Benchmark 2022-B32 Mortgage Trust

11/18/2025 | Press release | Distributed by Public on 11/18/2025 13:10

Amendment to Asset-Backed Issuer Distribution Report (Form 10-D/A)


Distribution Date: 10/20/25 Benchmark 2022-B32 Mortgage Trust
Determination Date: 10/14/25
Next Distribution Date: 11/18/25
Record Date: 09/30/25 Commercial Mortgage Pass-Through Certificates
Series 2022-B32
Revision to October 2025 Reporting
Master servicer revised reporting to correct realized loss for loan ID 030508360.
Table of Contents Contacts
Section Pages Role Party and Contact Information
Certificate Distribution Detail 2-3 Depositor J.P. Morgan Chase Commercial Mortgage Securities Corp.
Certificate Factor Detail 4 Attention: Kunal K. Singh [email protected]
Certificate Interest Reconciliation Detail 5 383 Madison Avenue, 8th Floor | New York, NY 10179 | United States
Certificate Administrator Computershare Trust Company, N.A.
Additional Information 6
Corporate Trust Services (CMBS) [email protected];
Bond / Collateral Reconciliation - Cash Flows 7 [email protected]
Bond / Collateral Reconciliation - Balances 8 9062 Old Annapolis Road | Columbia, MD 21045 | United States
Current Mortgage Loan and Property Stratification 9-13 Master Servicer Midland Loan Services, a Division of PNC Bank, National
Association
Mortgage Loan Detail (Part 1) 14-15 Executive Vice President – Division Head [email protected]
Mortgage Loan Detail (Part 2) 16-17 10851 Mastin Street, Suite 300 | Overland Park, KS 66210 | United States
Principal Prepayment Detail 18 Special Servicer KeyBank National Association
Historical Detail 19 Attention: Mike Jenkins (913) 317-4875 [email protected]
Delinquency Loan Detail 20 11501 Outlook Street, Suite 300 | Overland Park, KS 66211 | United States
Operating Advisor & Asset Pentalpha Surveillance LLC
Collateral Stratification and Historical Detail 21 Representations Reviewer
Specially Serviced Loan Detail - Part 1 22 Attention: Transaction Manager [email protected]
Specially Serviced Loan Detail - Part 2 23 501 John James Audubon Parkway, Suite 401 | Amherst, NY 14228 | United States
Modified Loan Detail 24 Trustee Wilmington Trust, National Association
Historical Liquidated Loan Detail 25 Attention: CMBS Trustee (302) 636-4140 [email protected]
1100 North Market Street | Wilmington, DE 19890 | United States
Historical Bond / Collateral Loss Reconciliation Detail 26
Directing Certificateholder ECMBS LLC
Interest Shortfall Detail - Collateral Level 27
-
Supplemental Notes 28

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

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

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

Certificate Distribution Detail
Current Original
Pass-Through Principal Interest Prepayment Credit Credit
Class CUSIP Rate (2) Original Balance Beginning Balance Distribution Distribution Penalties Realized Losses Total Distribution Ending Balance Support¹ Support¹
A-1 08163NBE4 1.807800% 6,410,000.00 2,644,257.36 342,538.88 3,983.57 0.00 0.00 346,522.45 2,301,718.48 29.79% 30.00%
A-2 08163NBF1 3.072500% 162,053,000.00 162,053,000.00 0.00 414,923.20 0.00 0.00 414,923.20 162,053,000.00 29.79% 30.00%
A-2A1 08163NAA3 3.072500% 265,000,000.00 265,000,000.00 0.00 678,510.42 0.00 0.00 678,510.42 265,000,000.00 29.79% 30.00%
A-3 08163NBG9 3.041600% 253,574,000.00 253,574,000.00 0.00 642,725.57 0.00 0.00 642,725.57 253,574,000.00 29.79% 30.00%
A-4 08163NBH7 2.742100% 92,000,000.00 92,000,000.00 0.00 210,227.67 0.00 0.00 210,227.67 92,000,000.00 29.79% 30.00%
A-5 08163NBJ3 3.001900% 383,182,000.00 383,182,000.00 0.00 958,561.70 0.00 0.00 958,561.70 383,182,000.00 29.79% 30.00%
A-SB 08163NBK0 2.955200% 18,046,000.00 18,046,000.00 0.00 44,441.28 0.00 0.00 44,441.28 18,046,000.00 29.79% 30.00%
A-S 08163NBN4 3.409954% 179,147,000.00 179,147,000.00 0.00 509,069.24 0.00 0.00 509,069.24 179,147,000.00 19.10% 19.38%
B 08163NBP9 3.202100% 82,197,000.00 82,197,000.00 0.00 219,335.84 0.00 0.00 219,335.84 82,197,000.00 14.19% 14.50%
C 08163NBQ7 3.453654% 69,551,000.00 69,551,000.00 0.00 200,170.93 0.00 0.00 200,170.93 69,551,000.00 10.04% 10.38%
D 08163NAL9 2.000000% 44,260,000.00 44,260,000.00 0.00 73,766.67 0.00 0.00 73,766.67 44,260,000.00 7.39% 7.75%
E 08163NAN5 2.000000% 21,076,000.00 21,076,000.00 0.00 48,127.23 0.00 0.00 48,127.23 21,076,000.00 6.14% 6.50%
F 08163NAQ8 2.020854% 18,969,000.00 18,969,000.00 0.00 99,719.72 0.00 0.00 99,719.72 18,969,000.00 5.00% 5.38%
G 08163NAS4 2.020854% 18,968,000.00 18,968,000.00 0.00 99,714.46 0.00 0.00 99,714.46 18,968,000.00 3.87% 4.25%
H 08163NAU9 2.020854% 16,861,000.00 16,861,000.00 0.00 88,638.00 0.00 0.00 88,638.00 16,861,000.00 2.87% 3.25%
J 08163NAW5 2.020854% 16,861,000.00 16,861,000.00 0.00 88,638.00 0.00 0.00 88,638.00 16,861,000.00 1.86% 2.25%
K* 08163NAY1 2.020854% 37,937,940.00 37,721,082.73 0.00 298,134.18 0.00 6,585,172.56 298,134.18 31,135,910.17 0.00% 0.00%
S 08163NBA2 0.000000% 100.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00% 0.00%
R 08163NBC8 0.000000% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00% 0.00%
RR 08163NBS3 3.520854% 37,252,097.00 37,164,106.47 7,567.96 120,168.55 0.00 145,491.08 127,736.51 37,011,047.43 0.00% 0.00%
RR Interest N/A 3.520854% 51,489,637.00 51,368,017.01 10,460.40 166,096.29 0.00 201,096.95 176,556.69 51,156,459.66 0.00% 0.00%
Regular SubTotal 1,774,834,774.00 1,770,642,463.57 360,567.24 4,964,952.52 0.00 6,931,760.59 5,325,519.76 1,763,350,135.74
Certificate Distribution Detail continued to next page
© 2021 Computershare. All rights reserved. Confidential. Page 2 of 28

Certificate Distribution Detail
Current Original
Pass-Through Principal Interest Prepayment Credit Credit
Class CUSIP Rate (2) Original Balance Beginning Balance Distribution Distribution Penalties Realized Losses Total Distribution Ending Balance Support¹ Support¹
X-A 08163NBL8 0.455946% 1,359,412,000.00 1,355,646,257.36 0.00 515,084.87 0.00 0.00 515,084.87 1,355,303,718.48
X-B 08163NBM6 0.203459% 151,748,000.00 151,748,000.00 0.00 25,728.73 0.00 0.00 25,728.73 151,748,000.00
X-D 08163NAC9 1.520854% 65,336,000.00 65,336,000.00 0.00 82,805.45 0.00 0.00 82,805.45 65,336,000.00
X-FG 08163NAE5 1.500000% 37,937,000.00 37,937,000.00 0.00 47,421.25 0.00 0.00 47,421.25 37,937,000.00
X-H 08163NAG0 1.500000% 16,861,000.00 16,861,000.00 0.00 21,076.25 0.00 0.00 21,076.25 16,861,000.00
X-NR 08163NAJ4 1.500000% 54,798,940.00 54,582,082.73 0.00 68,227.60 0.00 0.00 68,227.60 47,996,910.17
Notional SubTotal 1,686,092,940.00 1,682,110,340.09 0.00 760,344.15 0.00 0.00 760,344.15 1,675,182,628.65
Deal Distribution Total 360,567.24 5,725,296.67 0.00 6,931,760.59 6,085,863.91
* 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 3 of 28

Certificate Factor Detail
Cumulative
Interest Shortfalls Interest
Class CUSIP Beginning Balance Principal Distribution Interest Distribution / (Paybacks) Shortfalls Prepayment Penalties Losses Total Distribution Ending Balance
Regular Certificates
A-1 08163NBE4 412.52064899 53.43820281 0.62146178 0.00000000 0.00000000 0.00000000 0.00000000 54.05966459 359.08244618
A-2 08163NBF1 1,000.00000000 0.00000000 2.56041665 0.00000000 0.00000000 0.00000000 0.00000000 2.56041665 1,000.00000000
A-2A1 08163NAA3 1,000.00000000 0.00000000 2.56041668 0.00000000 0.00000000 0.00000000 0.00000000 2.56041668 1,000.00000000
A-3 08163NBG9 1,000.00000000 0.00000000 2.53466669 0.00000000 0.00000000 0.00000000 0.00000000 2.53466669 1,000.00000000
A-4 08163NBH7 1,000.00000000 0.00000000 2.28508337 0.00000000 0.00000000 0.00000000 0.00000000 2.28508337 1,000.00000000
A-5 08163NBJ3 1,000.00000000 0.00000000 2.50158332 0.00000000 0.00000000 0.00000000 0.00000000 2.50158332 1,000.00000000
A-SB 08163NBK0 1,000.00000000 0.00000000 2.46266652 0.00000000 0.00000000 0.00000000 0.00000000 2.46266652 1,000.00000000
A-S 08163NBN4 1,000.00000000 0.00000000 2.84162861 0.00000000 0.00000000 0.00000000 0.00000000 2.84162861 1,000.00000000
B 08163NBP9 1,000.00000000 0.00000000 2.66841661 0.00000000 0.00000000 0.00000000 0.00000000 2.66841661 1,000.00000000
C 08163NBQ7 1,000.00000000 0.00000000 2.87804532 0.00000000 0.00000000 0.00000000 0.00000000 2.87804532 1,000.00000000
D 08163NAL9 1,000.00000000 0.00000000 1.66666674 0.00000000 0.00000000 0.00000000 0.00000000 1.66666674 1,000.00000000
E 08163NAN5 1,000.00000000 0.00000000 2.28350873 (0.61684191) 0.00000000 0.00000000 0.00000000 2.28350873 1,000.00000000
F 08163NAQ8 1,000.00000000 0.00000000 5.25698350 (3.57293795) 0.00000000 0.00000000 0.00000000 5.25698350 1,000.00000000
G 08163NAS4 1,000.00000000 0.00000000 5.25698334 (3.57293811) 0.00000000 0.00000000 0.00000000 5.25698334 1,000.00000000
H 08163NAU9 1,000.00000000 0.00000000 5.25698357 (3.57293814) 0.00000000 0.00000000 0.00000000 5.25698357 1,000.00000000
J 08163NAW5 1,000.00000000 0.00000000 5.25698357 (3.57293814) 0.00000000 0.00000000 0.00000000 5.25698357 1,000.00000000
K 08163NAY1 994.28389443 0.00000000 7.85847044 (6.18405137) 2.63257889 0.00000000 173.57749419 7.85847044 820.70640024
S 08163NBA2 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
R 08163NBC8 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
RR 08163NBS3 997.63797109 0.20315527 3.22581974 (0.29870453) 0.06065511 0.00000000 3.90558094 3.42897502 993.52923488
RR Interest N/A 997.63797150 0.20315544 3.22581979 (0.29870477) 0.06065512 0.00000000 3.90558104 3.42897523 993.52923502
Notional Certificates
X-A 08163NBL8 997.22987392 0.00000000 0.37890269 0.00000000 0.00000000 0.00000000 0.00000000 0.37890269 996.97789815
X-B 08163NBM6 1,000.00000000 0.00000000 0.16954906 0.00000000 0.00000000 0.00000000 0.00000000 0.16954906 1,000.00000000
X-D 08163NAC9 1,000.00000000 0.00000000 1.26737863 0.00000000 0.00000000 0.00000000 0.00000000 1.26737863 1,000.00000000
X-FG 08163NAE5 1,000.00000000 0.00000000 1.25000000 0.00000000 0.00000000 0.00000000 0.00000000 1.25000000 1,000.00000000
X-H 08163NAG0 1,000.00000000 0.00000000 1.25000000 0.00000000 0.00000000 0.00000000 0.00000000 1.25000000 1,000.00000000
X-NR 08163NAJ4 996.04267400 0.00000000 1.24505328 0.00000000 0.00000000 0.00000000 0.00000000 1.24505328 875.87296707
© 2021 Computershare. All rights reserved. Confidential. Page 4 of 28

Certificate Interest Reconciliation Detail
Additional
Accrued Net Aggregate Distributable Interest Interest
Accrual Prior Interest Certificate Prepayment Certificate Shortfalls / Payback of Prior Distribution Interest Cumulative
Class Accrual Period Days Shortfalls Interest Interest Shortfall Interest (Paybacks) Realized Losses Amount Distribution Interest Shortfalls
A-1 09/01/25 - 09/30/25 30 0.00 3,983.57 0.00 3,983.57 0.00 0.00 0.00 3,983.57 0.00
A-2 09/01/25 - 09/30/25 30 0.00 414,923.20 0.00 414,923.20 0.00 0.00 0.00 414,923.20 0.00
A-2A1 09/01/25 - 09/30/25 30 0.00 678,510.42 0.00 678,510.42 0.00 0.00 0.00 678,510.42 0.00
A-3 09/01/25 - 09/30/25 30 0.00 642,725.57 0.00 642,725.57 0.00 0.00 0.00 642,725.57 0.00
A-4 09/01/25 - 09/30/25 30 0.00 210,227.67 0.00 210,227.67 0.00 0.00 0.00 210,227.67 0.00
A-5 09/01/25 - 09/30/25 30 0.00 958,561.70 0.00 958,561.70 0.00 0.00 0.00 958,561.70 0.00
A-SB 09/01/25 - 09/30/25 30 0.00 44,441.28 0.00 44,441.28 0.00 0.00 0.00 44,441.28 0.00
A-S 09/01/25 - 09/30/25 30 0.00 509,069.24 0.00 509,069.24 0.00 0.00 0.00 509,069.24 0.00
B 09/01/25 - 09/30/25 30 0.00 219,335.84 0.00 219,335.84 0.00 0.00 0.00 219,335.84 0.00
C 09/01/25 - 09/30/25 30 0.00 200,170.93 0.00 200,170.93 0.00 0.00 0.00 200,170.93 0.00
D 09/01/25 - 09/30/25 30 0.00 73,766.67 0.00 73,766.67 0.00 0.00 0.00 73,766.67 0.00
E 09/01/25 - 09/30/25 30 12,978.93 35,126.67 0.00 35,126.67 (13,000.56) 0.00 0.00 48,127.23 0.00
F 09/01/25 - 09/30/25 30 67,661.12 31,944.66 0.00 31,944.66 (67,775.06) 0.00 0.00 99,719.72 0.00
G 09/01/25 - 09/30/25 30 67,657.55 31,942.97 0.00 31,942.97 (67,771.49) 0.00 0.00 99,714.46 0.00
H 09/01/25 - 09/30/25 30 60,142.03 28,394.69 0.00 28,394.69 (60,243.31) 0.00 0.00 88,638.00 0.00
J 09/01/25 - 09/30/25 30 60,142.03 28,394.69 0.00 28,394.69 (60,243.31) 0.00 0.00 88,638.00 0.00
K 09/01/25 - 09/30/25 30 333,922.45 63,524.01 0.00 63,524.01 (234,610.17) 0.00 0.00 298,134.18 99,874.62
X-A 09/01/25 - 09/30/25 30 0.00 515,084.87 0.00 515,084.87 0.00 0.00 0.00 515,084.87 0.00
X-B 09/01/25 - 09/30/25 30 0.00 25,728.73 0.00 25,728.73 0.00 0.00 0.00 25,728.73 0.00
X-D 09/01/25 - 09/30/25 30 0.00 82,805.45 0.00 82,805.45 0.00 0.00 0.00 82,805.45 0.00
X-FG 09/01/25 - 09/30/25 30 0.00 47,421.25 0.00 47,421.25 0.00 0.00 0.00 47,421.25 0.00
X-H 09/01/25 - 09/30/25 30 0.00 21,076.25 0.00 21,076.25 0.00 0.00 0.00 21,076.25 0.00
X-NR 09/01/25 - 09/30/25 30 0.00 68,227.60 0.00 68,227.60 0.00 0.00 0.00 68,227.60 0.00
RR 09/01/25 - 09/30/25 30 13,347.74 109,041.17 0.00 109,041.17 (11,127.37) 0.00 0.00 120,168.55 2,259.53
RR Interest 09/01/25 - 09/30/25 30 18,449.18 150,716.09 0.00 150,716.09 (15,380.20) 0.00 0.00 166,096.29 3,123.11
Totals 634,301.03 5,195,145.19 0.00 5,195,145.19 (530,151.47) 0.00 0.00 5,725,296.67 105,257.26
© 2021 Computershare. All rights reserved. Confidential. Page 5 of 28

Additional Information
Total Available Distribution Amount (1) 6,085,863.91
VRR Available Funds Amount 304,293.20
(1) The Available Distribution Amount includes any Prepayment Premiums.
© 2021 Computershare. All rights reserved. Confidential. Page 6 of 28

Bond / Collateral Reconciliation - Cash Flows
Total Funds Collected Total Funds Distributed
Interest Fees
Interest Paid or Advanced 5,218,638.32 Master Servicing Fee 14,610.17
Interest Reductions due to Nonrecoverability Determination (22,705.00) Certificate Administrator Fee 6,320.40
Interest Adjustments 183,033.17 Trustee Fee 290.00
Deferred Interest 0.00 CREFC® Intellectual Property Royalty License Fee 737.77
ARD Interest 0.00 Operating Advisor Fee 1,150.92
Net Prepayment Interest Excess / (Shortfall) 0.00 Asset Representations Reviewer Fee 368.88
Extension Interest 0.00
Interest Reserve Withdrawal 0.00
Total Interest Collected 5,378,966.49 Total Fees 23,478.14
Principal Expenses/Reimbursements
Scheduled Principal 122,327.83 Reimbursement for Interest on Advances 850.88
Unscheduled Principal Collections ASER Amount 0.00
Principal Prepayments 9,968.36 Special Servicing Fees (Monthly) (16,082.90)
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 (228,271.05)
Workout Delayed Reimbursement Amounts 0.00
Other Expenses (354,576.35)
Total Principal Collected 132,296.19 Total Expenses/Reimbursements (598,079.42)
Interest Reserve Deposit 0.00
Other Payments to Certificateholders and Others
Prepayment Penalties / Yield Maintenance 0.00 Interest Distribution 5,725,296.67
Gain on Sale / Excess Liquidation Proceeds 0.00 Principal Distribution 360,567.24
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 6,085,863.91
Total Funds Collected 5,511,262.68 Total Funds Distributed 5,511,262.63
© 2021 Computershare. All rights reserved. Confidential. Page 7 of 28

Bond / Collateral Reconciliation - Balances
Collateral Reconciliation Certificate Reconciliation
Total Total
Beginning Scheduled Collateral Balance 1,770,642,463.57 1,770,642,463.57 Beginning Certificate Balance 1,770,642,463.57
(-) Scheduled Principal Collections 122,327.83 122,327.83 (-) Principal Distributions 360,567.24
(-) Unscheduled Principal Collections 9,968.36 9,968.36 (-) Realized Losses 6,931,760.59
(-) Principal Adjustments (Cash) 0.00 0.00 Realized Loss and Realized Loss Adjustments on Collateral 7,160,031.64
(-) Principal Adjustments (Non-Cash) 0.00 0.00 Current Period NRA¹ (228,271.05)
(-) Realized Losses from Collateral 7,160,031.64 7,160,031.64 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 1,763,350,135.74 1,763,350,135.74 Certificate Other Adjustments** 0.00
Beginning Actual Collateral Balance 1,770,642,463.57 1,770,642,463.57 Ending Certificate Balance 1,763,350,135.74
Ending Actual Collateral Balance 1,763,368,401.74 1,763,368,401.74
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 582,847.40 0.00 UC / (OC) Change 0.00
Current Period Advances (228,271.05) 0.00 Ending UC / (OC) 0.00
Ending Cumulative Advances 0.00 0.00 Net WAC Rate 3.52%
UC / (OC) Interest 0.00
(1) Current Period NRA and WODRA displayed will represent the portion applied as Realized Losses to the bonds.
(2) Other Adjustments value will represent miscellaneous items that may impact the Scheduled Balance of the collateral.
** A negative value for Certificate Other Adjustments represents the payback of prior Principal Shortfalls, if any.
© 2021 Computershare. All rights reserved. Confidential. Page 8 of 28

Current Mortgage Loan and Property Stratification
Scheduled Balance Debt Service Coverage Ratio¹
Scheduled # Of Scheduled % Of Weighted Avg Debt Service Coverage # Of Scheduled % Of Weighted Avg
WAM² WAC WAM² WAC
Balance Loans Balance Agg. Bal. DSCR¹ Ratio Loans Balance Agg. Bal. DSCR¹
Defeased 1 6,000,000.00 0.34% 75 3.4000 NAP Defeased 1 6,000,000.00 0.34% 75 3.4000 NAP
$9,999,999 or less 8 54,541,853.03 3.09% 62 4.0880 1.944058 1.79 or less 8 162,650,329.90 9.22% 72 4.0449 1.561457
$10,000,000 to $19,999,999 11 148,819,923.87 8.44% 74 3.4563 2.942902 1.8000000 to 2.099999 5 123,761,182.94 7.02% 36 4.2376 1.893613
$20,000,000 to $29,999,999 9 210,155,358.84 11.92% 78 3.6598 2.579625 2.1000000 to 2.299999 4 160,362,500.00 9.09% 25 3.4718 2.273501
$30,000,000 to $49,999,999 13 505,783,000.00 28.68% 66 3.3903 2.817475 2.3000000 to 2.599999 5 176,490,622.90 10.01% 52 3.4030 2.392248
$50,000,000 or greater 11 838,050,000.00 47.53% 47 3.5714 3.865183 2.6000000 to 2.999999 9 289,175,000.00 16.40% 60 3.3811 2.797772
Totals 53 1,763,350,135.74 100.00% 59 3.5357 3.272845 3.000000 or greater 21 844,910,500.00 47.92% 68 3.4285 4.339155
Totals 53 1,763,350,135.74 100.00% 59 3.5357 3.272845
(1) Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document is
used. The debt service coverage ratio information was provided to the Certificate Administrator by the Master Servicer and the Certificate Administrator has not independently confirmed the accuracy of such information.
(2) Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the Maturity Date.
(3) Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut Off Date Balance of each property as disclosed in the offering document. The Scheduled Balance Totals reflect the aggregate balances of all pooled loans as reported in the
CREFC Loan Periodic Update File. To the extent that the Scheduled Balance Total figure for the "State" and "Property" stratification tables is not equal to the sum of the scheduled balance figures for each state or property, the difference is explained by loans that have been modified into a split
loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure. Rather, the scheduled balance for each state or property only reflects the
balance of the senior note (sometimes called the A-piece) of a loan that has been modified into a split-loan structure.
© 2021 Computershare. All rights reserved. Confidential. Page 9 of 28

Current Mortgage Loan and Property Stratification
State³ State³
# Of Scheduled % Of Weighted Avg # Of Scheduled % Of Weighted Avg
State WAM² WAC State WAM² WAC
Properties Balance Agg. Bal. DSCR¹ Properties Balance Agg. Bal. DSCR¹
Defeased 1 6,000,000.00 0.34% 75 3.4000 NAP Oregon 2 23,900,000.00 1.36% 74 3.6410 3.210000
Alabama 1 1,827,826.44 0.10% 38 3.7330 3.550000 Pennsylvania 11 51,738,710.43 2.93% 74 3.5807 3.175772
Arizona 1 15,789,300.97 0.90% 75 3.7000 1.770000 Rhode Island 1 23,000,000.00 1.30% 74 3.7100 2.350000
Arkansas 2 959,302.33 0.05% 15 3.4530 2.440000 South Carolina 3 49,756,165.12 2.82% 25 3.8165 2.921761
California 2 165,000,000.00 9.36% 48 3.7846 7.370000 Tennessee 1 258,139.53 0.01% 15 3.4530 2.440000
Connecticut 4 38,383,965.82 2.18% 74 3.6392 2.098704 Texas 7 138,612,065.12 7.86% 74 3.3179 3.035632
Florida 4 56,240,855.97 3.19% 75 3.3914 2.889078 Utah 2 74,500,000.00 4.22% 15 4.3900 1.820000
Georgia 5 45,395,530.28 2.57% 68 4.0069 3.050169 Virginia 12 78,490,000.01 4.45% 52 3.2885 2.940359
Illinois 4 148,066,511.63 8.40% 19 3.4815 2.371750 Washington 2 66,148,613.19 3.75% 41 2.9677 2.423749
Indiana 3 10,331,060.78 0.59% 55 3.3953 3.137569 Washington, DC 1 39,818,000.00 2.26% 39 2.9410 3.080000
Kansas 1 1,037,790.70 0.06% 15 3.4530 2.440000 Wisconsin 4 11,855,439.05 0.67% 37 3.7245 3.516196
Kentucky 1 5,241,400.00 0.30% 75 3.0490 2.770000 Totals 170 1,763,350,135.74 100.00% 59 3.5357 3.272845
Louisiana 2 715,116.28 0.04% 15 3.4530 2.440000
Property Type³
Maryland 1 75,000,000.00 4.25% 75 3.3900 2.810000
Massachusetts 2 101,495,436.76 5.76% 133 2.7972 3.483068 # Of Scheduled % Of Weighted Avg
Property Type WAM² WAC
Michigan 18 145,239,058.17 8.24% 42 3.7800 3.744765 Properties Balance Agg. Bal. DSCR¹
Minnesota 3 17,547,124.92 1.00% 61 3.5541 2.766261 Defeased 1 6,000,000.00 0.34% 75 3.4000 NAP
Missouri 2 7,612,423.26 0.43% 59 3.1601 2.679267 Industrial 20 132,952,852.15 7.54% 61 3.7088 2.730357
Nevada 6 63,000,000.00 3.57% 75 4.2500 1.650000 Lodging 3 100,558,953.69 5.70% 27 4.8367 7.393327
New Jersey 1 60,000,000.00 3.40% 66 2.8380 3.520000 Mixed Use 7 192,085,358.84 10.89% 104 3.0282 3.558883
New Mexico 41 85,910,100.00 4.87% 75 3.7421 3.373456 Multi-Family 3 48,595,000.00 2.76% 74 3.9610 1.364332
New York 7 44,166,279.07 2.50% 72 3.1944 2.920197 Office 81 918,394,135.22 52.08% 48 3.5290 3.083303
North Carolina 4 26,552,510.31 1.51% 68 3.7526 2.184303 Other 5 25,695,000.00 1.46% 39 3.7780 3.980000
Ohio 6 82,167,223.57 4.66% 62 3.7232 2.286072 Retail 29 187,093,835.85 10.61% 69 3.4050 2.821701
Oklahoma 2 1,594,186.04 0.09% 15 3.4530 2.440000 Self Storage 21 151,975,000.00 8.62% 75 3.1946 2.843262
Totals 170 1,763,350,135.74 100.00% 59 3.5357 3.272845
Note: Please refer to footnotes on the next page of the report.
© 2021 Computershare. All rights reserved. Confidential. Page 10 of 28

Current Mortgage Loan and Property Stratification
Note Rate Seasoning
# Of Scheduled % Of Weighted Avg # Of Scheduled % Of Weighted Avg
Note Rate WAM² WAC Seasoning WAM² WAC
Loans Balance Agg. Bal. DSCR¹ Loans Balance Agg. Bal. DSCR¹
Defeased 1 6,000,000.00 0.34% 75 3.4000 NAP Defeased 1 6,000,000.00 0.34% 75 3.4000 NAP
3.000% or less 11 435,818,000.00 24.72% 79 2.8512 3.988544 12 months or less 5 161,000,000.00 9.13% 108 2.8091 3.501180
3.001% to 3.50% 10 450,418,122.90 25.54% 49 3.3194 2.613141 13 months or greater 47 1,596,350,135.74 90.53% 54 3.6095 3.249083
3.50001% to 4.000% 23 617,104,389.06 35.00% 62 3.7721 2.967751 Totals 53 1,763,350,135.74 100.00% 59 3.5357 3.272845
4.00001% or greater 8 254,009,623.78 14.40% 37 4.5225 3.951294
Totals 53 1,763,350,135.74 100.00% 59 3.5357 3.272845
(1) Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document
is used. The debt service coverage ratio information was provided to the Certificate Administrator by the Master Servicer and the Certificate Administrator has not independently confirmed the accuracy of such information.
(2) Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the Maturity Date.
(3) Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut Off Date Balance of each property as disclosed in the offering document. The Scheduled Balance Totals reflect the aggregate balances of all pooled loans as reported in the
CREFC Loan Periodic Update File. To the extent that the Scheduled Balance Total figure for the "State" and "Property" stratification tables is not equal to the sum of the scheduled balance figures for each state or property, the difference is explained by loans that have been modified into a split
loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure. Rather, the scheduled balance for each state or property only reflects the
balance of the senior note (sometimes called the A-piece) of a loan that has been modified into a split-loan structure.
© 2021 Computershare. All rights reserved. Confidential. Page 11 of 28

Current Mortgage Loan and Property Stratification
Anticipated Remaining Term (ARD and Balloon Loans) Remaining Amortization Term (ARD and Balloon Loans)
Anticipated # Of Scheduled % Of Weighted Avg Remaining # Of Scheduled % Of Weighted Avg
WAM² WAC WAM² WAC
Remaining Term Loans Balance Agg. Bal. DSCR¹ Amortization Term Loans Balance Agg. Bal. DSCR¹
Defeased 1 6,000,000.00 0.34% 75 3.4000 NAP Defeased 1 6,000,000.00 0.34% 75 3.4000 NAP
60 months or less 14 671,770,123.78 38.10% 26 3.7874 3.454257 Interest Only 42 1,552,835,500.00 88.06% 58 3.4799 3.430889
61 months to 84 months 35 984,580,011.96 55.84% 74 3.4410 3.125605 359 or greater 0 0.00 0.00% 0 0.0000 0.000000
85 months to 119 months 0 0.00 0.00% 0 0.0000 0.000000 Totals 53 1,763,350,135.74 100.00% 59 3.5357 3.272845
120 months or greater 3 101,000,000.00 5.73% 133 2.7920 3.490000
Totals 53 1,763,350,135.74 100.00% 59 3.5357 3.272845
(1) Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document
is used. The debt service coverage ratio information was provided to the Certificate Administrator by the Master Servicer and the Certificate Administrator has not independently confirmed the accuracy of such information.
(2) Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the Maturity Date.
(3) Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut Off Date Balance of each property as disclosed in the offering document. The Scheduled Balance Totals reflect the aggregate balances of all pooled loans as reported in the
CREFC Loan Periodic Update File. To the extent that the Scheduled Balance Total figure for the "State" and "Property" stratification tables is not equal to the sum of the scheduled balance figures for each state or property, the difference is explained by loans that have been modified into a split
loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure. Rather, the scheduled balance for each state or property only reflects the
balance of the senior note (sometimes called the A-piece) of a loan that has been modified into a split-loan structure.
© 2021 Computershare. All rights reserved. Confidential. Page 12 of 28

Current Mortgage Loan and Property Stratification
Age of Most Recent NOI Remaining Stated Term (Fully Amortizing Loans)
Age of Most # Of Scheduled % Of Weighted Avg Age of Most # Of Scheduled % Of Weighted Avg
WAM² WAC WAM² WAC
Recent NOI Loans Balance Agg. Bal. DSCR¹ Recent NOI Loans Balance Agg. Bal. DSCR¹
Defeased 1 6,000,000.00 0.34% 75 3.4000 NAP No outstanding loans in this group
Underwriter's Information 0 0.00 0.00% 0 0.0000 0.000000
12 months or less 51 1,744,480,135.74 98.93% 59 3.5349 3.281270
13 months to 24 months 1 12,870,000.00 0.73% 75 3.7100 2.040000
25 months or greater 0 0.00 0.00% 0 0.0000 0.000000
Totals 53 1,763,350,135.74 100.00% 59 3.5357 3.272845
(1) Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document
is used. The debt service coverage ratio information was provided to the Certificate Administrator by the Master Servicer and the Certificate Administrator has not independently confirmed the accuracy of such information.
(2) Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the Maturity Date.
(3) Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut Off Date Balance of each property as disclosed in the offering document. The Scheduled Balance Totals reflect the aggregate balances of all pooled loans as reported in the
CREFC Loan Periodic Update File. To the extent that the Scheduled Balance Total figure for the "State" and "Property" stratification tables is not equal to the sum of the scheduled balance figures for each state or property, the difference is explained by loans that have been modified into a split
loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure. Rather, the scheduled balance for each state or property only reflects the
balance of the senior note (sometimes called the A-piece) of a loan that has been modified into a split-loan structure.
© 2021 Computershare. All rights reserved. Confidential. Page 13 of 28

Mortgage Loan Detail (Part 1)
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
6 30508416 OF Various NM Actual/360 3.807% 249,199.88 0.00 0.00 N/A 01/06/32 -- 78,550,000.00 78,550,000.00 10/06/25
9 30508235 OF Draper UT Actual/360 4.390% 272,545.83 0.00 0.00 N/A 01/06/27 -- 74,500,000.00 74,500,000.00 10/06/25
14 30508305 RT Leesburg VA Actual/360 3.170% 128,094.42 0.00 0.00 N/A 01/06/32 -- 48,490,000.00 48,490,000.00 10/06/25
15 30508302 OF Columbus OH Actual/360 3.830% 151,285.00 0.00 0.00 N/A 01/06/32 -- 47,400,000.00 47,400,000.00 10/06/25
16 30508377 OF Charleston SC Actual/360 3.990% 133,000.00 0.00 0.00 N/A 01/01/27 -- 40,000,000.00 40,000,000.00 10/01/25
18 30508213 MF Houston TX Actual/360 3.934% 124,583.32 0.00 0.00 N/A 12/06/31 -- 38,000,000.00 38,000,000.00 10/06/25
22 30508368 IN Various Various Actual/360 3.750% 89,000.00 0.00 0.00 N/A 01/01/32 -- 28,480,000.00 28,480,000.00 10/01/25
24 30508300 OF Malvern PA Actual/360 3.570% 72,894.94 0.00 0.00 N/A 01/06/32 -- 24,502,500.00 24,502,500.00 10/06/25
26 30508299 MU North Haven CT Actual/360 3.820% 69,716.31 40,051.39 0.00 N/A 01/06/32 -- 21,900,410.23 21,860,358.84 10/06/25
29 30530187 OF Highland Hills OH Actual/360 3.421% 63,466.68 0.00 0.00 N/A 01/06/30 -- 22,262,500.00 22,262,500.00 10/06/25
30 30320622 SS Miami FL Actual/360 3.530% 53,832.50 0.00 0.00 N/A 01/06/32 -- 18,300,000.00 18,300,000.00 10/06/25
31 30508199 LO Alpharetta GA Actual/360 4.052% 60,780.00 0.00 0.00 N/A 12/01/31 -- 18,000,000.00 18,000,000.00 10/01/25
32 30508374 RT Chandler AZ Actual/360 3.700% 48,774.55 29,473.56 0.00 N/A 01/06/32 -- 15,818,774.53 15,789,300.97 10/06/25
33 30508346 SS Various PA Actual/360 3.580% 39,081.67 0.00 0.00 N/A 01/06/32 -- 13,100,000.00 13,100,000.00 10/06/25
34 30508342 OF Raleigh NC Actual/360 3.710% 39,789.75 0.00 0.00 N/A 01/06/32 -- 12,870,000.00 12,870,000.00 10/06/25
35 30508345 SS Various PA Actual/360 3.580% 35,800.00 0.00 0.00 N/A 01/06/32 -- 12,000,000.00 12,000,000.00 10/06/25
36 30508364 IN Bloomington MN Actual/360 3.450% 31,938.06 18,266.00 0.00 N/A 01/06/32 -- 11,108,888.90 11,090,622.90 09/06/25
37 30530186 OF Chicago IL Actual/360 3.665% 31,060.88 0.00 0.00 N/A 01/06/32 -- 10,170,000.00 10,170,000.00 10/06/25
38 30530190 MF Killeen TX Actual/360 4.141% 28,710.93 0.00 0.00 N/A 01/06/32 -- 8,320,000.00 8,320,000.00 10/06/25
39 30508424 OF New Canaan CT Actual/360 3.740% 25,556.67 0.00 0.00 N/A 01/06/32 -- 8,200,000.00 8,200,000.00 10/06/25
40 30530195 OF Dublin OH Actual/360 4.340% 27,644.17 12,879.51 0.00 N/A 01/06/27 -- 7,643,549.60 7,630,670.09 10/06/25
41 30508417 MU Various NY Actual/360 3.870% 25,961.25 0.00 0.00 N/A 02/06/32 -- 8,050,000.00 8,050,000.00 10/06/25
42 30530194 LO McDonough GA Actual/360 5.135% 32,394.01 11,214.18 0.00 N/A 01/06/29 -- 7,570,167.87 7,558,953.69 10/06/25
43 30508360 MF Memphis TN Actual/360 3.800% 183,033.17 9,968.36 0.00 N/A 01/06/27 -- 7,170,000.00 0.00 10/06/25
44 30508420 RT Bronx NY Actual/360 3.610% 20,531.88 0.00 0.00 N/A 01/06/32 -- 6,825,000.00 6,825,000.00 10/06/25
45 30508430 IN Various Various Actual/360 3.800% 18,026.80 10,443.19 0.00 N/A 01/06/32 -- 5,692,672.44 5,682,229.25 10/06/25
46 30508351 RT San Diego CA Actual/360 3.400% 17,000.00 0.00 0.00 N/A 01/06/32 -- 6,000,000.00 6,000,000.00 10/06/25
47 30508212 MF Brooklyn NY Actual/360 3.750% 7,109.38 0.00 0.00 N/A 12/06/31 -- 2,275,000.00 2,275,000.00 10/06/25
© 2021 Computershare. All rights reserved. Confidential. Page 14 of 28

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
10A2-1 30320617 OF Bellevue WA Actual/360 2.952% 159,900.00 0.00 0.00 N/A 02/06/29 -- 65,000,000.00 65,000,000.00 10/06/25
11A1 30508376 OF Las Vegas NV Actual/360 4.250% 141,666.67 0.00 0.00 N/A 01/06/32 -- 40,000,000.00 40,000,000.00 10/06/25
11A2 30508379 Actual/360 4.250% 81,458.33 0.00 0.00 N/A 01/06/32 -- 23,000,000.00 23,000,000.00 10/06/25
12A2 30320456 OF Plainsboro NJ Actual/360 2.838% 112,337.50 0.00 0.00 N/A 04/06/31 -- 47,500,000.00 47,500,000.00 08/06/25
12A3-1 30320457 Actual/360 2.838% 29,562.50 0.00 0.00 N/A 04/06/31 -- 12,500,000.00 12,500,000.00 08/06/25
13A1 30320618 MU Houston TX Actual/360 2.940% 134,750.00 0.00 0.00 N/A 01/06/32 -- 55,000,000.00 55,000,000.00 10/06/25
17A2 30320619 OF Washington DC Actual/360 2.941% 97,587.28 0.00 0.00 N/A 01/06/29 -- 39,818,000.00 39,818,000.00 10/06/25
19A2 30508545 Various Various Various Actual/360 3.453% 86,325.00 0.00 0.00 N/A 01/01/27 -- 30,000,000.00 30,000,000.00 10/01/25
1A5 30508291 OF Chicago IL Actual/360 3.470% 216,848.13 0.00 0.00 N/A 01/01/27 -- 75,000,000.00 75,000,000.00 10/01/25
1A6 30508292 Actual/360 3.470% 144,565.42 0.00 0.00 N/A 01/01/27 -- 50,000,000.00 50,000,000.00 10/01/25
20A1 30508211 OF Richmond VA Actual/360 3.480% 87,000.00 0.00 0.00 N/A 12/06/26 -- 30,000,000.00 30,000,000.00 10/06/25
21A1 30530184 IN Various Various Actual/360 3.733% 93,325.00 0.00 0.00 N/A 12/06/28 -- 30,000,000.00 30,000,000.00 10/06/25
23A2C-2-2 30320620 OF New York NY Actual/360 2.792% 29,780.91 0.00 0.00 N/A 01/09/32 -- 12,800,000.00 12,800,000.00 10/09/25
23A4C-2-2 30320621 Actual/360 2.792% 28,384.93 0.00 0.00 N/A 01/09/32 -- 12,200,000.00 12,200,000.00 10/09/25
25A2 30508194 RT Tualatin OR Actual/360 3.641% 72,516.58 0.00 0.00 N/A 12/05/31 -- 23,900,000.00 23,900,000.00 10/05/25
27A2 30320460 IN Various Various Actual/360 3.855% 74,369.38 0.00 0.00 N/A 12/06/31 -- 23,150,000.00 23,150,000.00 10/06/25
28A2 30508181 IN Town of Burrillville RI Actual/360 3.710% 71,108.33 0.00 0.00 N/A 12/06/31 -- 23,000,000.00 23,000,000.00 10/06/25
2A1-1 30508396 Various Detroit MI Actual/360 3.778% 393,541.67 0.00 0.00 N/A 01/01/29 -- 125,000,000.00 125,000,000.00 10/01/25
3A-1 30508425 SS Various Various Actual/360 3.049% 190,562.50 0.00 0.00 N/A 01/06/32 -- 75,000,000.00 75,000,000.00 10/06/25
3A-2 30508426 Actual/360 3.049% 85,308.48 0.00 0.00 N/A 01/06/32 -- 33,575,000.00 33,575,000.00 10/06/25
4A1-5 30320614 MU Cambridge MA Actual/360 2.792% 107,026.67 0.00 0.00 N/A 11/06/36 -- 46,000,000.00 46,000,000.00 10/06/25
4A1-6 30320615 Actual/360 2.792% 81,433.33 0.00 0.00 N/A 11/06/36 -- 35,000,000.00 35,000,000.00 10/06/25
4A1-8 30320616 Actual/360 2.792% 46,533.33 0.00 0.00 N/A 11/06/36 -- 20,000,000.00 20,000,000.00 10/06/25
5A1 30530192 OF Los Angeles CA Actual/360 2.776% 208,200.00 0.00 0.00 N/A 01/06/32 -- 90,000,000.00 90,000,000.00 10/06/25
7A1 30530193 LO Palm Desert CA Actual/360 4.995% 312,187.50 0.00 0.00 N/A 01/06/27 -- 75,000,000.00 75,000,000.00 10/06/25
8A1 30530183 RT Glenarden MD Actual/360 3.390% 211,875.00 0.00 0.00 N/A 01/06/32 -- 75,000,000.00 75,000,000.00 10/06/25
Totals 5,378,966.49 132,296.19 0.00 1,770,642,463.57 1,763,350,135.74
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 28

Mortgage Loan Detail (Part 2)
Most Recent Most Recent Appraisal Cumulative Current
Most Recent Most Recent NOI Start NOI End Reduction Appraisal Cumulative Current P&I Cumulative P&I Servicer NRA/WODRA
Pros ID Fiscal NOI NOI Date Date Date Reduction Amount ASER Advances Advances Advances from Principal Defease Status
6 10,703,086.49 10,674,207.20 01/01/25 06/30/25 -- 0.00 0.00 0.00 0.00 0.00 0.00
9 7,242,212.71 6,089,927.66 01/01/25 06/30/25 -- 0.00 0.00 0.00 0.00 0.00 0.00
14 5,695,926.80 1,257,665.64 01/01/25 03/31/25 -- 0.00 0.00 0.00 0.00 0.00 0.00
15 4,525,441.00 4,554,882.00 01/01/25 06/30/25 -- 0.00 0.00 0.00 0.00 0.00 0.00
16 4,956,224.31 5,125,977.38 01/01/25 06/30/25 -- 0.00 0.00 0.00 0.00 0.00 0.00
18 2,222,988.50 0.00 -- -- -- 0.00 0.00 0.00 0.00 0.00 0.00
22 3,453,835.39 3,645,912.30 01/01/25 06/30/25 -- 0.00 0.00 0.00 0.00 0.00 0.00
24 3,169,904.60 0.00 -- -- -- 0.00 0.00 0.00 0.00 0.00 0.00
26 2,319,345.18 0.00 -- -- -- 0.00 0.00 0.00 0.00 0.00 0.00
29 1,887,417.19 1,751,480.42 01/01/25 06/30/25 -- 0.00 0.00 0.00 0.00 0.00 0.00
30 1,895,425.43 1,845,438.84 01/01/25 06/30/25 -- 0.00 0.00 0.00 0.00 0.00 0.00
31 2,648,240.67 2,815,784.56 01/01/25 06/30/25 -- 0.00 0.00 0.00 0.00 0.00 0.00
32 1,879,793.17 1,757,075.12 01/01/25 06/30/25 -- 0.00 0.00 0.00 0.00 0.00 0.00
33 1,012,173.42 1,060,435.73 07/01/24 06/30/25 -- 0.00 0.00 0.00 0.00 0.00 0.00
34 1,052,951.67 0.00 -- -- -- 0.00 0.00 0.00 0.00 0.00 0.00
35 1,876,447.18 0.00 -- -- -- 0.00 0.00 0.00 0.00 0.00 0.00
36 1,028,232.21 0.00 -- -- -- 0.00 0.00 50,180.92 50,180.92 774.92 0.00
37 1,295,276.02 1,312,504.00 01/01/25 06/30/25 -- 0.00 0.00 0.00 0.00 0.00 0.00
38 356,287.78 0.00 -- -- -- 0.00 0.00 0.00 0.00 0.00 0.00
39 883,874.42 0.00 -- -- -- 0.00 0.00 0.00 0.00 0.00 0.00
40 803,748.12 956,633.62 07/01/24 06/30/25 -- 0.00 0.00 0.00 0.00 0.00 0.00
41 655,072.33 516,710.36 01/01/25 06/30/25 -- 0.00 0.00 0.00 0.00 0.00 0.00
42 1,208,758.03 1,079,312.79 01/01/25 06/30/25 -- 0.00 0.00 0.00 0.00 0.00 0.00
43 0.00 0.00 -- -- 02/11/25 4,552,394.07 14,886.64 0.00 0.00 0.00 (228,271.05)
44 816,429.43 759,490.28 01/01/25 06/30/25 -- 0.00 0.00 0.00 0.00 0.00 0.00
45 567,880.06 163,951.25 01/01/25 03/31/25 -- 0.00 0.00 0.00 0.00 0.00 0.00
46 0.00 0.00 -- -- -- 0.00 0.00 0.00 0.00 0.00 0.00 Full Defeasance
47 204,793.91 242,194.28 01/01/25 06/30/25 -- 0.00 0.00 0.00 0.00 0.00 0.00
© 2021 Computershare. All rights reserved. Confidential. Page 16 of 28

Mortgage Loan Detail (Part 2)
Most Recent Most Recent Appraisal Cumulative Current
Most Recent Most Recent NOI Start NOI End Reduction Appraisal Cumulative Current P&I Cumulative P&I Servicer NRA/WODRA
Pros ID Fiscal NOI NOI Date Date Date Reduction Amount ASER Advances Advances Advances from Principal Defease Status
10A2-1 37,641,449.00 39,002,554.00 01/01/25 06/30/25 -- 0.00 0.00 0.00 0.00 0.00 0.00
11A1 8,448,531.65 0.00 -- -- -- 0.00 0.00 0.00 0.00 0.00 0.00
11A2 8,448,531.65 0.00 -- -- -- 0.00 0.00 0.00 0.00 0.00 0.00
12A2 20,862,255.22 21,468,469.04 07/01/24 06/30/25 -- 0.00 0.00 112,000.65 228,218.36 0.00 0.00
12A3-1 20,862,255.22 21,468,469.04 07/01/24 06/30/25 -- 0.00 0.00 29,473.85 60,057.47 0.00 0.00
13A1 13,872,906.83 13,787,931.84 01/01/25 06/30/25 -- 0.00 0.00 0.00 0.00 0.00 0.00
17A2 10,243,682.25 9,425,660.28 01/01/25 06/30/25 -- 0.00 0.00 0.00 0.00 0.00 0.00
19A2 7,929,017.60 7,445,349.38 01/01/25 06/30/25 -- 0.00 0.00 0.00 0.00 0.00 0.00
1A5 64,874,241.00 68,031,190.00 01/01/25 06/30/25 -- 0.00 0.00 0.00 0.00 0.00 0.00
1A6 64,874,241.00 68,031,190.00 01/01/25 06/30/25 -- 0.00 0.00 0.00 0.00 0.00 0.00
20A1 6,249,638.20 0.00 -- -- -- 0.00 0.00 0.00 0.00 0.00 0.00
21A1 6,880,983.29 1,751,930.76 01/01/25 03/31/25 -- 0.00 0.00 0.00 0.00 18,282.63 0.00
23A2C-2-2 93,773,548.83 99,424,038.68 01/01/25 06/30/25 -- 0.00 0.00 0.00 0.00 0.00 0.00
23A4C-2-2 93,773,548.83 99,424,038.68 01/01/25 06/30/25 -- 0.00 0.00 0.00 0.00 0.00 0.00
25A2 7,733,224.95 7,654,135.08 01/01/25 06/30/25 -- 0.00 0.00 0.00 0.00 0.00 0.00
27A2 5,505,997.15 5,641,719.91 01/01/25 06/30/25 -- 0.00 0.00 0.00 0.00 0.00 0.00
28A2 5,683,544.01 5,805,918.91 01/01/25 06/30/25 -- 0.00 0.00 0.00 0.00 0.00 0.00
2A1-1 55,700,678.60 0.00 -- -- -- 0.00 0.00 0.00 0.00 0.00 0.00
3A-1 10,326,724.20 9,482,989.48 01/01/25 06/30/25 -- 0.00 0.00 0.00 0.00 0.00 0.00
3A-2 10,326,724.20 9,482,989.48 01/01/25 06/30/25 -- 0.00 0.00 0.00 0.00 0.00 0.00
4A1-5 78,866,375.00 80,260,914.00 01/01/25 06/30/25 -- 0.00 0.00 0.00 0.00 0.00 0.00
4A1-6 78,866,375.00 80,260,914.00 01/01/25 06/30/25 -- 0.00 0.00 0.00 0.00 0.00 0.00
4A1-8 78,866,375.00 80,260,914.00 01/01/25 06/30/25 -- 0.00 0.00 0.00 0.00 0.00 0.00
5A1 35,914,495.82 33,603,948.92 07/01/24 06/30/25 -- 0.00 0.00 0.00 0.00 0.00 0.00
7A1 41,351,235.92 65,828,967.49 01/01/25 06/30/25 -- 0.00 0.00 0.00 0.00 0.00 0.00
8A1 11,362,970.88 11,635,286.64 01/01/25 06/30/25 -- 0.00 0.00 0.00 0.00 0.00 0.00
Totals 943,601,317.32 884,789,103.04 4,552,394.07 14,886.64 191,655.42 338,456.75 19,057.55 (228,271.05)
© 2021 Computershare. All rights reserved. Confidential. Page 17 of 28

Principal Prepayment Detail
Unscheduled Principal Prepayment Penalties
Pros ID Loan Number Amount Prepayment / Liquidation Code Prepayment Premium Amount Yield Maintenance Amount
43 30508360 9,968.36 DPO 0.00 0.00
Totals 9,968.36 0.00 0.00
Note: Principal Prepayment Amount listed here may include Principal Adjustment Amounts on the loan in addition to the Unscheduled Principal Amount.
© 2021 Computershare. All rights reserved. Confidential. Page 18 of 28

Historical Detail
Delinquencies¹ Prepayments Rate and Maturities
30-59 Days 60-89 Days 90 Days or More Foreclosure REO Modifications Curtailments Payoff Next Weighted Avg.
Distribution
# Balance # Balance # Balance # Balance # Balance # Balance # Amount # Amount Coupon Remit WAM¹
Date
10/20/25 2 60,000,000.00 0 0.00 0 0.00 0 0.00 0 0.00 0 0.00 0 0.00 1 9,968.36 3.535680% 3.519728% 59
09/17/25 2 60,000,000.00 0 0.00 1 7,170,000.00 0 0.00 0 0.00 0 0.00 0 0.00 0 0.00 3.536776% 3.520854% 60
08/15/25 2 60,000,000.00 0 0.00 1 7,170,000.00 0 0.00 0 0.00 0 0.00 0 0.00 0 0.00 3.536800% 3.520879% 61
07/17/25 0 0.00 0 0.00 3 67,170,000.00 0 0.00 0 0.00 0 0.00 0 0.00 0 0.00 3.536823% 3.520903% 62
06/17/25 0 0.00 2 60,000,000.00 1 7,170,000.00 0 0.00 0 0.00 0 0.00 0 0.00 0 0.00 3.536849% 3.520929% 63
05/16/25 0 0.00 2 60,000,000.00 1 7,170,000.00 0 0.00 0 0.00 0 0.00 0 0.00 0 0.00 3.536872% 3.520952% 64
04/17/25 2 60,000,000.00 1 38,000,000.00 1 7,170,000.00 0 0.00 0 0.00 0 0.00 0 0.00 0 0.00 3.536898% 3.520978% 65
03/17/25 2 60,000,000.00 0 0.00 2 45,170,000.00 0 0.00 0 0.00 0 0.00 0 0.00 0 0.00 3.536921% 3.521002% 66
02/18/25 0 0.00 1 38,000,000.00 1 7,170,000.00 0 0.00 0 0.00 0 0.00 0 0.00 0 0.00 3.536950% 3.521032% 67
01/17/25 1 38,000,000.00 0 0.00 1 7,170,000.00 0 0.00 0 0.00 0 0.00 0 0.00 0 0.00 3.536973% 3.521055% 68
12/17/24 0 0.00 0 0.00 1 7,170,000.00 0 0.00 0 0.00 0 0.00 0 0.00 0 0.00 3.536997% 3.521079% 69
11/18/24 0 0.00 0 0.00 1 7,170,000.00 0 0.00 0 0.00 0 0.00 0 0.00 0 0.00 3.537022% 3.521105% 70
(1) Foreclosure and REO Totals are included in the delinquencies aging categories.
© 2021 Computershare. All rights reserved. Confidential. Page 19 of 28

Delinquency Loan Detail
Paid Mortgage Outstanding Servicing Resolution
Through Months Loan Current P&I Outstanding P&I Servicer Actual Principal Transfer Strategy Bankruptcy Foreclosure
Pros ID Loan ID Date Delinquent Status¹ Advances Advances Advances Balance Date Code² Date Date REO Date
36 30508364 09/06/25 0 B 50,180.92 50,180.92 774.92 11,108,888.90
12A2 30320456 08/06/25 1 1 112,000.65 228,218.36 0.00 47,500,000.00
12A3-1 30320457 08/06/25 1 1 29,473.85 60,057.47 0.00 12,500,000.00
Totals 191,655.42 338,456.75 774.92 71,108,888.90
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 28

Collateral Stratification and Historical Detail
Maturity Dates and Loan Status¹
Total Performing Non-Performing REO/Foreclosure
Past Maturity 0 0 0 0
0 - 6 Months 0 0 0 0
7 - 12 Months 0 0 0 0
13 - 24 Months 382,130,670 382,130,670 0 0
25 - 36 Months 0 0 0 0
37 - 48 Months 267,376,954 267,376,954 0 0
49 - 60 Months 22,262,500 22,262,500 0 0
> 60 Months 1,091,580,012 1,031,580,012 60,000,000 0
Historical Delinquency Information
Total Current 30-59 Days 60-89 Days 90+ Days REO/Foreclosure
Oct-25 1,763,350,136 1,703,350,136 60,000,000 0 0 0
Sep-25 1,770,642,464 1,703,472,464 60,000,000 0 7,170,000 0
Aug-25 1,770,756,791 1,703,586,791 60,000,000 0 7,170,000 0
Jul-25 1,770,870,735 1,703,700,735 0 0 67,170,000 0
Jun-25 1,770,991,925 1,703,821,925 0 60,000,000 7,170,000 0
May-25 1,771,105,081 1,703,935,081 0 60,000,000 7,170,000 0
Apr-25 1,771,225,511 1,666,055,511 60,000,000 38,000,000 7,170,000 0
Mar-25 1,771,337,884 1,666,167,884 60,000,000 0 45,170,000 0
Feb-25 1,771,472,921 1,726,302,921 0 38,000,000 7,170,000 0
Jan-25 1,771,584,463 1,726,414,463 38,000,000 0 7,170,000 0
Dec-24 1,771,678,899 1,764,508,899 0 0 7,170,000 0
Nov-24 1,771,779,652 1,764,609,652 0 0 7,170,000 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 21 of 28

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
18 30508213 38,000,000.00 38,000,000.00 60,200,000.00 10/13/21 2,108,412.50 1.39000 12/31/24 12/06/31 I/O
43 30508360 0.00 - 4,400,000.00 11/01/24 156,426.63 0.57000 09/30/23 01/06/27 I/O
Totals 38,000,000.00 38,000,000.00 64,600,000.00 2,264,839.13
© 2021 Computershare. All rights reserved. Confidential. Page 22 of 28

Specially Serviced Loan Detail - Part 2
Servicing
Property Transfer Resolution
Pros ID Loan ID Type¹ State Date Strategy Code² Special Servicing Comments
18 30508213 MF TX 02/12/25 98
10/14/2025 - Loan was transferred to Special Servicing on 2/12/2025 due to a payment default. The loan was made current, and the loan is expected to return to master after three timely payments.
43 30508360 MF TN 05/07/24 5
10/14/2025 - Loan transferred to SS on 5/7/2024 due to payment default and is next due for 3/6/2024. Loan is secured by 228-unit multifamily property in Memphis, TN. Receiver put in place on 7/30/2024. As of 6/30/2025, the property was 6%
occupied. Pr operty was auctioned for sale on August 18-20. Sale closed 9/19/2025.
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 23 of 28

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 24 of 28

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
43 30508360 10/20/25 7,170,000.00 4,400,000.00 3,782,451.25 3,430,428.46 3,440,396.82 9,968.36 7,160,031.64 0.00 0.00 7,160,031.64 99.86%
Current Period Totals 7,170,000.00 4,400,000.00 3,782,451.25 3,430,428.46 3,440,396.82 9,968.36 7,160,031.64 0.00 0.00 7,160,031.64
Cumulative Totals 7,170,000.00 4,400,000.00 3,782,451.25 3,430,428.46 3,440,396.82 9,968.36 7,160,031.64 0.00 0.00 7,160,031.64
Note: Fees, Advances and Expenses also include outstanding P & I advances and unpaid fees (servicing, trustee, etc.).
© 2021 Computershare. All rights reserved. Confidential. Page 25 of 28

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
43 30508360 10/20/25 0.00 0.00 7,160,031.64 0.00 0.00 7,160,031.64 0.00 (228,271.05) 6,931,760.59
Current Period Totals 0.00 0.00 7,160,031.64 0.00 0.00 7,160,031.64 0.00 (228,271.05) 6,931,760.59
Cumulative Totals 0.00 0.00 7,160,031.64 0.00 0.00 7,160,031.64 0.00 (228,271.05) 6,931,760.59
© 2021 Computershare. All rights reserved. Confidential. Page 26 of 28

Interest Shortfall Detail - Collateral Level
Special Servicing Fees Modified
Deferred Non- Reimbursement of Other Interest
Interest Interest Recoverable Interest on Advances from Shortfalls / Reduction /
Pros ID Adjustments Collected Monthly Liquidation Work Out ASER PPIS / (PPIE) Interest Advances Interest (Refunds) (Excess)
12A2 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 673.61 0.00 0.00 0.00
12A3-1 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 177.27 0.00 0.00 0.00
18 0.00 0.00 7,916.67 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
43 (183,033.17) 0.00 (23,999.57) 0.00 0.00 0.00 0.00 22,705.00 0.00 0.00 (354,576.35) 0.00
Total (183,033.17) 0.00 (16,082.90) 0.00 0.00 0.00 0.00 22,705.00 850.88 0.00 (354,576.35) 0.00
Note: Interest Adjustments listed for each loan do not include amounts that were used to adjust the Weighted Average Net Rate of the mortgage loans. Collateral Shortfall Total (530,136.54)
© 2021 Computershare. All rights reserved. Confidential. Page 27 of 28

Supplemental Notes
None
© 2021 Computershare. All rights reserved. Confidential. Page 28 of 28
Benchmark 2022-B32 Mortgage Trust published this content on November 18, 2025, and is solely responsible for the information contained herein. Distributed via Edgar on November 18, 2025 at 19:10 UTC. If you believe the information included in the content is inaccurate or outdated and requires editing or removal, please contact us at [email protected]