
Distribution Date:	09/17/25	JPMBB Commercial Mortgage Securities Trust 2015-C32
Determination Date:	09/11/25
Next Distribution Date:	10/20/25
Record Date:	08/29/25	Commercial Mortgage Pass-Through Certificates
		Series 2015-C32


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	Trimont LLC
Exchangeable Certificate Detail	5
			Attention: CMBS Servicing		trimont.commercial.servicing@cms.trimont.com
Additional Information	6
			550 S. Tryon Street, Suite 2400 \| Charlotte, NC 28202 \| United States
Bond / Collateral Reconciliation - Cash Flows	7	Special Servicer	LNR Partners, LLC
Bond / Collateral Reconciliation - Balances	8		Heather Bennett and Arne Shulkin		hbennett@starwood.com; ashulkin@lnrpartners.com;
Current Mortgage Loan and Property Stratification	9-13				lnr.cmbs.notices@lnrproperty.com
			2340 Collins Avenue, Suite 700 \| Miami Beach, FL 33139 \| United States
Mortgage Loan Detail (Part 1)	14-15
		Senior Trust Advisor	Pentalpha Surveillance LLC
Mortgage Loan Detail (Part 2)	16-17
			Attention: JPMBB 2015-C32 Transaction Manager		notices@pentalphasurveillance.com
Principal Prepayment Detail	18		501 John James Audubon Parkway, Suite 401 \| Amherst, NY 14228 \| United States
Historical Detail	19	Certificate Administrator	Computershare Trust Company, N.A. as agent for Wells Fargo
Delinquency Loan Detail	20		Bank, N.A.
			Corporate Trust Services (CMBS)		cctcmbsbondadmin@computershare.com;
Collateral Stratification and Historical Detail	21				trustadministrationgroup@computershare.com
Specially Serviced Loan Detail - Part 1	22-23		9062 Old Annapolis Road \| Columbia, MD 21045 \| United States
Specially Serviced Loan Detail - Part 2	24-29	Trustee	Wilmington Trust, National Association
Modified Loan Detail	30		Attention: CMBS Trustee	(302) 636-4140	CMBSTrustee@wilmingtontrust.com
			1100 North Market Street \| Wilmington, DE 19890 \| United States
Historical Liquidated Loan Detail	31
Historical Bond / Collateral Loss Reconciliation Detail	32-33
Interest Shortfall Detail - Collateral Level	34-35
Supplemental Notes	36

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. 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 36


				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	46590JAS6	1.510900%	80,183,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	30.00%
A-2	46590JAT4	2.816400%	244,690,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	30.00%
A-3	46590JAU1	3.418800%	28,747,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	30.00%
A-4	46590JAV9	3.329300%	100,000,000.00	33,387,539.15	33,387,539.15	92,630.95	0.00	0.00	33,480,170.10	0.00	0.00%	30.00%
A-5	46590JAW7	3.598200%	234,856,000.00	234,856,000.00	34,107,645.57	704,215.72	0.00	0.00	34,811,861.29	200,748,354.43	58.56%	30.00%
A-SB	46590JAX5	3.358200%	115,238,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	30.00%
A-S	46590JBA4	3.984400%	51,667,000.00	51,667,000.00	0.00	0.00	0.00	0.00	0.00	51,667,000.00	47.89%	25.50%
B	46590JBB2	4.388800%	57,408,000.00	57,408,000.00	0.00	0.00	0.00	0.00	0.00	57,408,000.00	36.04%	20.50%
C	46590JBC0	4.840401%	99,029,000.00	99,029,000.00	0.00	0.00	0.00	0.00	0.00	99,029,000.00	15.60%	11.88%
D	46590JBE6	4.340401%	50,232,000.00	50,232,000.00	0.00	0.00	0.00	0.00	0.00	50,232,000.00	5.23%	7.50%
E*	46590JAE7	4.840401%	28,705,000.00	24,817,806.53	0.00	0.00	0.00	(501,716.83)	0.00	25,319,523.36	0.00%	5.00%
F	46590JAG2	4.840401%	11,481,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	4.00%
G	46590JAJ6	4.840401%	11,482,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	3.00%
NR	46590JAL1	4.840401%	34,444,648.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	0.00%
R	46590JAQ0	0.000000%	1.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	0.00%
Z	46590JAN7	0.000000%	1.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	0.00%
Regular SubTotal			1,148,162,650.00	551,397,345.68	67,495,184.72	796,846.67	0.00	(501,716.83)	68,292,031.39	484,403,877.79


X-A	46590JAY3	1.207891%	855,381,000.00	319,910,539.15	0.00	322,014.29	0.00	0.00	322,014.29	252,415,354.43
X-B	46590JAZ0	0.451601%	57,408,000.00	57,408,000.00	0.00	21,604.57	0.00	0.00	21,604.57	57,408,000.00
X-C	46590JAA5	0.000000%	99,029,000.00	99,029,000.00	0.00	0.00	0.00	0.00	0.00	99,029,000.00
X-D	46590JAC1	0.500000%	50,232,000.00	50,232,000.00	0.00	20,930.00	0.00	0.00	20,930.00	50,232,000.00
Notional SubTotal			1,062,050,000.00	526,579,539.15	0.00	364,548.86	0.00	0.00	364,548.86	459,084,354.43

Deal Distribution Total					67,495,184.72	1,161,395.53	0.00	(501,716.83)	68,656,580.25

*	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 36


				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	46590JAS6	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-2	46590JAT4	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-3	46590JAU1	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-4	46590JAV9	333.87539150	333.87539150	0.92630950	0.00000000	0.00000000	0.00000000	0.00000000	334.80170100	0.00000000
A-5	46590JAW7	1,000.00000000	145.22790804	2.99850002	0.00000000	0.00000000	0.00000000	0.00000000	148.22640805	854.77209196
A-SB	46590JAX5	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-S	46590JBA4	1,000.00000000	0.00000000	0.00000000	3.32033329	13.28133315	0.00000000	0.00000000	0.00000000	1,000.00000000
B	46590JBB2	1,000.00000000	0.00000000	0.00000000	3.65733330	24.70987946	0.00000000	0.00000000	0.00000000	1,000.00000000
C	46590JBC0	1,000.00000000	0.00000000	0.00000000	4.03366711	65.29703663	0.00000000	0.00000000	0.00000000	1,000.00000000
D	46590JBE6	1,000.00000000	0.00000000	0.00000000	3.61700052	106.15753066	0.00000000	0.00000000	0.00000000	1,000.00000000
E	46590JAE7	864.58131092	0.00000000	0.00000000	3.48743320	219.15925065	0.00000000	(17.47837763)	0.00000000	882.05968856
F	46590JAG2	0.00000000	0.00000000	0.00000000	0.00000000	226.60430799	0.00000000	0.00000000	0.00000000	0.00000000
G	46590JAJ6	0.00000000	0.00000000	0.00000000	0.00000000	226.75029960	0.00000000	0.00000000	0.00000000	0.00000000
NR	46590JAL1	0.00000000	0.00000000	0.00000000	0.00000000	182.58103784	0.00000000	0.00000000	0.00000000	0.00000000
R	46590JAQ0	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
Z	46590JAN7	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000

Notional Certificates
X-A	46590JAY3	373.99771464	0.00000000	0.37645715	0.00000000	0.00000000	0.00000000	0.00000000	0.37645715	295.09114001
X-B	46590JAZ0	1,000.00000000	0.00000000	0.37633379	0.00000000	0.00000000	0.00000000	0.00000000	0.37633379	1,000.00000000
X-C	46590JAA5	1,000.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	1,000.00000000
X-D	46590JAC1	1,000.00000000	0.00000000	0.41666667	0.00000000	0.00000000	0.00000000	0.00000000	0.41666667	1,000.00000000




© 2021 Computershare. All rights reserved. Confidential.										Page 3 of 36


				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	08/01/25 - 08/30/25	30	0.00	92,630.95	0.00	92,630.95	0.00	0.00	0.00	92,630.95	0.00
A-5	08/01/25 - 08/30/25	30	0.00	704,215.72	0.00	704,215.72	0.00	0.00	0.00	704,215.72	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	08/01/25 - 08/30/25	30	0.00	322,014.29	0.00	322,014.29	0.00	0.00	0.00	322,014.29	0.00
X-B	08/01/25 - 08/30/25	30	0.00	21,604.57	0.00	21,604.57	0.00	0.00	0.00	21,604.57	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	08/01/25 - 08/30/25	30	0.00	20,930.00	0.00	20,930.00	0.00	0.00	0.00	20,930.00	0.00
A-S	08/01/25 - 08/30/25	30	514,654.98	171,551.66	0.00	171,551.66	171,551.66	0.00	0.00	0.00	686,206.64
B	08/01/25 - 08/30/25	30	1,208,584.57	209,960.19	0.00	209,960.19	209,960.19	0.00	0.00	0.00	1,418,544.76
C	08/01/25 - 08/30/25	30	6,066,850.22	399,450.02	0.00	399,450.02	399,450.02	0.00	0.00	0.00	6,466,300.24
D	08/01/25 - 08/30/25	30	5,150,815.91	181,689.17	0.00	181,689.17	181,689.17	0.00	0.00	0.00	5,332,505.08
E	08/01/25 - 08/30/25	30	6,190,859.52	100,106.77	0.00	100,106.77	100,106.77	0.00	0.00	0.00	6,290,966.29
F	N/A	N/A	2,601,644.06	0.00	0.00	0.00	0.00	0.00	0.00	0.00	2,601,644.06
G	N/A	N/A	2,603,546.94	0.00	0.00	0.00	0.00	0.00	0.00	0.00	2,603,546.94
NR	N/A	N/A	6,288,939.58	0.00	0.00	0.00	0.00	0.00	0.00	0.00	6,288,939.58
Totals			30,625,895.78	2,224,153.34	0.00	2,224,153.34	1,062,757.81	0.00	0.00	1,161,395.53	31,688,653.59




© 2021 Computershare. All rights reserved. Confidential.												Page 4 of 36


				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-S (Cert)	46590JBA4	3.984400%	51,667,000.00	51,667,000.00	0.00	0.00	0.00	0.00	0.00	51,667,000.00
A-S (EC)	NA	N/A	0.01	0.00	0.00	0.00	0.00	0.00	0.00	0.00
B (Cert)	46590JBB2	4.388800%	57,408,000.00	57,408,000.00	0.00	0.00	0.00	0.00	0.00	57,408,000.00
B (EC)	NA	N/A	0.01	0.00	0.00	0.00	0.00	0.00	0.00	0.00
C (Cert)	46590JBC0	4.840401%	99,029,000.00	99,029,000.00	0.00	0.00	0.00	0.00	0.00	99,029,000.00
C (EC)	NA	N/A	0.01	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Regular Interest Total			208,104,000.03	208,104,000.00	0.00	0.00	0.00	0.00	0.00	208,104,000.00

Exchangeable Certificate Details
EC	46590JBD8	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 36


	Additional Information
		Gain-on-Sale Proceeds Reserve Account Summary
Total Available Distribution Amount (1)	68,656,580.25	Beginning Reserve Account Balance	0.00
		Deposit Amount	0.00
		Withdrawal Amount	0.00
		Ending Reserve Account Balance	0.00
(1) The Available Distribution Amount includes any Prepayment Premiums.




© 2021 Computershare. All rights reserved. Confidential.			Page 6 of 36


Bond / Collateral Reconciliation - Cash Flows

Total Funds Collected		Total Funds Distributed
Interest		Fees
Interest Paid or Advanced	2,232,993.17	Master Servicing Fee	4,286.66
Interest Reductions due to Nonrecoverability Determination	(1,089,194.63)	Certificate Administrator Fee	1,781.95
Interest Adjustments	0.00	Trustee Fee	210.00
Deferred Interest	0.00	CREFC® Intellectual Property Royalty License Fee	0.00
ARD Interest	0.00	Senior Trust Advisor Fee	1,422.82
Net Prepayment Interest Excess / (Shortfall)	0.00
Extension Interest	0.00
Interest Reserve Withdrawal	0.00	Total Fees	7,701.43
Total Interest Collected	1,143,798.54

Principal		Expenses/Reimbursements
Scheduled Principal	66,988,314.44	Reimbursement for Interest on Advances	2,966.90
Unscheduled Principal Collections		ASER Amount	0.00
Principal Prepayments	0.00	Special Servicing Fees (Monthly)	146,298.60
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)	1,206.84
Excess of Prior Principal Amounts Paid	0.00	Legal Fees	0.00
Curtailments	5,153.52	Rating Agency Expenses	0.00
Negative Amortization	0.00	Taxes Imposed on Trust Fund	0.00
Principal Adjustments	(0.07)	Non-Recoverable Advances	(677,487.59)
		Workout Delayed Reimbursement Amounts	0.00
		Other Expenses	0.00
Total Principal Collected	66,993,467.89	Total Expenses/Reimbursements	(527,015.25)

		Interest Reserve Deposit	0.00

Other		Payments to Certificateholders and Others
Prepayment Penalties / Yield Maintenance	0.00	Interest Distribution	1,161,395.53
Gain-on-Sale Proceeds Collected	0.00	Principal Distribution	67,495,184.72
Gain-on-Sale Reserve Account Withdrawal	0.00	Prepayment Penalties / Yield Maintenance	0.00
Borrower Option Extension Fees	0.00	Borrower Option Extension Fees	0.00
		Gain-on-Sale Proceeds Reserve Account Deposit	0.00
Total Other Collected	0.00	Total Payments to Certificateholders and Others	68,656,580.25
Total Funds Collected	68,137,266.43	Total Funds Distributed	68,137,266.43

© 2021 Computershare. All rights reserved. Confidential.			Page 7 of 36


		Bond / Collateral Reconciliation - Balances

		Collateral Reconciliation		Certificate Reconciliation
			Total		Total
Beginning Scheduled Collateral Balance		551,397,345.68	551,397,345.68	Beginning Certificate Balance	551,397,345.68
(-) Scheduled Principal Collections		66,988,314.44	66,988,314.44	(-) Principal Distributions	67,495,184.72
(-) Unscheduled Principal Collections		5,153.52	5,153.52	(-) Realized Losses	(501,716.83)
(-) Principal Adjustments (Cash)		(0.07)	(0.07)	Realized Loss and Realized Loss Adjustments on Collateral	0.00
(-) Principal Adjustments (Non-Cash)		0.00	0.00	Current Period NRA¹	(677,487.59)
(-) Realized Losses from Collateral		0.00	0.00	Current Period WODRA¹	0.00
(-) Other Adjustments²		0.00	0.00	Principal Used to Pay Interest	175,770.76
				Non-Cash Principal Adjustments	0.00
Ending Scheduled Collateral Balance		484,403,877.79	484,403,877.79	Certificate Other Adjustments**	0.00
Beginning Actual Collateral Balance		565,717,617.05	565,717,617.05	Ending Certificate Balance	484,403,877.79
Ending Actual Collateral Balance		498,409,822.47	498,409,822.47



		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		47,239,420.94	0.00	UC / (OC) Change	0.00
Current Period Advances		(677,487.59)	0.00	Ending UC / (OC)	0.00
Ending Cumulative Advances		46,561,933.35	0.00	Net WAC Rate	4.84%
				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 36


				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	28	83,607,029.83	17.26%	1	4.7033	1.776573	1.35 or less	12	286,187,138.82	59.08%	(19)	4.7787	0.069036
10,000,000 to 19,999,999		6	84,759,759.43	17.50%	0	4.7509	1.949562	1.36 to 1.45	1	8,681,144.24	1.79%	0	4.8800	1.407600
20,000,000 to 24,999,999		0	0.00	0.00%	0	0.0000	0.000000	1.46 to 1.55	2	46,206,183.39	9.54%	1	4.7524	1.545658
25,000,000 to 49,999,999		4	127,742,329.64	26.37%	(12)	4.6507	1.013064	1.56 to 1.65	4	60,601,321.92	12.51%	0	4.4841	1.622630
	50,000,000 or greater	3	188,294,758.89	38.87%	(20)	4.7709	(0.180237)	1.66 to 1.80	3	18,126,135.74	3.74%	1	4.6806	1.687040
	Totals	41	484,403,877.79	100.00%	(11)	4.7240	0.844857	1.81 to 2.00	5	17,099,416.16	3.53%	1	4.6823	1.876947
								2.01 or greater	14	47,502,537.52	9.81%	1	4.6761	3.049279
								Totals	41	484,403,877.79	100.00%	(11)	4.7240	0.844857
(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 36


			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
Alabama	1	10,482,645.27	2.16%	(3)	4.6850	0.897300
							Lodging	4	107,594,089.94	22.21%	(49)	4.7675	0.016311
Arizona	1	8,681,144.24	1.79%	0	4.8800	1.407600
							Mixed Use	3	67,935,646.69	14.02%	1	4.8172	(0.023336)
California	21	42,623,955.02	8.80%	1	4.6450	2.214123
							Multi-Family	22	48,630,469.22	10.04%	1	4.6559	2.133960
Georgia	1	25,088,969.99	5.18%	(59)	4.7060	0.064400
							Office	7	199,235,910.77	41.13%	0	4.6662	1.145075
Illinois	3	188,294,758.89	38.87%	(20)	4.7709	(0.180237)
							Retail	6	61,007,761.17	12.59%	0	4.7868	1.264866
Indiana	1	10,072,493.71	2.08%	1	4.8030	1.598900
							Totals	42	484,403,877.79	100.00%	(11)	4.7240	0.844857
Louisiana	1	29,607,563.92	6.11%	(2)	4.1953	1.643900
Massachusetts	1	6,197,511.90	1.28%	1	4.5960	2.734600
Michigan	1	15,498,492.60	3.20%	0	4.7600	3.968500
Minnesota	1	4,058,631.51	0.84%	1	4.7600	0.923600
New Jersey	1	46,272,380.84	9.55%	0	4.8750	0.813000
New York	1	14,358,609.26	2.96%	1	4.6900	1.682400
Ohio	2	10,748,118.60	2.22%	1	4.7754	0.414696
Pennsylvania	4	61,120,933.48	12.62%	1	4.7499	1.563701
Texas	1	7,597,105.05	1.57%	1	4.7290	1.904000
Virginia	1	3,700,563.51	0.76%	(1)	4.8160	0.627300
Totals	42	484,403,877.79	100.00%	(11)	4.7240	0.844857

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




© 2021 Computershare. All rights reserved. Confidential.													Page 10 of 36


				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
	4.20000% or less	1	29,607,563.92	6.11%	(2)	4.1953	1.643900	12 months or less	0	0.00	0.00%	0	0.0000	0.000000
	4.20001% to 4.40000%	0	0.00	0.00%	0	0.0000	0.000000	13 months to 24 months	0	0.00	0.00%	0	0.0000	0.000000
	4.40001% to 4.60000%	1	6,197,511.90	1.28%	1	4.5960	2.734600	25 months to 36 months	0	0.00	0.00%	0	0.0000	0.000000
	4.60001% to 4.80000%	31	233,572,396.31	48.22%	(6)	4.6926	1.280188	37 months to 48 months	0	0.00	0.00%	0	0.0000	0.000000
	4.80001% or greater	8	215,026,405.66	44.39%	(17)	4.8347	0.207490	49 months or greater	41	484,403,877.79	100.00%	(11)	4.7240	0.844857
	Totals	41	484,403,877.79	100.00%	(11)	4.7240	0.844857	Totals	41	484,403,877.79	100.00%	(11)	4.7240	0.844857
(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 36


				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	41	484,403,877.79	100.00%	(11)	4.7240	0.844857	240 months or less	41	484,403,877.79	100.00%	(11)	4.7240	0.844857
61 months to 120 months		0	0.00	0.00%	0	0.0000	0.000000	241 months to 299 months	0	0.00	0.00%	0	0.0000	0.000000
	121 months or greater	0	0.00	0.00%	0	0.0000	0.000000	300 months or greater	0	0.00	0.00%	0	0.0000	0.000000
	Totals	41	484,403,877.79	100.00%	(11)	4.7240	0.844857	Totals	41	484,403,877.79	100.00%	(11)	4.7240	0.844857
(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 36

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

418,234,569.36

86.34%

(12)

4.7323

0.943415

No outstanding loans in this group

13 months to 24 months

66,169,308.43

13.66%

(1)

4.6720

0.221900

25 months or greater

0.00

0.00%

0.0000

0.000000

Totals

484,403,877.79

100.00%

(11)

4.7240

0.844857

(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 13 of 36


						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	304830001	LO	Chicago	IL	Actual/360	4.806%	0.00	0.00	0.00	N/A	10/01/20	--	64,445,947.18	64,445,947.18	12/01/21
2	304830002	OF	Chicago	IL	Actual/360	4.672%	0.00	0.00	0.00	N/A	08/01/25	--	66,169,308.43	66,169,308.43	05/01/21
3	883100464	MU	Chicago	IL	Actual/360	4.845%	0.00	0.00	0.00	N/A	10/06/25	--	57,679,503.28	57,679,503.28	01/06/21
4	883100463	OF	Mount Laurel	NJ	Actual/360	4.875%	0.00	0.00	0.00	N/A	09/06/25	--	46,272,380.84	46,272,380.84	03/06/25
5	203281002	SS	Various	Various	Actual/360	4.865%	589.19	140,642.42	(0.07)	N/A	09/01/35	--	140,642.42	0.00	09/01/25
8	695100574	RT	Gettysburg	PA	30/360	4.804%	77,945.73	37,438.29	0.00	N/A	10/06/25	--	19,470,206.79	19,432,768.50	09/06/25
9	304200001	OF	New Orleans	LA	Actual/360	4.195%	107,210.95	69,225.23	0.00	N/A	07/01/25	--	29,676,789.15	29,607,563.92	09/01/25
10	304830010	OF	Pittsburgh	PA	Actual/360	4.715%	108,902.36	48,907.85	0.00	N/A	10/05/25	--	26,822,322.74	26,773,414.89	09/05/25
12	304830012	LO	Atlanta	GA	Actual/360	4.706%	0.00	0.00	0.00	N/A	10/01/20	--	25,088,969.99	25,088,969.99	04/01/21
17	304830017	OF	Detroit	MI	Actual/360	4.760%	63,672.34	35,555.21	0.00	N/A	09/01/25	--	15,534,047.81	15,498,492.60	08/01/25
18	695100572	OF	Pittsburgh	PA	Actual/360	4.742%	61,041.85	34,070.81	0.00	N/A	10/06/25	--	14,948,820.90	14,914,750.09	09/06/25
19	304830019	LO	Clifton Park	NY	Actual/360	4.690%	58,122.32	33,052.18	0.00	N/A	10/05/25	--	14,391,661.44	14,358,609.26	09/05/25
23	883100451	RT	Various	Various	Actual/360	4.351%	44,712.16	11,933,761.68	0.00	N/A	09/06/25	--	11,933,761.68	0.00	09/06/25
27	623100215	RT	Prattville	AL	Actual/360	4.685%	42,390.19	24,786.14	0.00	N/A	06/06/25	--	10,507,431.41	10,482,645.27	05/06/25
28	695100567	SS	Various	Various	Actual/360	4.706%	42,483.53	10,483,576.70	0.00	N/A	09/06/25	--	10,483,576.70	0.00	09/06/25
29	695100571	RT	Greenwood	IN	Actual/360	4.803%	41,753.31	22,802.83	0.00	N/A	10/06/25	--	10,095,296.54	10,072,493.71	09/06/25
33	304830033	RT	Mesa	AZ	Actual/360	4.880%	36,562.32	19,565.93	0.00	N/A	09/05/25	--	8,700,710.17	8,681,144.24	09/05/25
34	883100502	MF	Pacoima	CA	Actual/360	4.645%	31,596.98	18,261.89	0.00	N/A	10/06/25	--	7,899,518.75	7,881,256.86	09/06/25
35	623100236	MH	Houston	TX	Actual/360	4.615%	30,232.19	7,607,441.85	0.00	N/A	09/06/25	--	7,607,441.85	0.00	09/06/25
36	695100568	RT	San Angelo	TX	Actual/360	4.729%	31,007.70	17,387.85	0.00	N/A	10/06/25	--	7,614,492.90	7,597,105.05	09/06/25
37	695100559	SS	Laurel	MD	Actual/360	4.685%	30,911.07	7,662,054.16	0.00	N/A	09/06/25	--	7,662,054.16	0.00	09/06/25
40	623100237	MF	Millersville	PA	Actual/360	4.560%	26,149.22	6,659,392.68	0.00	N/A	09/06/25	--	6,659,392.68	0.00	09/06/25
43	304830043	MU	Canton	MA	Actual/360	4.596%	24,573.40	11,551.18	0.00	N/A	10/01/25	--	6,209,063.08	6,197,511.90	09/01/25
44	695100570	MF	Cleveland	OH	Actual/360	4.733%	24,528.41	11,785.05	0.00	N/A	10/06/25	--	6,018,299.25	6,006,514.20	09/06/25
45	304830045	OF	Westminster	CO	Actual/360	4.770%	23,956.58	5,832,399.33	0.00	N/A	09/05/25	--	5,832,399.33	0.00	09/05/25
47	883100507	MF	Panorama City	CA	Actual/360	4.645%	21,064.65	12,174.60	0.00	N/A	10/06/25	--	5,266,345.27	5,254,170.67	09/06/25
48	304830048	SS	Pittsburgh	PA	Actual/360	4.590%	20,242.93	5,121,551.90	0.00	N/A	09/01/25	--	5,121,551.90	0.00	09/01/25
49	304830049	RT	Fairlawn	OH	Actual/360	4.829%	0.00	0.00	0.00	N/A	10/01/25	--	4,741,604.40	4,741,604.40	04/01/23




© 2021 Computershare. All rights reserved. Confidential.															Page 14 of 36


						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
52	883100457	IN	Mount Prospect	IL	Actual/360	4.679%	21,404.09	5,312,324.09	0.00	N/A	09/06/25	--	5,312,324.09	0.00	09/06/25
56	883100448	LO	Staunton	VA	Actual/360	4.816%	15,401.78	13,294.22	0.00	N/A	08/06/25	--	3,713,857.73	3,700,563.51	08/06/25
57	304830057	MU	Minneapolis	MN	Actual/360	4.760%	16,666.04	7,357.47	0.00	N/A	10/05/25	--	4,065,988.98	4,058,631.51	09/05/25
60	304830060	OF	Lancaster	CA	Actual/360	4.440%	12,678.62	3,316,116.12	0.00	N/A	09/05/25	--	3,316,116.12	0.00	09/05/25
65	883100481	MF	Ontario	CA	Actual/360	4.645%	11,430.43	6,606.37	0.00	N/A	10/06/25	--	2,857,707.18	2,851,100.81	09/06/25
66	883100497	MF	Ontario	CA	Actual/360	4.645%	11,332.46	6,549.74	0.00	N/A	10/06/25	--	2,833,212.31	2,826,662.57	09/06/25
68	883100480	MF	Hawthorne	CA	Actual/360	4.645%	7,805.35	4,511.21	0.00	N/A	10/06/25	--	1,951,405.40	1,946,894.19	09/06/25
69	883100503	MF	Los Angeles	CA	Actual/360	4.645%	2,824.95	1,632.72	0.00	N/A	10/06/25	--	706,261.36	704,628.64	09/06/25
70	883100511	MF	North Hills	CA	Actual/360	4.645%	10,450.68	6,040.11	0.00	N/A	10/06/25	--	2,612,760.64	2,606,720.53	09/06/25
73	623100231	RT	Philadelphia	PA	Actual/360	4.655%	9,775.31	2,438,661.50	0.00	N/A	08/06/25	--	2,438,661.50	0.00	09/06/25
75	883100483	MF	Los Angeles	CA	Actual/360	4.645%	4,539.51	2,623.68	0.00	N/A	10/06/25	--	1,134,917.42	1,132,293.74	09/06/25
76	883100500	MF	Palmdale	CA	Actual/360	4.645%	4,294.58	2,482.10	0.00	N/A	10/06/25	--	1,073,681.87	1,071,199.77	09/06/25
77	883100499	MF	North Hills	CA	Actual/360	4.645%	8,572.82	4,954.78	0.00	N/A	10/06/25	--	2,143,280.37	2,138,325.59	09/06/25
79	883100475	MF	Los Angeles	CA	Actual/360	4.645%	4,294.58	2,482.10	0.00	N/A	10/06/25	--	1,073,681.87	1,071,199.77	09/06/25
80	883100493	MF	Palmdale	CA	Actual/360	4.645%	3,510.78	2,029.09	0.00	N/A	10/06/25	--	877,725.03	875,695.94	09/06/25
81	883100477	MF	North Hollywood	CA	Actual/360	4.645%	6,939.90	4,011.02	0.00	N/A	10/06/25	--	1,735,035.63	1,731,024.61	09/06/25
82	883100492	MF	Los Angeles	CA	Actual/360	4.645%	4,702.80	2,718.06	0.00	N/A	10/06/25	--	1,175,741.54	1,173,023.48	09/06/25
83	883100488	MF	Los Angeles	CA	Actual/360	4.645%	2,171.78	1,255.21	0.00	N/A	10/06/25	--	542,964.63	541,709.42	09/06/25
84	883100485	MF	Los Angeles	CA	Actual/360	4.645%	6,694.97	3,869.44	0.00	N/A	10/06/25	--	1,673,800.22	1,669,930.78	09/06/25
85	883100514	MF	Los Angeles	CA	Actual/360	4.645%	6,531.68	3,775.06	0.00	N/A	10/06/25	--	1,632,975.95	1,629,200.89	09/06/25
86	883100490	MF	Los Angeles	CA	Actual/360	4.645%	5,960.16	3,444.74	0.00	N/A	10/06/25	--	1,490,090.61	1,486,645.87	09/06/25
87	883100505	MF	Los Angeles	CA	Actual/360	4.645%	5,796.86	3,350.37	0.00	N/A	10/06/25	--	1,449,266.43	1,445,916.06	09/06/25
88	883100506	MF	Los Angeles	CA	Actual/360	4.645%	5,355.97	3,095.56	0.00	N/A	10/06/25	--	1,339,039.77	1,335,944.21	09/06/25
89	883100508	MF	Palmdale	CA	Actual/360	4.645%	5,013.06	2,897.37	0.00	N/A	10/06/25	--	1,253,307.99	1,250,410.62	09/06/25
Totals							1,143,798.54	66,993,467.89	(0.07)				551,397,345.68	484,403,877.79
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 36


					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	2,530,412.00	(522,844.00)	01/01/25	06/30/25	09/11/25	39,022,131.67	4,557,009.31	0.00	0.00	0.00	0.00
2	3,850,857.00	0.00	--	--	06/11/25	35,071,294.94	1,810,480.71	0.00	0.00	0.00	0.00
3	(283,547.00)	(715,671.00)	01/01/25	06/30/25	08/12/24	57,679,503.28	3,226,907.62	0.00	0.00	0.00	0.00
4	2,975,997.31	2,388,940.15	01/01/24	09/30/24	08/11/25	11,568,095.21	0.00	0.00	0.00	0.00	(677,487.59)
5	53,587,620.24	56,521,860.57	07/01/24	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
8	2,333,061.16	1,136,894.92	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
9	12,983,658.15	3,262,214.75	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
10	3,197,115.70	778,114.36	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
12	570,437.00	398,909.00	01/01/25	06/30/25	05/12/25	25,088,969.99	1,008,421.17	0.00	0.00	0.00	0.00
17	5,226,393.00	0.00	--	--	--	0.00	0.00	98,525.28	98,525.28	0.00	0.00
18	1,915,386.53	514,620.10	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
19	1,585,933.40	2,058,140.75	07/01/24	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
23	1,822,438.25	845,307.47	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
27	1,033,784.46	203,643.97	01/01/25	03/31/25	--	0.00	0.00	67,093.09	268,525.18	18,768.55	0.00
28	1,836,055.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
29	989,700.68	319,463.55	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
33	926,341.00	986,595.59	07/01/24	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
34	1,374,830.00	1,588,326.00	04/01/24	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
35	445,352.50	377,758.25	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
36	1,208,569.98	608,371.42	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
37	817,840.21	425,589.13	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
40	869,869.83	224,046.61	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
43	1,279,878.87	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
44	548,362.52	179,835.64	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
45	662,727.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
47	801,435.00	754,860.00	07/01/24	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
48	875,117.53	457,583.85	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
49	18,808.00	12,059.00	01/01/25	06/30/25	05/12/25	3,218,516.89	468,304.60	0.00	0.00	0.00	0.00




© 2021 Computershare. All rights reserved. Confidential.													Page 16 of 36


					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
52	561,512.66	503,556.18	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
56	276,634.03	0.00	--	--	--	0.00	0.00	28,680.01	28,680.01	0.00	0.00
57	317,242.00	309,884.57	07/01/24	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
60	619,947.13	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
65	481,089.00	605,328.00	04/01/24	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
66	544,658.00	596,601.00	04/01/24	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
68	370,733.00	383,405.00	04/01/24	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
69	152,584.00	175,913.00	07/01/24	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
70	459,073.00	469,560.00	04/01/24	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
73	325,678.26	183,961.05	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
75	156,710.00	223,135.00	07/01/24	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
76	189,097.00	200,812.00	04/01/24	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
77	344,773.00	301,167.00	04/01/24	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
79	210,268.00	207,418.00	04/01/24	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
80	127,724.00	251,630.00	04/01/24	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
81	246,857.00	264,646.00	07/01/24	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
82	211,314.00	257,963.00	07/01/24	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
83	126,687.00	39,629.00	04/01/24	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
84	151,052.00	155,824.00	07/01/24	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
85	243,330.00	214,623.00	07/01/24	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
86	261,336.00	269,741.00	04/01/24	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
87	210,007.00	211,622.00	07/01/24	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
88	200,621.00	155,109.00	07/01/24	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
89	146,590.00	288,050.00	04/01/24	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
Totals	112,919,952.40	79,074,197.88				171,648,511.98	11,071,123.41	194,298.38	395,730.47	18,768.55	(677,487.59)




© 2021 Computershare. All rights reserved. Confidential.													Page 17 of 36


		Principal Prepayment Detail
			Unscheduled Principal	Prepayment Penalties
Pros ID	Loan Number	Amount	Prepayment / Liquidation Code	Prepayment Premium Amount	Yield Maintenance Amount
8	695100574	5,153.52	Partial Liquidation (Curtailment)	0.00	0.00
Totals		5,153.52		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 36


								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
09/17/25	0	0.00	0	0.00	2	62,421,107.68	0	0.00	4	151,956,024.85	0	0.00	1	5,153.52	1	0.00	4.724029%	4.518494%	(11)
08/15/25	0	0.00	0	0.00	3	108,693,488.52	0	0.00	4	151,956,024.85	0	0.00	1	17,768.98	0	0.00	4.708348%	4.532251%	(8)
07/17/25	0	0.00	0	0.00	4	174,862,796.95	0	0.00	4	151,956,024.85	0	0.00	1	13,100.09	4	28,894,942.39	4.678868%	4.532387%	(6)
06/17/25	0	0.00	0	0.00	4	174,862,796.95	0	0.00	4	151,956,024.85	0	0.00	1	22,514.64	3	16,703,135.23	4.670374%	4.530404%	(5)
05/16/25	0	0.00	0	0.00	4	174,862,796.95	0	0.00	4	151,956,024.85	0	0.00	1	1,059.29	2	7,175,167.43	4.672224%	4.541099%	(4)
04/17/25	0	0.00	1	46,380,317.41	3	128,590,416.11	0	0.00	4	151,956,024.85	0	0.00	1	5,458.64	0	0.00	4.672668%	4.559526%	(2)
03/17/25	1	46,481,548.35	0	0.00	3	128,590,416.11	0	0.00	4	151,956,024.85	0	0.00	1	45,813.46	1	3,787,439.26	4.672737%	4.559769%	(1)
02/18/25	0	0.00	0	0.00	3	128,608,313.19	0	0.00	4	151,973,921.93	0	0.00	2	1,879,349.70	0	0.00	4.670933%	4.559292%	0
01/17/25	0	0.00	0	0.00	3	130,453,497.08	0	0.00	4	151,989,837.53	0	0.00	0	0.00	0	0.00	4.671012%	4.559153%	1
12/17/24	3	4,138,421.64	0	0.00	3	130,469,346.77	0	0.00	4	152,198,731.75	0	0.00	1	6,951.60	0	0.00	4.671107%	4.559372%	2
11/18/24	0	0.00	0	0.00	3	130,485,773.05	0	0.00	4	152,419,298.63	0	0.00	0	0.00	0	0.00	4.671204%	4.559598%	3
10/18/24	0	0.00	0	0.00	3	130,501,489.08	0	0.00	4	152,626,431.82	0	0.00	1	17,649.63	0	0.00	4.671297%	4.575196%	4
(1) Foreclosure and REO Totals are included in the delinquencies aging categories.




© 2021 Computershare. All rights reserved. Confidential.																		Page 19 of 36


						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	Advances	Advances	Balance	Date	Code²		Date	Date	REO Date
1	304830001	12/01/21	44	5		0.00	0.00	1,600.00	69,370,036.78	05/19/20	7				04/14/23
2	304830002	05/01/21	51	5		0.00	0.00	0.00	69,950,190.54	07/21/20	13
3	883100464	01/06/21	55	6		0.00	0.00	0.00	59,929,896.14	07/10/20	7				06/18/24
4	883100463	03/06/25	5	5		0.00	0.00	0.00	46,481,548.35	04/17/25	2
12	304830012	04/01/21	52	5		0.00	0.00	87,977.74	27,419,413.67	06/09/20	7				03/02/21
17	304830017	08/01/25	0	5		98,525.28	98,525.28	0.00	15,534,047.81	09/11/25	0
27	623100215	05/06/25	3	5		67,093.09	268,525.18	23,350.55	10,582,556.87	06/11/25	13
49	304830049	04/01/23	28	6		0.00	0.00	1,053,489.55	5,101,197.05	06/09/20	7				06/29/21
56	883100448	08/06/25	0	5		28,680.01	28,680.01	0.00	3,713,857.74
Totals						194,298.38	395,730.47	1,166,417.84	308,082,744.95
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




© 2021 Computershare. All rights reserved. Confidential.															Page 20 of 36


				Collateral Stratification and Historical Detail
Maturity Dates and Loan Status¹

		Total	Performing	Non-Performing		REO/Foreclosure

Past Maturity		269,947,016	38,288,708	142,123,391			89,534,917
0 - 6 Months		214,456,862	152,035,754	0			62,421,108
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




Historical Delinquency Information

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

Sep-25	484,403,878	209,523,518	0	0	122,924,335		151,956,025
Aug-25	551,397,346	240,662,892	6,152,519	29,676,789	122,949,121		151,956,025
Jul-25	618,047,144	313,371,547	0	29,745,765	122,973,807		151,956,025
Jun-25	652,052,786	377,096,998	0	0	122,999,763		151,956,025
May-25	679,963,420	415,565,706	0	0	112,441,689		151,956,025
Apr-25	688,731,063	424,225,412	0	46,380,317	66,169,308		151,956,025
Mar-25	690,252,821	425,645,939	46,481,548	0	66,169,308		151,956,025
Feb-25	701,810,068	483,666,838	0	0	66,169,308		151,973,922
Jan-25	705,245,127	485,256,713	0	0	67,998,577		151,989,838
Dec-24	706,987,612	482,651,882	4,138,422	0	67,998,577		152,198,732
Nov-24	708,813,434	488,395,559	0	0	67,998,577		152,419,299
Oct-24	710,541,517	489,916,509	0	0	67,998,577		152,626,432
(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 21 of 36


			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
1	304830001	64,445,947.18	69,370,036.78	48,000,000.00	01/13/25	(994,809.00)	(0.40870)	06/30/25	10/01/20	240
2	304830002	66,169,308.43	69,950,190.54	100,900,000.00	05/01/25	2,258,041.00	0.22190	12/31/23	08/01/25	240
3	883100464	57,679,503.28	59,929,896.14	13,700,000.00	05/01/25	(757,952.00)	(0.38630)	06/30/25	10/06/25	240
4	883100463	46,272,380.84	46,481,548.35	75,100,000.00	07/21/15	2,168,503.90	0.81300	09/30/24	09/06/25	239
9	304200001	29,607,563.92	29,607,563.92	180,600,000.00	04/24/15	3,039,614.75	1.64390	03/31/25	07/01/25	240
12	304830012	25,088,969.99	27,419,413.67	9,575,000.00	02/10/25	60,544.00	0.06440	06/30/25	10/01/20	240
17	304830017	15,498,492.60	15,534,047.81	56,200,000.00	07/17/15	4,725,446.00	3.96850	12/31/24	09/01/25	239
27	623100215	10,482,645.27	10,582,556.87	17,300,000.00	01/28/15	180,841.47	0.89730	03/31/25	06/06/25	236
34	883100502	7,881,256.86	7,881,256.86	21,300,000.00	12/12/24	1,505,674.00	2.51650	03/31/25	10/06/25	240
47	883100507	5,254,170.67	5,254,170.67	12,500,000.00	12/12/24	724,610.00	1.81660	06/30/25	10/06/25	240
49	304830049	4,741,604.40	5,101,197.05	3,050,000.00	03/13/25	(223,795.00)	(1.04260)	06/30/25	10/01/25	180
65	883100481	2,851,100.81	2,851,100.80	9,090,000.00	12/13/24	494,188.00	2.28320	03/31/25	10/06/25	240
66	883100497	2,826,662.57	2,826,662.57	8,920,000.00	12/12/24	596,601.00	2.78020	03/31/25	10/06/25	240
68	883100480	1,946,894.19	1,946,894.19	5,600,000.00	12/19/24	383,405.00	2.59400	03/31/25	10/06/25	240
69	883100503	704,628.64	704,628.64	2,650,000.00	12/19/24	158,841.00	2.96940	06/30/25	10/06/25	240
70	883100511	2,606,720.53	2,606,720.53	6,550,000.00	12/16/24	469,560.00	2.37280	03/31/25	10/06/25	240
75	883100483	1,132,293.74	1,132,293.74	3,200,000.00	12/19/24	202,365.00	2.35420	06/30/25	10/06/25	240
76	883100500	1,071,199.77	1,071,199.76	3,036,000.00	12/19/24	160,132.00	1.96910	03/31/25	10/06/25	240
77	883100499	2,138,325.59	2,138,325.59	5,870,000.00	12/16/24	272,968.00	1.68150	03/31/25	10/06/25	240
79	883100475	1,071,199.77	1,071,199.76	3,380,000.00	12/19/24	207,418.00	2.55060	03/31/25	10/06/25	240
80	883100493	875,695.94	875,695.94	2,600,000.00	12/19/24	230,622.00	3.46910	03/31/25	10/06/25	240
81	883100477	1,731,024.61	1,731,024.61	4,650,000.00	12/19/24	242,036.00	1.84180	06/30/25	10/06/25	240
82	883100492	1,173,023.48	1,173,023.48	4,000,000.00	12/19/24	257,963.00	2.89680	06/30/25	10/06/25	240
83	883100488	541,709.42	541,709.42	2,000,000.00	12/19/24	39,629.00	0.96360	03/31/25	10/06/25	240
84	883100485	1,669,930.78	1,669,930.78	5,100,000.00	12/30/24	121,751.00	0.96030	06/30/25	10/06/25	240
85	883100514	1,629,200.89	1,629,200.89	3,610,000.00	12/29/24	214,623.00	1.73520	06/30/25	10/06/25	240
86	883100490	1,486,645.87	1,486,645.87	3,875,000.00	12/19/24	269,741.00	2.39000	03/31/25	10/06/25	240
87	883100505	1,445,916.06	1,445,916.06	4,100,000.00	12/19/24	211,622.00	1.92790	06/30/25	10/06/25	240
88	883100506	1,335,944.21	1,335,944.21	3,950,000.00	12/19/24	136,777.00	1.34860	06/30/25	10/06/25	240
89	883100508	1,250,410.62	1,250,410.62	3,860,000.00	12/29/24	264,106.00	2.78220	03/31/25	10/06/25	240
Totals		362,610,370.93	376,600,406.12	624,266,000.00		17,621,067.12




© 2021 Computershare. All rights reserved. Confidential.										Page 22 of 36


© 2021 Computershare. All rights reserved. Confidential.	Page 23 of 36


					Specially Serviced Loan Detail - Part 2

				Servicing
		Property		Transfer	Resolution
Pros ID	Loan ID	Type¹	State	Date	Strategy Code²	Special Servicing Comments
1	304830001	LO	IL	05/19/20	7
	Franchise Agreement expiring 6/2025. The subject is the fee simple interest full service Hilton Hotel located in the Magnificent Mile area of downtown Chicago. The property, which opened in 1990, features 345 all-suites rooms, ~8,417 sf of
	meeting area, full service dining areas served by two leased restaurant facilities (one vacant), indoor pool, fitness center, and business center. Hotel has three Unions representing various employees serving the Hotel (Valet/Bellman,
	Housekeepers, and Engineers). Le ase for vacant ground floor restaurant has been executed by both parties. Tenant is now open for business. Companion Loan: None. PM: Property manager can only retain $100,000 at property level for
	general operating expenses. All other excess funds ar e to be sent to MS on monthly basis. Deferred Maintenance / Repair Issues: Proceeding with exterior wall renovation per City Engineering Report. Security System is being upgraded.
	Marketing Summary: Asset is currently not on market, but anticipating Q 2 2025 marketing process, after conclusion of tax appeal process. Franchise extesion to 12/31/2025 has been executed.
2	304830002	OF	IL	07/21/20	13
	The Loan transferred for Imminent Monetary Default at the Borrower's request as a result of the Covid-19 pandemic. The Loan is in monetary default. Lender is continuing with the foreclosure process. Borrower answered the complaint. New
	judge was appointed . Lender filed a recourse claim. Litigation continues. Transwestern was appointed as receiver and is managing the property. Lender amended the complaint to add the recourse component to the Illinois foreclosure. Case
	has now entered the discovery phase. Lender is trying to re-engage Borrower for a settlement but no proposals have been offered.

3	883100464	MU	IL	07/10/20	7
	REO Title Date: June 21, 2024. Description of Collateral: Collateral is a mixed-use office/retail/parking property totaling 134,536 SF. Property is comprised of 54,131 SF of retail space, 14,400 SF of office space, and a 66,000 SF (166 space)
	indoor par king garage at the base of the Palmer House Hilton hotel (non-collateral, $333.2MM loan in JPMCC 2018-PHH currently SS with Situs). Property is located on State Street in Chicago's Loop neighborhood in Cook County. The former
	T-1, Ampco System Parking exe rcised its one-time right to terminate on 7/2020 and vacated the premises. The new parking operator, SP Plus, is on an operating agreement and rental income is based on the net rental income generated by the
	operator. Crossed with or is a Companion Loan to: N/A. Deferred Maintenance/Repair Issues: The property is in good condition. Leasing Summary: New leasing agreement has been entered into with a local Chicago boutique leasing form. To
	date no new retail leases have been executedalthough tours of pot ential tenants have been conducted. Hilton has renewed their office lease through 9/30/27 with a termination right 9/30/26. Marketing Summary: Asset is not currently on the
	market.
4	883100463	OF	NJ	04/17/25	2
	The loan is 60+days delinquent. Notice of Default has been sent to the Borrower. Legal counsel has been engaged and is preparing foreclosure complaint. Continuing discussions with Borrower over possible alternative to foreclosing.



9	304200001	OF	LA	07/15/25	13
	The loan was not paid in full at maturity date (7-1-25).



12	304830012	LO	GA	06/09/20	7
	Franchise Agreement expiring 6/2025. The subject is the fee simple interest full service Hilton Hotel located in the Central Perimeter Market of Atlanta, GA. The property, which opened in 1987, features 224 all-suites rooms, ~7,000 sf of meeting
	area, fu ll service dining area, indoor/outdoor pool, fitness center, and business center. Companion Loan: None. Deferred Maintenance / Repair Issues: PIP has been requested from Wyndham and IHG. Pricing both upon receipt. Taxes
	protest has been successful wi th a reduced value of ~$14MM vs. ~$24MM, resulting in a tax savings of ~$137K. 2024 appeal is underway. Franchise extesion to 12/31/2025 has been executed. In process of re-flagging to a Wyndham,
	Franchise Agreement has been executed. Marketing Summary : Asset is currently not on market.




© 2021 Computershare. All rights reserved. Confidential.						Page 24 of 36


					Specially Serviced Loan Detail - Part 2

				Servicing
		Property		Transfer	Resolution
Pros ID	Loan ID	Type¹	State	Date	Strategy Code²	Special Servicing Comments
17	304830017	OF	MI	09/11/25	0
	Special Servicer comments are not available for this cycle.



27	623100215	RT	AL	06/11/25	13
	The loan transferred to the Special Servicer on 6/12/25 after it was not paid off upon the 6/6/25 maturity date. The collateral is a shadow anchored shopping center in Prattville, AL. Lender has engaged counsel and will dual track remedies with
	worko ut discussions.


34	883100502	MF	CA	10/22/24	11
	Loan transferred 10/23/2024 for Non-Monetary Default due to a court appointed Receiver and ongoing litigation involving a dispute regarding ownership and control of the family real estate business. On August 6, 2024, the Superior Court of the
	State of California entered an order appointing Aaron Kudla as receiver, dedicating one sentence to receiver's powers: 'Receiver Kudla shall have all powers necessary to act as a receiver, including the power to: collect and distribute money,
	manage the businesses and properties, conduct accountings, collect and distribute information and provide reports and financial information to all partners, hire and fire people, and pay people as necessary." The Sponsors are H. K. Realty,
	Inc. and J.K. Propertie s, Inc., and the Guarantor is J.K. PROPERTIES, INC. Barclays originated 21 loans to the Sponsor to refinance the fee simple interest in 21 multifamily Properties totaling 654 units, located in Southern California, totaling

JPMBB Commercial Mortgage Securities Trust 2015-C32 10-D