
Distribution Date:	12/16/22	J.P. Morgan Chase Commercial Mortgage Securities Trust
Determination Date:	12/12/22
Next Distribution Date:	01/18/23
Record Date:	11/30/22	Commercial Mortgage Pass-Through Certificates
		Series 2013-C13


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	Midland Loan Services
Additional Information	5
			askmidlandls.com	(913) 253-9000
Bond / Collateral Reconciliation - Cash Flows	6
			A Division of PNC Bank, N.A., 10851 Mastin Street, Building 82 \| Overland Park, KS 66210 \| United States
Bond / Collateral Reconciliation - Balances	7	Special Servicer	KeyBank National Association
Current Mortgage Loan and Property Stratification	8-12		Andy Lindenman	(913) 317-4372
Mortgage Loan Detail (Part 1)	13-14		11501 Outlook Street, Suite 300 \| Overland Park, KS 66211 \| United States
Mortgage Loan Detail (Part 2)	15-16	Senior Trust Advisor	Pentalpha Surveillance LLC
Principal Prepayment Detail	17		Don Simon	(203) 660-6100
Historical Detail	18		PO Box 4839 \| Greenwich, CT 06831 \| United States
Delinquency Loan Detail	19	Certificate Administrator	Computershare Trust Company, N.A. as agent for Wells Fargo
			Bank, N.A.
Collateral Stratification and Historical Detail	20		Corporate Trust Services (CMBS)	cts.cmbs.bond.admin@wellsfargo.com;
Specially Serviced Loan Detail - Part 1	21			trustadministrationgroup@wellsfargo.com
			9062 Old Annapolis Road \| Columbia, MD 21045 \| United States
Specially Serviced Loan Detail - Part 2	22
Modified Loan Detail	23
Historical Liquidated Loan Detail	24
Historical Bond / Collateral Loss Reconciliation Detail	25
Interest Shortfall Detail - Collateral Level	26
Supplemental Notes	27

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 27


				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	46640JAN7	1.302900%	55,992,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	30.00%
A-2	46640JAP2	2.665000%	203,174,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	30.00%
A-3	46640JAQ0	3.525000%	20,130,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	30.00%
A-4	46640JAR8	3.993600%	324,319,000.00	188,895,028.34	0.00	628,642.65	0.00	0.00	628,642.65	188,895,028.34	59.92%	30.00%
A-SB	46640JAS6	3.413700%	69,207,000.00	4,701,913.44	745,003.13	13,375.77	0.00	0.00	758,378.90	3,956,910.31	59.92%	30.00%
A-S	46640JAV9	4.122431%	70,887,000.00	70,887,000.00	0.00	243,522.31	0.00	0.00	243,522.31	70,887,000.00	45.19%	22.62%
B	46640JAW7	4.122431%	68,484,000.00	68,484,000.00	0.00	235,267.14	0.00	0.00	235,267.14	68,484,000.00	30.96%	15.50%
C	46640JAX5	4.122431%	42,051,000.00	42,051,000.00	0.00	144,460.29	0.00	0.00	144,460.29	42,051,000.00	22.22%	11.13%
D	46640JAC1	4.122431%	37,246,000.00	37,246,000.00	0.00	127,953.39	0.00	0.00	127,953.39	37,246,000.00	14.48%	7.25%
E	46640JAE7	3.986000%	21,626,000.00	21,626,000.00	0.00	71,834.36	0.00	0.00	71,834.36	21,626,000.00	9.99%	5.00%
F	46640JAG2	3.986000%	16,820,000.00	16,820,000.00	0.00	55,870.43	0.00	0.00	55,870.43	16,820,000.00	6.49%	3.25%
NR	46640JAJ6	3.986000%	31,238,664.00	31,238,664.00	0.00	103,764.43	0.00	0.00	103,764.43	31,238,664.00	0.00%	0.00%
LP	NA	0.000000%	100.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	0.00%
R	46640JAL1	0.000000%	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	0.00%
Regular SubTotal			961,174,764.00	481,949,605.78	745,003.13	1,624,690.77	0.00	0.00	2,369,693.90	481,204,602.65


X-A	46640JAT4	0.104611%	743,709,000.00	264,483,941.78	0.00	23,056.62	0.00	0.00	23,056.62	263,738,938.65
X-C	46640JAA5	0.136431%	69,684,664.00	69,684,664.00	0.00	7,922.63	0.00	0.00	7,922.63	69,684,664.00
Notional SubTotal			813,393,664.00	334,168,605.78	0.00	30,979.25	0.00	0.00	30,979.25	333,423,602.65

Deal Distribution Total					745,003.13	1,655,670.02	0.00	0.00	2,400,673.15

*	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 27


				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	46640JAN7	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-2	46640JAP2	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-3	46640JAQ0	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-4	46640JAR8	582.43589904	0.00000000	1.93834666	0.00000000	0.00000000	0.00000000	0.00000000	1.93834666	582.43589904
A-SB	46640JAS6	67.93985348	10.76485225	0.19327192	0.00000000	0.00000000	0.00000000	0.00000000	10.95812418	57.17500123
A-S	46640JAV9	1,000.00000000	0.00000000	3.43535923	0.00000000	0.00000000	0.00000000	0.00000000	3.43535923	1,000.00000000
B	46640JAW7	1,000.00000000	0.00000000	3.43535921	0.00000000	0.00000000	0.00000000	0.00000000	3.43535921	1,000.00000000
C	46640JAX5	1,000.00000000	0.00000000	3.43535921	0.00000000	0.00000000	0.00000000	0.00000000	3.43535921	1,000.00000000
D	46640JAC1	1,000.00000000	0.00000000	3.43535923	0.00000000	0.00000000	0.00000000	0.00000000	3.43535923	1,000.00000000
E	46640JAE7	1,000.00000000	0.00000000	3.32166651	0.00000000	0.00000000	0.00000000	0.00000000	3.32166651	1,000.00000000
F	46640JAG2	1,000.00000000	0.00000000	3.32166647	0.00000000	0.00000000	0.00000000	0.00000000	3.32166647	1,000.00000000
NR	46640JAJ6	1,000.00000000	0.00000000	3.32166670	0.00000000	0.13134268	0.00000000	0.00000000	3.32166670	1,000.00000000
LP	NA	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
R	46640JAL1	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000

Notional Certificates
X-A	46640JAT4	355.62826560	0.00000000	0.03100221	0.00000000	0.00000000	0.00000000	0.00000000	0.03100221	354.62652550
X-C	46640JAA5	1,000.00000000	0.00000000	0.11369259	0.00000000	0.00000000	0.00000000	0.00000000	0.11369259	1,000.00000000




© 2021 Computershare. All rights reserved. Confidential.										Page 3 of 27


				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	11/01/22 - 11/30/22	30	0.00	628,642.65	0.00	628,642.65	0.00	0.00	0.00	628,642.65	0.00
A-SB	11/01/22 - 11/30/22	30	0.00	13,375.77	0.00	13,375.77	0.00	0.00	0.00	13,375.77	0.00
A-S	11/01/22 - 11/30/22	30	0.00	243,522.31	0.00	243,522.31	0.00	0.00	0.00	243,522.31	0.00
B	11/01/22 - 11/30/22	30	0.00	235,267.14	0.00	235,267.14	0.00	0.00	0.00	235,267.14	0.00
C	11/01/22 - 11/30/22	30	0.00	144,460.29	0.00	144,460.29	0.00	0.00	0.00	144,460.29	0.00
D	11/01/22 - 11/30/22	30	0.00	127,953.39	0.00	127,953.39	0.00	0.00	0.00	127,953.39	0.00
E	11/01/22 - 11/30/22	30	0.00	71,834.36	0.00	71,834.36	0.00	0.00	0.00	71,834.36	0.00
F	11/01/22 - 11/30/22	30	0.00	55,870.43	0.00	55,870.43	0.00	0.00	0.00	55,870.43	0.00
NR	11/01/22 - 11/30/22	30	4,102.97	103,764.43	0.00	103,764.43	0.00	0.00	0.00	103,764.43	4,102.97
X-A	11/01/22 - 11/30/22	30	0.00	23,056.62	0.00	23,056.62	0.00	0.00	0.00	23,056.62	0.00
X-C	11/01/22 - 11/30/22	30	0.00	7,922.63	0.00	7,922.63	0.00	0.00	0.00	7,922.63	0.00
Totals			4,102.97	1,655,670.02	0.00	1,655,670.02	0.00	0.00	0.00	1,655,670.02	4,102.97




© 2021 Computershare. All rights reserved. Confidential.												Page 4 of 27


	Additional Information
Total Available Distribution Amount (1)	2,400,673.15
(1) The Available Distribution Amount includes any Prepayment Premiums.




© 2021 Computershare. All rights reserved. Confidential.		Page 5 of 27


Bond / Collateral Reconciliation - Cash Flows

Total Funds Collected		Total Funds Distributed
Interest		Fees
Interest Paid or Advanced	1,662,551.60	Master Servicing Fee	3,949.71
Interest Reductions due to Nonrecoverability Determination	0.00	Certificate Administration Fee	1,887.64
Interest Adjustments	0.00	Trustee Fee	0.00
Deferred Interest	0.00	CREFC® Intellectual Property Royalty License Fee	200.81
ARD Interest	0.00	Operating Advisor Fee	0.00
Net Prepayment Interest Excess / (Shortfall)	0.00	Trust Advisor Fee	843.41
Extension Interest	0.00
Interest Reserve Withdrawal	0.00
Total Interest Collected	1,662,551.60	Total Fees	6,881.57

Principal		Expenses/Reimbursements
Scheduled Principal	745,003.13	Reimbursement for Interest on Advances	0.00
Unscheduled Principal Collections		ASER Amount	0.00
Principal Prepayments	0.00	Special Servicing Fees (Monthly)	0.00
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	745,003.13	Total Expenses/Reimbursements	0.00

		Interest Reserve Deposit	0.00

Other		Payments to Certificateholders and Others
Prepayment Penalties / Yield Maintenance	0.00	Interest Distribution	1,655,670.02
Gain on Sale / Excess Liquidation Proceeds	0.00	Principal Distribution	745,003.13
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	2,400,673.15
Total Funds Collected	2,407,554.73	Total Funds Distributed	2,407,554.72

© 2021 Computershare. All rights reserved. Confidential.			Page 6 of 27


		Bond / Collateral Reconciliation - Balances

		Collateral Reconciliation		Certificate Reconciliation
			Total		Total
Beginning Scheduled Collateral Balance		481,949,606.07	481,949,606.07	Beginning Certificate Balance	481,949,605.78
(-) Scheduled Principal Collections		745,003.13	745,003.13	(-) Principal Distributions	745,003.13
(-) 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		481,204,602.94	481,204,602.94	Certificate Other Adjustments**	0.00
Beginning Actual Collateral Balance		481,949,606.07	481,949,606.07	Ending Certificate Balance	481,204,602.65
Ending Actual Collateral Balance		481,204,602.94	481,204,602.94



		NRA/WODRA Reconciliation		Under / Over Collateralization Reconciliation
		Non-Recoverable Advances (NRA) from	Workout Delayed Reimbursement of Advances
		Principal	(WODRA) from Principal	Beginning UC / (OC)	(0.29)
Beginning Cumulative Advances		0.00	0.00	UC / (OC) Change	0.00
Current Period Advances		0.00	0.00	Ending UC / (OC)	(0.29)
Ending Cumulative Advances		0.00	0.00	Net WAC Rate	4.12%
				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 27


				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	16	228,438,555.99	47.47%	6	4.2742	NAP	Defeased	16	228,438,555.99	47.47%	6	4.2742	NAP
	$9,999,999 or less	6	24,120,262.55	5.01%	6	4.1734	2.741229	1.30 or less	2	96,493,044.80	20.05%	5	4.0343	1.276339
$10,000,000 to $19,999,999		5	77,646,911.08	16.14%	6	3.8952	3.174036	1.31 to 1.40	0	0.00	0.00%	0	0.0000	0.000000
$20,000,000 to $29,999,999		1	28,669,062.78	5.96%	6	4.6780	1.530000	1.41 to 1.50	0	0.00	0.00%	0	0.0000	0.000000
$30,000,000 to $49,999,999		1	43,500,000.00	9.04%	6	3.7460	2.990000	1.51 to 1.60	2	47,176,491.59	9.80%	6	4.5195	1.553538
$50,000,000 to $99,999,999		1	78,829,810.54	16.38%	5	4.0000	1.280000	1.61 to 1.75	1	3,174,085.30	0.66%	7	4.5800	1.690000
$100,000,000 or Greater		0	0.00	0.00%	0	0.0000	0.000000	1.76 to 2.00	1	5,789,372.30	1.20%	6	4.2000	1.820000
	Totals	30	481,204,602.94	100.00%	6	4.1394	2.008367	2.01 to 2.25	1	1,592,622.31	0.33%	6	5.1900	2.240000
								2.26 or Greater	7	98,540,430.65	20.48%	6	3.7130	3.769899
								Totals	30	481,204,602.94	100.00%	6	4.1394	2.008367
(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.
(4)	Note: There are no Hyper-Amortization Loans included in the Mortgage Pool.




© 2021 Computershare. All rights reserved. Confidential.														Page 8 of 27


			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	17	228,438,555.99	47.47%	6	4.2742	NAP
							Defeased	17	228,438,555.99	47.47%	6	4.2742	NAP
Alabama	1	43,500,000.00	9.04%	6	3.7460	2.990000
							Lodging	1	5,789,372.30	1.20%	6	4.2000	1.820000
Arizona	1	5,746,249.30	1.19%	5	3.7600	3.050000
							Mixed Use	1	78,829,810.54	16.38%	5	4.0000	1.280000
California	1	11,976,248.01	2.49%	6	3.7000	2.880000
							Mobile Home Park	2	3,410,555.65	0.71%	4	5.1207	2.495855
Connecticut	1	17,663,234.26	3.67%	7	4.1875	1.260000
							Multi-Family	1	3,174,085.30	0.66%	7	4.5800	1.690000
Michigan	1	1,817,933.34	0.38%	3	5.0600	2.720000
							Office	3	42,007,428.81	8.73%	7	4.0032	3.409083
Minnesota	1	78,829,810.54	16.38%	5	4.0000	1.280000
							Retail	5	90,885,731.57	18.89%	6	3.7584	3.025979
New York	4	64,169,062.78	13.34%	6	4.0818	3.558158
							Self Storage	1	28,669,062.78	5.96%	6	4.6780	1.530000
Ohio	1	1,592,622.31	0.33%	6	5.1900	2.240000
							Totals	31	481,204,602.94	100.00%	6	4.1394	2.008367
Tennessee	1	18,507,428.81	3.85%	6	4.2740	1.590000

Virginia	1	5,789,372.30	1.20%	6	4.2000	1.820000

West Virginia	1	3,174,085.30	0.66%	7	4.5800	1.690000

Totals	31	481,204,602.94	100.00%	6	4.1394	2.008367


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




© 2021 Computershare. All rights reserved. Confidential.													Page 9 of 27


				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	16	228,438,555.99	47.47%	6	4.2742	NAP	Defeased	16	228,438,555.99	47.47%	6	4.2742	NAP
	4.00000% or less	7	175,552,307.85	36.48%	6	3.8279	2.662710	12 months or less	0	0.00	0.00%	0	0.0000	0.000000
	4.00001% to 4.30000%	3	41,960,035.37	8.72%	6	4.2274	1.482819	13 to 24 months	0	0.00	0.00%	0	0.0000	0.000000
	4.30001% to 4.55000%	0	0.00	0.00%	0	0.0000	0.000000	25 to 36 months	0	0.00	0.00%	0	0.0000	0.000000
	4.55001% to 4.75000%	2	31,843,148.08	6.62%	6	4.6682	1.545949	37 to 48 months	0	0.00	0.00%	0	0.0000	0.000000
	4.75001% to 4.95000%	0	0.00	0.00%	0	0.0000	0.000000	49 months or greater	14	252,766,046.95	52.53%	6	4.0175	2.323904
	4.95001% to 5.15000%	1	1,817,933.34	0.38%	3	5.0600	2.720000	Totals	30	481,204,602.94	100.00%	6	4.1394	2.008367
	5.15001 or Greater	1	1,592,622.31	0.33%	6	5.1900	2.240000
	Totals	30	481,204,602.94	100.00%	6	4.1394	2.008367
(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.
(4)	Note: There are no Hyper-Amortization Loans included in the Mortgage Pool.




© 2021 Computershare. All rights reserved. Confidential.														Page 10 of 27


				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	16	228,438,555.99	47.47%	6	4.2742	NAP	Defeased	16	228,438,555.99	47.47%	6	4.2742	NAP
	60 months or less	14	252,766,046.95	52.53%	6	4.0175	2.323904	Interest Only	4	79,000,000.00	16.42%	6	3.6806	3.981329
61 months to 84 months		0	0.00	0.00%	0	0.0000	0.000000	299 Months or Less	10	173,766,046.95	36.11%	6	4.1707	1.570382
	85 months or Greater	0	0.00	0.00%	0	0.0000	0.000000	300 to 330 Months	0	0.00	0.00%	0	0.0000	0.000000
	Totals	30	481,204,602.94	100.00%	6	4.1394	2.008367	331 Months or Greater	0	0.00	0.00%	0	0.0000	0.000000
								Totals	30	481,204,602.94	100.00%	6	4.1394	2.008367
(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.
(4)	Note: There are no Hyper-Amortization Loans included in the Mortgage Pool.




© 2021 Computershare. All rights reserved. Confidential.														Page 11 of 27


				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	16	228,438,555.99	47.47%	6	4.2742	NAP				None
Underwriter's Information		0	0.00	0.00%	0	0.0000	0.000000
	12 months or less	14	252,766,046.95	52.53%	6	4.0175	2.323904
	13 to 24 months	0	0.00	0.00%	0	0.0000	0.000000
	25 months or greater	0	0.00	0.00%	0	0.0000	0.000000
	Totals	30	481,204,602.94	100.00%	6	4.1394	2.008367
(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.
(4)	Note: There are no Hyper-Amortization Loans included in the Mortgage Pool.




© 2021 Computershare. All rights reserved. Confidential.												Page 12 of 27


					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
2	30305002	MU	Minneapolis	MN	Actual/360	4.000%	263,360.36	178,297.76	0.00	N/A	05/01/23	--	79,008,108.30	78,829,810.54	12/01/22
3	30305166	MU	New York	NY	Actual/360	4.093%	298,447.92	0.00	0.00	N/A	06/01/23	--	87,500,000.00	87,500,000.00	12/01/22
6	30305169	RT	Huntsville	AL	Actual/360	3.746%	135,792.50	0.00	0.00	N/A	06/01/23	--	43,500,000.00	43,500,000.00	12/01/22
8	30305171	SS	New York	NY	Actual/360	4.678%	111,990.49	58,723.89	0.00	N/A	06/07/23	--	28,727,786.67	28,669,062.78	12/07/22
9	30305172	MF	Jacksonville	FL	Actual/360	4.490%	92,602.98	51,633.04	0.00	N/A	07/01/23	--	24,749,126.76	24,697,493.72	12/01/22
11	30305174	RT	Orange	CT	Actual/360	4.188%	61,791.45	44,167.02	0.00	N/A	07/01/23	--	17,707,401.28	17,663,234.26	12/01/22
12	30305175	OF	Knoxville	TN	Actual/360	4.274%	66,051.04	37,551.61	0.00	N/A	06/01/23	--	18,544,980.42	18,507,428.81	12/01/22
13	30305176	OF	New York	NY	Actual/360	3.790%	55,270.83	0.00	0.00	N/A	07/01/23	--	17,500,000.00	17,500,000.00	12/01/22
15	30305178	MF	Springfield	MO	Actual/360	4.620%	48,676.27	41,350.23	0.00	N/A	07/05/23	--	12,643,188.07	12,601,837.84	12/05/22
17	30305180	RT	Irving	TX	Actual/360	4.370%	45,778.67	30,820.88	0.00	N/A	06/01/23	--	12,569,363.49	12,538,542.61	12/01/22
18	30305181	RT	San Diego	CA	Actual/360	3.700%	37,025.48	32,016.97	0.00	N/A	06/01/23	--	12,008,264.98	11,976,248.01	12/01/22
20	30305183	MF	North Port	FL	Actual/360	4.070%	43,358.46	26,934.65	0.00	N/A	04/01/23	--	12,783,820.25	12,756,885.60	12/01/22
21	30305184	MF	Rosenberg	TX	Actual/360	4.067%	43,149.48	26,400.53	0.00	N/A	07/01/23	--	12,730,024.98	12,703,624.45	12/01/22
22	30305185	OF	Phoenix	AZ	Actual/360	4.700%	46,622.29	27,802.24	0.00	N/A	07/05/23	--	11,903,564.50	11,875,762.26	12/05/22
25	30305188	MU	Scottsdale	AZ	Actual/360	4.400%	36,785.31	24,507.83	0.00	N/A	06/05/23	--	10,032,355.99	10,007,848.16	12/05/22
26	30305189	RT	Bay Shore	NY	Actual/360	3.229%	32,290.00	0.00	0.00	N/A	05/01/23	--	12,000,000.00	12,000,000.00	12/01/22
27	30305190	OF	Grand Prairie	TX	Actual/360	4.250%	33,303.54	23,269.55	0.00	N/A	07/01/23	--	9,403,352.55	9,380,083.00	12/01/22
28	30305191	MH	West Palm Beach	FL	Actual/360	4.180%	31,106.65	22,556.91	0.00	N/A	05/01/23	--	8,930,139.10	8,907,582.19	12/01/22
31	30305194	SS	Various	SC	Actual/360	4.480%	30,754.41	19,795.35	0.00	N/A	07/05/23	--	8,237,788.55	8,217,993.20	12/05/22
33	30305196	LO	Sandston	VA	Actual/360	4.200%	20,338.75	21,698.75	0.00	N/A	06/01/23	--	5,811,071.05	5,789,372.30	12/01/22
35	30305198	RT	Tucson	AZ	Actual/360	3.760%	18,052.96	15,332.23	0.00	N/A	05/01/23	--	5,761,581.53	5,746,249.30	12/01/22
36	30305199	SS	San Francisco	CA	Actual/360	4.670%	20,452.31	12,625.21	0.00	N/A	03/01/23	--	5,255,411.90	5,242,786.69	12/01/22
38	30305201	OF	New York	NY	Actual/360	3.790%	18,950.00	0.00	0.00	N/A	07/01/23	--	6,000,000.00	6,000,000.00	12/01/22
39	30305202	MH	Clackamas	OR	Actual/360	4.320%	13,243.53	9,078.56	0.00	N/A	06/01/23	--	3,678,758.71	3,669,680.15	12/01/22
40	30305203	SS	Tomball	TX	Actual/360	4.090%	11,481.30	8,605.28	0.00	N/A	05/01/23	--	3,368,598.04	3,359,992.76	12/01/22
41	30305204	MF	Morgantown	WV	Actual/360	4.580%	12,143.23	7,547.59	0.00	N/A	07/05/23	--	3,181,632.89	3,174,085.30	12/05/22
42	30305205	MH	Rialto	CA	Actual/360	4.460%	10,963.44	7,191.77	0.00	N/A	05/01/23	--	2,949,805.24	2,942,613.47	12/01/22
43	30305206	MH	Ukiah	CA	Actual/360	4.800%	8,171.94	7,155.73	0.00	N/A	07/01/23	--	2,042,985.62	2,035,829.89	12/01/22




© 2021 Computershare. All rights reserved. Confidential.																Page 13 of 27

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

30305207

Niles

Actual/360

5.060%

7,692.70

6,421.49

0.00

N/A

03/01/23

1,824,354.83

1,817,933.34

12/01/22

30305208

Hamilton

Actual/360

5.190%

6,903.31

3,518.06

0.00

N/A

06/01/23

1,596,140.37

1,592,622.31

12/01/22

Totals

1,662,551.60

745,003.13

0.00

481,949,606.07

481,204,602.94

(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 14 of 27


					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
2	14,833,928.25	15,942,832.78	01/01/22	09/30/22	--	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	Full Defeasance
6	5,267,024.41	5,417,850.02	01/01/22	06/30/22	--	0.00	0.00	0.00	0.00	0.00	0.00
8	2,908,005.36	3,151,243.80	10/01/21	09/30/22	--	0.00	0.00	0.00	0.00	0.00	0.00
9	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
11	1,933,587.00	1,737,139.22	01/01/22	09/30/22	--	0.00	0.00	0.00	0.00	0.00	0.00
12	2,220,048.53	2,597,236.52	07/01/21	06/30/22	--	0.00	0.00	0.00	0.00	0.00	0.00
13	3,026,310.88	3,469,906.24	01/01/22	06/30/22	--	0.00	0.00	0.00	0.00	0.00	0.00
15	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
17	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
18	2,407,054.22	2,481,338.88	01/01/22	09/30/22	--	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	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
22	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
25	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
26	2,464,568.89	2,472,219.64	01/01/22	09/30/22	--	0.00	0.00	0.00	0.00	0.00	0.00
27	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
28	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
33	1,270,477.40	1,034,440.80	01/01/22	09/30/22	--	0.00	0.00	0.00	0.00	0.00	0.00
35	1,229,048.68	1,249,941.69	01/01/22	09/30/22	--	0.00	0.00	0.00	0.00	0.00	0.00
36	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
38	1,986,587.24	1,173,755.92	01/01/22	06/30/22	--	0.00	0.00	0.00	0.00	0.00	0.00
39	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
40	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
41	416,933.15	408,145.16	10/01/21	09/30/22	--	0.00	0.00	0.00	0.00	0.00	0.00
42	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
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 15 of 27

Mortgage Loan Detail (Part 2)

Most Recent

Appraisal

Cumulative

Current

Most Recent

NOI Start

NOI End

Reduction

Appraisal

Cumulative

Current P&I

Cumulative P&I

Servicer

NRA/WODRA

Pros ID

Fiscal NOI

NOI

Date

Reduction Amount

ASER

Advances

from Principal

Defease Status

423,817.30

466,677.58

01/01/22

09/30/22

0.00

185,789.62

284,759.07

07/01/21

06/30/22

0.00

Totals

40,573,180.93

41,887,487.32

0.00

Page 16 of 27


			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 27


								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
12/16/22	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	4.139365%	4.122234%	6
11/18/22	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	1	80,791,176.69	4.139565%	4.122431%	7
10/17/22	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	4.092633%	4.076188%	8
09/16/22	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	4.092709%	4.076262%	9
08/17/22	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	4.092776%	4.076327%	10
07/15/22	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	4.092842%	4.076391%	11
06/17/22	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	4.092916%	4.076462%	12
05/17/22	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	4.092980%	4.076525%	13
04/18/22	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	4.093053%	4.076596%	14
03/17/22	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	4.093116%	4.076657%	15
02/17/22	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	4.093205%	4.076743%	16
01/18/22	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	4.093267%	4.076804%	17
Note: Foreclosure and REO Totals are included in the delinquencies aging categories.




© 2021 Computershare. All rights reserved. Confidential.																		Page 18 of 27

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 19 of 27


				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		355,354,659	355,354,659		0		0
7 - 12 Months		125,849,944	125,849,944		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




Historical Delinquency Information

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

Dec-22	481,204,603	481,204,603	0	0	0		0
Nov-22	481,949,606	481,949,606	0	0	0		0
Oct-22	563,445,801	563,445,801	0	0	0		0
Sep-22	564,497,298	564,497,298	0	0	0		0
Aug-22	565,499,080	565,499,080	0	0	0		0
Jul-22	566,497,312	566,497,312	0	0	0		0
Jun-22	567,538,339	567,538,339	0	0	0		0
May-22	568,529,342	568,529,342	0	0	0		0
Apr-22	569,563,396	569,563,396	0	0	0		0
Mar-22	570,547,220	570,547,220	0	0	0		0
Feb-22	571,667,971	571,667,971	0	0	0		0
Jan-22	572,644,329	572,644,329	0	0	0		0
(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 27


			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
				No specially serviced loans this period




© 2021 Computershare. All rights reserved. Confidential.										Page 21 of 27


					Specially Serviced Loan Detail - Part 2

				Servicing
		Property		Transfer	Resolution
Pros ID	Loan ID	Type¹	State	Date	Strategy Code²		Special Servicing Comments
					No specially serviced loans this period
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 27


				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
				No modified loans this period
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 27


			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
				No liquidated loans this period
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 27


			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
					No realized losses this period




© 2021 Computershare. All rights reserved. Confidential.										Page 25 of 27

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)

No interest shortfalls this period

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.

Page 26 of 27


	Supplemental Notes
	None




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

J.P. Morgan Chase Commercial Mortgage Securities Trust 2013-C13 10-D