534,257	746,502,156	0	0	0		3,032,101
(1) Maturity dates used in this chart are based on the dates provided by the Master Servicer in the Loan Periodic File.




© 2021 Computershare. All rights reserved. Confidential.								Page 20 of 29


			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
2	305560002	78,000,000.00	78,000,000.00	385,000,000.00	10/01/25	22,521,653.00	1.72430	09/30/25	01/06/26	I/O
3	304961102	72,500,000.00	72,500,000.00	340,000,000.00	09/22/25	17,304,480.16	1.10710	09/30/25	11/01/25	I/O
4	305190002	70,000,000.00	70,000,000.00	249,000,000.00	10/27/15	8,039,853.52	1.95610	06/30/25	12/01/25	I/O
Totals		220,500,000.00	220,500,000.00	974,000,000.00		47,865,986.68




© 2021 Computershare. All rights reserved. Confidential.										Page 21 of 29


					Specially Serviced Loan Detail - Part 2

				Servicing
		Property		Transfer	Resolution
Pros ID	Loan ID	Type¹	State	Date	Strategy Code²		Special Servicing Comments
2	305560002	OF	NY	11/01/24	1




3	304961102	OF	NY	08/15/25	1




4	305190002	OF	TX	07/30/25	1




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




© 2021 Computershare. All rights reserved. Confidential.								Page 22 of 29


				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
2	305560002	0.00	4.86153%	0.00	4.86153%	1	10/06/25	10/06/25	--
3	304961102	0.00	4.83200%	0.00	4.83200%	1	11/05/25	11/01/25	--
4	305190002	0.00	4.59300%	0.00	4.59300%	10	12/26/25	12/26/25	--
7	883100563	0.00	5.36500%	0.00	5.36500%	8	09/10/21	02/06/21	--
42	883100549	4,559,586.34	4.78700%	4,559,586.34	4.78700%	10	09/08/20	05/06/20	10/13/20
45	883100561	3,390,779.15	5.35700%	3,390,779.15	5.35700%	10	09/17/21	08/11/21	--
Totals		7,950,365.49		7,950,365.49
1 Modification Codes
1 - Maturity Date Extension		5 - Temporary Rate Reduction	8 - Other
2 - Amortization Change		6 - Capitalization on Interest	9 - Combination
3 - Principal Write-Off		7 - Capitalization on Taxes	10 - Forbearance
Note: Please refer to Servicer Reports for modification comments.




© 2021 Computershare. All rights reserved. Confidential.									Page 23 of 29


					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	305560012	09/17/25	24,664,686.95	35,650,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%
13	305560013	02/18/21	24,022,926.07	39,400,000.00	25,355,530.29	1,332,604.22	25,355,530.29	24,022,926.07	0.00	0.00	0.00	0.00	0.00%
17	305560017	04/16/21	17,364,480.53	15,700,000.00	5,998,227.85	4,017,144.31	5,998,227.85	1,981,083.54	15,383,396.99	0.00	246,890.29	15,136,506.70	83.05%
19	305560019	08/15/25	14,915,052.96	23,150,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%
22	883100470	06/17/21	10,750,000.00	12,900,000.00	11,230,091.47	480,091.47	11,230,091.47	10,750,000.00	0.00	0.00	0.00	0.00	0.00%
29	883100471	05/17/21	7,012,500.00	12,400,000.00	7,074,440.48	61,940.48	7,074,440.48	7,012,500.00	0.00	0.00	0.00	0.00	0.00%
45	883100561	05/16/25	3,011,313.70	4,200,000.00	3,456,225.64	646,038.91	3,456,225.64	2,810,186.73	203,334.61	0.00	(2,700.00)	206,034.61	5.35%
Current Period Totals			0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Cumulative Totals			101,740,960.21	143,400,000.00	53,114,515.73	6,537,819.39	53,114,515.73	46,576,696.34	15,586,731.60	0.00	244,190.29	15,342,541.31

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




© 2021 Computershare. All rights reserved. Confidential.													Page 24 of 29


				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
Deal	Deal	01/16/26	0.00	(74,171.48)	0.00	0.00	0.00	0.00	0.00	0.00	0.00
		12/17/25	0.00	(74,770.90)	0.00	0.00	0.00	0.00	0.00	0.00
		11/18/25	0.00	(76,661.54)	0.00	0.00	0.00	0.00	0.00	0.00
		10/20/25	0.00	(74,014.62)	0.00	0.00	0.00	0.00	0.00	0.00
		09/17/25	0.00	(76,125.54)	0.00	0.00	0.00	0.00	0.00	0.00
		08/15/25	0.00	(75,798.63)	0.00	0.00	0.00	0.00	0.00	0.00
		07/17/25	0.00	(73,126.91)	0.00	0.00	0.00	0.00	0.00	0.00
		06/17/25	0.00	(75,272.70)	0.00	0.00	0.00	0.00	0.00	0.00
		05/16/25	0.00	(71,808.43)	0.00	0.00	0.00	0.00	0.00	0.00
		04/17/25	0.00	(73,903.87)	0.00	0.00	0.00	0.00	0.00	0.00
		03/17/25	0.00	(71,249.98)	0.00	0.00	0.00	0.00	0.00	0.00
		02/18/25	0.00	(70,964.96)	0.00	0.00	0.00	0.00	0.00	0.00
		01/17/25	0.00	(70,688.96)	0.00	0.00	0.00	0.00	0.00	0.00
		12/17/24	0.00	(70,414.12)	0.00	0.00	0.00	0.00	0.00	0.00
		11/18/24	0.00	(72,468.83)	0.00	0.00	0.00	0.00	0.00	0.00
		10/18/24	0.00	(69,858.44)	0.00	0.00	0.00	0.00	0.00	0.00
		09/17/24	0.00	(71,923.51)	0.00	0.00	0.00	0.00	0.00	0.00
		08/16/24	0.00	(71,634.31)	0.00	0.00	0.00	0.00	0.00	0.00
		07/17/24	0.00	(69,053.87)	0.00	0.00	0.00	0.00	0.00	0.00
		06/17/24	0.00	(71,069.44)	0.00	0.00	0.00	0.00	0.00	0.00
		05/17/24	0.00	(68,509.31)	0.00	0.00	0.00	0.00	0.00	0.00
		04/17/24	0.00	(70,508.27)	0.00	0.00	0.00	0.00	0.00	0.00
		03/15/24	0.00	(67,970.79)	0.00	0.00	0.00	0.00	0.00	0.00
		02/16/24	0.00	(67,703.88)	0.00	0.00	0.00	0.00	0.00	0.00
		01/18/24	0.00	(69,679.30)	0.00	0.00	0.00	0.00	0.00	0.00
		12/15/23	0.00	(67,169.21)	0.00	0.00	0.00	0.00	0.00	0.00
		11/17/23	0.00	(69,121.91)	0.00	0.00	0.00	0.00	0.00	0.00
		10/17/23	0.00	(66,639.58)	0.00	0.00	0.00	0.00	0.00	0.00
		09/15/23	0.00	(68,583.80)	0.00	0.00	0.00	0.00	0.00	0.00
		08/17/23	0.00	(68,307.81)	0.00	0.00	0.00	0.00	0.00	0.00




© 2021 Computershare. All rights reserved. Confidential.											Page 25 of 29


				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
Deal	Deal	07/17/23	0.00	(65,849.14)	0.00	0.00	0.00	0.00	0.00	0.00
		06/16/23	0.00	(67,770.27)	0.00	0.00	0.00	0.00	0.00	0.00
		05/17/23	0.00	(65,328.78)	0.00	0.00	0.00	0.00	0.00	0.00
		04/17/23	0.00	(67,719.17)	0.00	0.00	0.00	0.00	0.00	0.00
		03/17/23	0.00	(65,283.16)	0.00	0.00	0.00	0.00	0.00	0.00
		02/17/23	0.00	(65,020.70)	0.00	0.00	0.00	0.00	0.00	0.00
		01/18/23	0.00	(64,765.14)	0.00	0.00	0.00	0.00	0.00	0.00
		12/16/22	0.00	(64,510.65)	0.00	0.00	0.00	0.00	0.00	0.00
		11/18/22	0.00	(66,390.30)	0.00	0.00	0.00	0.00	0.00	0.00
		10/17/22	0.00	(63,996.20)	0.00	0.00	0.00	0.00	0.00	0.00
		09/16/22	0.00	(65,860.86)	0.00	0.00	0.00	0.00	0.00	0.00
		08/17/22	0.00	(65,535.41)	0.00	0.00	0.00	0.00	0.00	0.00
		07/15/22	0.00	(63,172.34)	0.00	0.00	0.00	0.00	0.00	0.00
		06/17/22	0.00	(66,033.42)	0.00	0.00	0.00	0.00	0.00	0.00
		05/17/22	0.00	(63,652.38)	0.00	0.00	0.00	0.00	0.00	0.00
		04/18/22	0.00	(65,488.96)	0.00	0.00	0.00	0.00	0.00	0.00
		03/17/22	0.00	(63,133.15)	0.00	0.00	0.00	0.00	0.00	0.00
		02/17/22	0.00	(62,879.77)	0.00	0.00	0.00	0.00	0.00	0.00
		01/18/22	0.00	(62,632.81)	0.00	0.00	0.00	0.00	0.00	0.00
		12/17/21	0.00	(62,386.86)	0.00	0.00	0.00	0.00	0.00	0.00
		11/18/21	0.00	(63,056.22)	0.00	0.00	0.00	0.00	0.00	0.00
		10/18/21	0.00	(61,909.63)	0.00	0.00	0.00	0.00	0.00	0.00
		09/17/21	0.00	(63,714.30)	0.00	0.00	0.00	0.00	0.00	0.00
		08/17/21	0.00	(63,526.74)	0.00	0.00	0.00	0.00	0.00	0.00
		07/16/21	0.00	(61,236.45)	0.00	0.00	0.00	0.00	0.00	0.00
		06/17/21	0.00	(62,927.16)	0.00	0.00	0.00	0.00	0.00	0.00
		05/17/21	0.00	(60,600.15)	0.00	0.00	0.00	0.00	0.00	0.00
12	305560012	09/25/25	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
13	305560013	02/18/21	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
17	305560017	06/17/22	0.00	0.00	15,136,506.70	0.00	0.00	(251,390.29)	0.00	0.00	15,136,506.70




© 2021 Computershare. All rights reserved. Confidential.											Page 26 of 29


				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
17	305560017	04/18/22	0.00	0.00	15,387,896.99	0.00	0.00	4,500.00	0.00	0.00
		04/16/21	0.00	0.00	15,383,396.99	0.00	0.00	15,383,396.99	0.00	0.00
19	305560019	08/25/25	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
22	883100470	06/17/21	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
29	883100471	05/17/21	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
45	883100561	08/15/25	0.00	0.00	206,034.61	0.00	0.00	2,700.00	0.00	0.00	206,034.61
		05/16/25	0.00	0.00	203,334.61	0.00	0.00	203,334.61	0.00	0.00
Current Period Totals			0.00	(74,171.48)	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Cumulative Totals			0.00	(3,873,555.02)	15,342,541.31	0.00	0.00	15,342,541.31	0.00	0.00	15,342,541.31




© 2021 Computershare. All rights reserved. Confidential.											Page 27 of 29


			Interest Shortfall Detail - Collateral Level

			Special Servicing Fees									Modified
		Deferred						Non-		Reimbursement of	Other	Interest
	Interest	Interest						Recoverable	Interest on	Advances from	Shortfalls /	Reduction /
Pros ID	Adjustments	Collected	Monthly	Liquidation	Work Out	ASER	PPIS / (PPIE)	Interest	Advances	Interest	(Refunds)	(Excess)
2	0.00	0.00	16,791.67	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
3	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	644.56	0.00	0.00	0.00
4	0.00	0.00	43,750.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
37	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	118.66	0.00	0.00	0.00
Total	0.00	0.00	60,541.67	0.00	0.00	0.00	0.00	0.00	763.22	0.00	0.00	0.00
Note: Interest Adjustments listed for each loan do not include amounts that were used to adjust the Weighted Average Net Rate of the mortgage loans.									Collateral Shortfall Total		61,304.89




© 2021 Computershare. All rights reserved. Confidential.												Page 28 of 29


	Supplemental Notes
	None




© 2021 Computershare. All rights reserved. Confidential.		Page 29 of 29

JPMBB Commercial Mortgage Securities Trust 2016-C1 10-D