
Distribution Date:	10/20/25	BANK 2023-BNK45
Determination Date:	10/14/25
Next Distribution Date:	11/18/25
Record Date:	09/30/25	Commercial Mortgage Pass-Through Certificates
		Series 2023-BNK45


Table of Contents			Contacts

Section	Pages	Role	Party and Contact Information
Certificate Distribution Detail	2-3	Depositor	Banc of America Merrill Lynch Commercial Mortgage Inc.

Certificate Factor Detail	4		Leland F. Bunch, III	(646) 855-3953

Certificate Interest Reconciliation Detail	5		Bank of America Tower, One Bryant Park \| New York, NY 10036 \| United States
		Master Servicer	Trimont LLC
Exchangeable Certificate Detail	6
			Attention: CMBS Servicing		trimont.commercial.servicing@cms.trimont.com
Exchangeable Certificate Factor Detail	7
			550 S. Tryon Street, Suite 2400 \| Charlotte, NC 28202 \| United States
Additional Information	8	Special Servicer	LNR Partners, LLC
Bond / Collateral Reconciliation - Cash Flows	9		Attention: Heather Bennett and Arnold Shulkin		hbennett@starwood.com; AShulkin@lnrpartners.com;
Bond / Collateral Reconciliation - Balances	10				lnr.cmbs.notices@lnrproperty.com
			2340 Collins Avenue, Suite 700 \| Miami Beach, FL 33139 \| United States
Current Mortgage Loan and Property Stratification	11-15
		Certificate Administrator	Computershare Trust Company, N.A.
Mortgage Loan Detail (Part 1)	16
			Corporate Trust Services (CMBS)		cctcmbsbondadmin@computershare.com;
Mortgage Loan Detail (Part 2)	17				trustadministrationgroup@computershare.com

Principal Prepayment Detail	18		9062 Old Annapolis Road \| Columbia, MD 21045 \| United States
		Trustee	Computershare Trust Company, N.A.
Historical Detail	19
			Corporate Trust Services (CMBS)		cctcmbsbondadmin@computershare.com;
Delinquency Loan Detail	20				trustadministrationgroup@computershare.com
Collateral Stratification and Historical Detail	21		9062 Old Annapolis Road \| Columbia, MD 21045 \| United States

Specially Serviced Loan Detail - Part 1	22	Operating Advisor & Asset	Park Bridge Lender Services LLC
		Representations Reviewer
Specially Serviced Loan Detail - Part 2	23		CMBS Notices		cmbs.notices@parkbridgefinancial.com
Modified Loan Detail	24		600 Third Avenue, 40th Floor \| New York, NY 10016 \| United States
Historical Liquidated Loan Detail	25

Historical Bond / Collateral Loss Reconciliation Detail	26

Interest Shortfall Detail - Collateral Level	27

Supplemental Notes	28

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

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


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


				Certificate Distribution Detail

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

A-1	06541BBA5	5.431000%	12,454,000.00	6,804,742.55	6,804,742.55	30,797.13	231,915.49	0.00	7,067,455.17	0.00	0.00%	30.00%
A-2	06541BBB3	5.658000%	128,509,000.00	128,509,000.00	40,921,846.33	605,919.93	1,564,193.65	0.00	43,091,959.91	87,587,153.67	32.60%	30.00%
A-SB	06541BBC1	5.467000%	15,769,000.00	15,769,000.00	0.00	71,840.94	0.00	0.00	71,840.94	15,769,000.00	32.60%	30.00%
A-3	06541BBD9	5.075000%	3,008,000.00	3,008,000.00	0.00	12,721.33	0.00	0.00	12,721.33	3,008,000.00	32.60%	30.00%
A-4	06541BBE7	4.937000%	100,000,000.00	100,000,000.00	0.00	411,416.67	0.00	0.00	411,416.67	100,000,000.00	32.60%	30.00%
A-5	06541BBK3	5.203000%	209,226,000.00	209,226,000.00	0.00	907,169.06	0.00	0.00	907,169.06	209,226,000.00	32.60%	30.00%
A-S	06541BBS6	5.651000%	71,182,000.00	71,182,000.00	0.00	335,207.90	0.00	0.00	335,207.90	71,182,000.00	21.05%	19.38%
B	06541BBX5	6.148000%	34,335,000.00	34,335,000.00	0.00	175,909.65	0.00	0.00	175,909.65	34,335,000.00	15.48%	14.25%
C	06541BCC0	6.279612%	25,123,000.00	25,123,000.00	0.00	131,468.90	0.00	0.00	131,468.90	25,123,000.00	11.41%	10.50%
D	06541BAJ7	4.000000%	15,074,000.00	15,074,000.00	0.00	50,246.67	0.00	0.00	50,246.67	15,074,000.00	8.96%	8.25%
E	06541BAL2	4.000000%	7,537,000.00	7,537,000.00	0.00	25,123.33	0.00	0.00	25,123.33	7,537,000.00	7.74%	7.13%
F	06541BAN8	5.279612%	14,237,000.00	14,237,000.00	0.00	62,638.19	0.00	0.00	62,638.19	14,237,000.00	5.43%	5.00%
G	06541BAQ1	5.279612%	10,049,000.00	10,049,000.00	0.00	44,212.35	0.00	0.00	44,212.35	10,049,000.00	3.80%	3.50%
H*	06541BAS7	5.279612%	23,448,666.00	23,448,666.00	0.00	103,166.54	0.00	0.00	103,166.54	23,448,666.00	0.00%	0.00%
V	06541BAU2	0.000000%	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	0.00%
R	06541BAW8	0.000000%	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	0.00%
RR Interest	06541BAY4	6.279612%	35,260,614.01	34,963,284.66	2,511,925.73	182,963.21	105,962.86	0.00	2,800,851.80	32,451,358.93	0.00%	0.00%
Regular SubTotal			705,212,280.01	699,265,693.21	50,238,514.61	3,150,801.80	1,902,072.00	0.00	55,291,388.41	649,027,178.60


X-A	06541BBQ0	0.996319%	468,966,000.00	463,316,742.55	0.00	384,675.96	217,185.26	0.00	601,861.22	415,590,153.67
X-B	06541BBR8	0.377103%	130,640,000.00	130,640,000.00	0.00	41,053.94	0.00	0.00	41,053.94	130,640,000.00
X-D	06541BAA6	2.279612%	22,611,000.00	22,611,000.00	0.00	42,953.58	0.00	0.00	42,953.58	22,611,000.00
X-F	06541BAC2	1.000000%	14,237,000.00	14,237,000.00	0.00	11,864.17	0.00	0.00	11,864.17	14,237,000.00

									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-G	06541BAE8	1.000000%	10,049,000.00	10,049,000.00	0.00	8,374.17	0.00	0.00	8,374.17	10,049,000.00
X-H	06541BAG3	1.000000%	23,448,666.00	23,448,666.00	0.00	19,540.56	0.00	0.00	19,540.56	23,448,666.00
Notional SubTotal			669,951,666.00	664,302,408.55	0.00	508,462.38	217,185.26	0.00	725,647.64	616,575,819.67

Deal Distribution Total					50,238,514.61	3,659,264.18	2,119,257.26	0.00	56,017,036.05

*	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	06541BBA5	546.39011964	546.39011964	2.47287056	0.00000000	0.00000000	18.62176730	0.00000000	567.48475751	0.00000000
A-2	06541BBB3	1,000.00000000	318.43564521	4.71499996	0.00000000	0.00000000	12.17186073	0.00000000	335.32250589	681.56435479
A-SB	06541BBC1	1,000.00000000	0.00000000	4.55583360	0.00000000	0.00000000	0.00000000	0.00000000	4.55583360	1,000.00000000
A-3	06541BBD9	1,000.00000000	0.00000000	4.22916556	0.00000000	0.00000000	0.00000000	0.00000000	4.22916556	1,000.00000000
A-4	06541BBE7	1,000.00000000	0.00000000	4.11416670	0.00000000	0.00000000	0.00000000	0.00000000	4.11416670	1,000.00000000
A-5	06541BBK3	1,000.00000000	0.00000000	4.33583331	0.00000000	0.00000000	0.00000000	0.00000000	4.33583331	1,000.00000000
A-S	06541BBS6	1,000.00000000	0.00000000	4.70916664	0.00000000	0.00000000	0.00000000	0.00000000	4.70916664	1,000.00000000
B	06541BBX5	1,000.00000000	0.00000000	5.12333333	0.00000000	0.00000000	0.00000000	0.00000000	5.12333333	1,000.00000000
C	06541BCC0	1,000.00000000	0.00000000	5.23300959	0.00000000	0.00000000	0.00000000	0.00000000	5.23300959	1,000.00000000
D	06541BAJ7	1,000.00000000	0.00000000	3.33333355	0.00000000	0.00000000	0.00000000	0.00000000	3.33333355	1,000.00000000
E	06541BAL2	1,000.00000000	0.00000000	3.33333289	0.00000000	0.00000000	0.00000000	0.00000000	3.33333289	1,000.00000000
F	06541BAN8	1,000.00000000	0.00000000	4.39967620	0.00000000	0.00000000	0.00000000	0.00000000	4.39967620	1,000.00000000
G	06541BAQ1	1,000.00000000	0.00000000	4.39967658	0.00000000	0.00000000	0.00000000	0.00000000	4.39967658	1,000.00000000
H	06541BAS7	1,000.00000000	0.00000000	4.39967630	0.00000000	0.00086615	0.00000000	0.00000000	4.39967630	1,000.00000000
V	06541BAU2	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
R	06541BAW8	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
RR Interest	06541BAY4	991.56766386	71.23885390	5.18888327	0.00000000	0.00003176	3.00513372	0.00000000	79.43287089	920.32880995

Notional Certificates
X-A	06541BBQ0	987.95380166	0.00000000	0.82026407	0.00000000	0.00000000	0.46311515	0.00000000	1.28337922	886.18397425
X-B	06541BBR8	1,000.00000000	0.00000000	0.31425245	0.00000000	0.00000000	0.00000000	0.00000000	0.31425245	1,000.00000000
X-D	06541BAA6	1,000.00000000	0.00000000	1.89967626	0.00000000	0.00000000	0.00000000	0.00000000	1.89967626	1,000.00000000
X-F	06541BAC2	1,000.00000000	0.00000000	0.83333357	0.00000000	0.00000000	0.00000000	0.00000000	0.83333357	1,000.00000000
X-G	06541BAE8	1,000.00000000	0.00000000	0.83333367	0.00000000	0.00000000	0.00000000	0.00000000	0.83333367	1,000.00000000
X-H	06541BAG3	1,000.00000000	0.00000000	0.83333355	0.00000000	0.00000000	0.00000000	0.00000000	0.83333355	1,000.00000000




© 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	30,797.13	0.00	30,797.13	0.00	0.00	0.00	30,797.13	0.00
A-2	09/01/25 - 09/30/25	30	0.00	605,919.94	0.00	605,919.94	0.00	0.00	0.00	605,919.93	0.00
A-SB	09/01/25 - 09/30/25	30	0.00	71,840.94	0.00	71,840.94	0.00	0.00	0.00	71,840.94	0.00
A-3	09/01/25 - 09/30/25	30	0.00	12,721.33	0.00	12,721.33	0.00	0.00	0.00	12,721.33	0.00
A-4	09/01/25 - 09/30/25	30	0.00	411,416.67	0.00	411,416.67	0.00	0.00	0.00	411,416.67	0.00
A-5	09/01/25 - 09/30/25	30	0.00	907,169.06	0.00	907,169.06	0.00	0.00	0.00	907,169.06	0.00
X-A	09/01/25 - 09/30/25	30	0.00	384,675.96	0.00	384,675.96	0.00	0.00	0.00	384,675.96	0.00
X-B	09/01/25 - 09/30/25	30	0.00	41,053.94	0.00	41,053.94	0.00	0.00	0.00	41,053.94	0.00
X-D	09/01/25 - 09/30/25	30	0.00	42,953.58	0.00	42,953.58	0.00	0.00	0.00	42,953.58	0.00
X-F	09/01/25 - 09/30/25	30	0.00	11,864.17	0.00	11,864.17	0.00	0.00	0.00	11,864.17	0.00
X-G	09/01/25 - 09/30/25	30	0.00	8,374.17	0.00	8,374.17	0.00	0.00	0.00	8,374.17	0.00
X-H	09/01/25 - 09/30/25	30	0.00	19,540.56	0.00	19,540.56	0.00	0.00	0.00	19,540.56	0.00
A-S	09/01/25 - 09/30/25	30	0.00	335,207.90	0.00	335,207.90	0.00	0.00	0.00	335,207.90	0.00
B	09/01/25 - 09/30/25	30	0.00	175,909.65	0.00	175,909.65	0.00	0.00	0.00	175,909.65	0.00
C	09/01/25 - 09/30/25	30	0.00	131,468.90	0.00	131,468.90	0.00	0.00	0.00	131,468.90	0.00
D	09/01/25 - 09/30/25	30	0.00	50,246.67	0.00	50,246.67	0.00	0.00	0.00	50,246.67	0.00
E	09/01/25 - 09/30/25	30	0.00	25,123.33	0.00	25,123.33	0.00	0.00	0.00	25,123.33	0.00
F	09/01/25 - 09/30/25	30	0.00	62,638.19	0.00	62,638.19	0.00	0.00	0.00	62,638.19	0.00
G	09/01/25 - 09/30/25	30	0.00	44,212.35	0.00	44,212.35	0.00	0.00	0.00	44,212.35	0.00
H	09/01/25 - 09/30/25	30	20.22	103,166.54	0.00	103,166.54	0.00	0.00	0.00	103,166.54	20.31
RR Interest	09/01/25 - 09/30/25	30	1.11	182,963.21	0.00	182,963.21	0.00	0.00	0.00	182,963.21	1.12
Totals			21.33	3,659,264.19	0.00	3,659,264.19	0.00	0.00	0.00	3,659,264.18	21.43




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


				Exchangeable Certificate Detail
		Pass-Through	Maximum Initial				Prepayment
Class	CUSIP	Rate	Balance	Beginning Balance Principal Distribution Interest Distribution			Penalties	Losses	Total Distribution	Ending Balance
Exchangeable Certificate Details
A-4 (EC)	N/A	4.937000%	100,000,000.00	100,000,000.00	0.00	411,416.67	0.00	0.00	411,416.67	100,000,000.00
A-4-1	06541BBF4	N/A	100,000,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-4-2	06541BBG2	N/A	100,000,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-4-X1	06541BBH0	N/A	100,000,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-4-X2	06541BBJ6	N/A	100,000,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-5 (EC)	N/A	5.203000%	209,226,000.00	209,226,000.00	0.00	907,169.06	0.00	0.00	907,169.06	209,226,000.00
A-5-1	06541BBL1	N/A	209,226,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-5-2	06541BBM9	N/A	209,226,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-5-X1	06541BBN7	N/A	209,226,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-5-X2	06541BBP2	N/A	209,226,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-S (EC)	N/A	5.651000%	71,182,000.00	71,182,000.00	0.00	335,207.90	0.00	0.00	335,207.90	71,182,000.00
A-S-1	06541BBT4	N/A	71,182,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-S-2	06541BBU1	N/A	71,182,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-S-X1	06541BBV9	N/A	71,182,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-S-X2	06541BBW7	N/A	71,182,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
B (EC)	N/A	6.148000%	34,335,000.00	34,335,000.00	0.00	175,909.65	0.00	0.00	175,909.65	34,335,000.00
B-1	06541BBY3	N/A	34,335,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
B-2	06541BBZ0	N/A	34,335,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
B-X1	06541BCA4	N/A	34,335,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
B-X2	06541BCB2	N/A	34,335,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
C (EC)	N/A	6.279612%	25,123,000.00	25,123,000.00	0.00	131,468.90	0.00	0.00	131,468.90	25,123,000.00
C-1	06541BCD8	N/A	25,123,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
C-2	06541BCE6	N/A	25,123,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
C-X1	06541BCF3	N/A	25,123,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
C-X2	06541BCG1	N/A	25,123,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Exchangeable Certificates Total			2,199,330,000.00	439,866,000.00	0.00	1,961,172.18	0.00	0.00	1,961,172.18	439,866,000.00




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


			Exchangeable Certificate Factor Detail
						Cumulative
					Interest Shortfalls	Interest
Class	CUSIP	Beginning Balance	Principal Distribution	Interest Distribution	/ (Paybacks)	Shortfalls	Prepayment Penalties	Losses	Total Distribution	Ending Balance
Regular Certificates
A-4-1	06541BBF4	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-4-2	06541BBG2	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-5-1	06541BBL1	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-5-2	06541BBM9	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-S-1	06541BBT4	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-S-2	06541BBU1	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
B-1	06541BBY3	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
B-2	06541BBZ0	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
C-1	06541BCD8	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
C-2	06541BCE6	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000

Notional Certificates
A-4-X1	06541BBH0	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-4-X2	06541BBJ6	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-5-X1	06541BBN7	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-5-X2	06541BBP2	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-S-X1	06541BBV9	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-S-X2	06541BBW7	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
B-X1	06541BCA4	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
B-X2	06541BCB2	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
C-X1	06541BCF3	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
C-X2	06541BCG1	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000




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


	Additional Information

Total Available Distribution Amount (1)	56,017,036.05
Non-Retained Certificate Available Funds	51,202,910.17
Retained Certificate Available Funds	2,694,890.01
(1) The Available Distribution Amount includes any Prepayment Premiums.




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


Bond / Collateral Reconciliation - Cash Flows

Total Funds Collected		Total Funds Distributed
Interest		Fees
Interest Paid or Advanced	3,671,663.29	Master Servicing Fee	3,506.78
Interest Reductions due to Nonrecoverability Determination	0.00	Certificate Administrator Fee	7,330.64
Interest Adjustments	0.00	Trustee Fee	0.00
Deferred Interest	0.00	CREFC® Intellectual Property Royalty License Fee	291.36
ARD Interest	0.00	Operating Advisor Fee	1,066.38
Net Prepayment Interest Excess / (Shortfall)	0.00	Asset Representations Reviewer Fee	203.95
Extension Interest	0.00
Interest Reserve Withdrawal	0.00
Total Interest Collected	3,671,663.29	Total Fees	12,399.11

Principal		Expenses/Reimbursements
Scheduled Principal	238,514.61	Reimbursement for Interest on Advances	0.00
Unscheduled Principal Collections		ASER Amount	0.00
Principal Prepayments	50,000,000.00	Special Servicing Fees (Monthly)	0.00
Collection of Principal after Maturity Date	0.00	Special Servicing Fees (Liquidation)	0.00
Recoveries From Liquidations and Insurance Proceeds	0.00	Special Servicing Fees (Work Out)	0.00
Excess of Prior Principal Amounts Paid	0.00	Legal Fees	0.00
Curtailments	0.00	Rating Agency Expenses	0.00
Principal Adjustments	0.00	Taxes Imposed on Trust Fund	0.00
		Non-Recoverable Advances	0.00
		Workout Delayed Reimbursement Amounts	0.00
		Other Expenses	0.00
Total Principal Collected	50,238,514.61	Total Expenses/Reimbursements	0.00

		Interest Reserve Deposit	0.00

Other		Payments to Certificateholders and Others
Prepayment Penalties / Yield Maintenance	2,119,257.26	Interest Distribution	3,659,264.18
Gain on Sale / Excess Liquidation Proceeds	0.00	Principal Distribution	50,238,514.61
Borrower Option Extension Fees	0.00	Prepayment Penalties / Yield Maintenance	2,119,257.26
		Borrower Option Extension Fees	0.00
Total Other Collected	2,119,257.26	Total Payments to Certificateholders and Others	56,017,036.05
Total Funds Collected	56,029,435.16	Total Funds Distributed	56,029,435.16


© 2021 Computershare. All rights reserved. Confidential.			Page 9 of 28


		Bond / Collateral Reconciliation - Balances

		Collateral Reconciliation		Certificate Reconciliation
			Total		Total
Beginning Scheduled Collateral Balance		699,265,693.28	699,265,693.28	Beginning Certificate Balance	699,265,693.21
(-) Scheduled Principal Collections		238,514.61	238,514.61	(-) Principal Distributions	50,238,514.61
(-) Unscheduled Principal Collections		50,000,000.00	50,000,000.00	(-) Realized Losses	0.00
(-) Principal Adjustments (Cash)		0.00	0.00	Realized Loss and Realized Loss Adjustments on Collateral	0.00
(-) Principal Adjustments (Non-Cash)		0.00	0.00	Current Period NRA¹	0.00
(-) Realized Losses from Collateral		0.00	0.00	Current Period WODRA¹	0.00
(-) Other Adjustments²		0.00	0.00	Principal Used to Pay Interest	0.00
				Non-Cash Principal Adjustments	0.00
Ending Scheduled Collateral Balance		649,027,178.67	649,027,178.67	Certificate Other Adjustments**	0.00
Beginning Actual Collateral Balance		699,265,693.28	699,265,693.28	Ending Certificate Balance	649,027,178.60
Ending Actual Collateral Balance		649,027,178.67	649,027,178.67



		NRA/WODRA Reconciliation		Under / Over Collateralization Reconciliation
		Non-Recoverable Advances (NRA) from	Workout Delayed Reimbursement of Advances
		Principal	(WODRA) from Principal	Beginning UC / (OC)	(0.07)
Beginning Cumulative Advances		0.00	0.00	UC / (OC) Change	0.00
Current Period Advances		0.00	0.00	Ending UC / (OC)	(0.07)
Ending Cumulative Advances		0.00	0.00	Net WAC Rate	6.28%
				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 10 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
	$5,000,000 or less	4	15,856,086.47	2.44%	79	6.6771	1.832479	1.70 or less	7	221,386,752.72	34.11%	69	6.3318	1.533560
$5,000,001 to $15,000,000		7	56,855,041.04	8.76%	86	6.2751	2.028767	1.71 to 2.10	11	213,113,577.79	32.84%	84	6.2568	1.895711
$15,000,001 to $25,000,000		6	129,989,917.49	20.03%	75	5.8446	1.998994	2.11 to 2.50	8	214,526,848.16	33.05%	81	6.4122	2.355516
$25,000,001 to $35,000,000		2	63,366,752.72	9.76%	86	5.9032	1.508706	2.51 or greater	0	0.00	0.00%	0	0.0000	0.000000
$35,000,001 to $55,000,000		4	182,959,380.95	28.19%	86	6.5796	2.094419	Totals	26	649,027,178.67	100.00%	78	6.3337	1.924161
	$55,000,001 or greater	3	200,000,000.00	30.82%	68	6.5526	1.828935
	Totals	26	649,027,178.67	100.00%	78	6.3337	1.924161
(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




			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	2	68,559,402.29	10.56%	87	6.7676	2.125228
							Industrial	2	78,970,000.00	12.17%	87	6.6706	1.781922
Alaska	3	48,544,217.55	7.48%	86	6.7500	2.497600
							Lodging	5	95,350,425.61	14.69%	85	6.5367	2.338688
Arizona	2	93,921,805.77	14.47%	85	6.4439	1.802897
							Mixed Use	3	69,600,000.00	10.72%	88	5.6757	1.606761
Arkansas	1	3,354,455.76	0.52%	51	6.8500	1.891400
							Office	5	148,145,000.00	22.83%	61	6.4871	1.832464
Florida	4	83,145,000.00	12.81%	40	6.7983	1.443585
							Retail	12	251,461,752.88	38.74%	80	6.2401	1.958239
Georgia	1	7,350,000.00	1.13%	85	6.5700	1.894600
							Self Storage	1	5,500,000.00	0.85%	88	6.4580	1.909900
Illinois	2	75,350,000.00	11.61%	88	6.1042	2.289805
							Totals	28	649,027,178.67	100.00%	78	6.3337	1.924161
Maryland	1	5,500,000.00	0.85%	88	6.4580	1.909900

Massachusetts	2	83,991,752.72	12.94%	87	5.8065	1.517054

Nevada	1	4,358,064.92	0.67%	87	6.2400	2.309300

New Jersey	1	50,000,000.00	7.70%	86	6.4200	1.675100

New York	2	24,250,000.00	3.74%	37	6.0131	2.064198

North Carolina	4	67,935,070.05	10.47%	85	6.4737	2.204562

South Carolina	1	8,353,700.00	1.29%	87	6.0500	2.285800

Virginia	1	24,413,709.43	3.76%	78	4.5000	2.054800

Totals	28	649,027,178.67	100.00%	78	6.3337	1.924161


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




© 2021 Computershare. All rights reserved. Confidential.													Page 12 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
	4.9999% or less	1	24,413,709.43	3.76%	78	4.5000	2.054800	12 months or less	0	0.00	0.00%	0	0.0000	0.000000
	5.0000% to 5.9999%	4	98,921,805.77	15.24%	74	5.6012	1.788515	13 months or greater	26	649,027,178.67	100.00%	78	6.3337	1.924161
	6.0000% to 6.9999%	19	498,913,695.39	76.87%	78	6.5271	1.921620	Totals	26	649,027,178.67	100.00%	78	6.3337	1.924161
	7.0000% or greater	2	26,777,968.08	4.13%	87	7.1099	2.353504
	Totals	26	649,027,178.67	100.00%	78	6.3337	1.924161
(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


				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	3	88,354,455.76	13.61%	28	6.6046	1.595982	Interest Only	15	394,565,000.00	60.79%	74	6.3269	1.804965
61 months to 84 months		3	77,327,267.92	11.91%	81	5.5300	1.787521	360 months or less	11	254,462,178.67	39.21%	84	6.3443	2.108986
	85 months or greater	20	483,345,454.99	74.47%	87	6.4128	2.006012	361 months or greater	0	0.00	0.00%	0	0.0000	0.000000
	Totals	26	649,027,178.67	100.00%	78	6.3337	1.924161	Totals	26	649,027,178.67	100.00%	78	6.3337	1.924161
(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 14 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

Underwriter's Information

36,956,341.04

5.69%

5.8789

1.842467

No outstanding loans in this group

12 months or less

612,070,837.63

94.31%

6.3612

1.929094

13 months to 24 months

0.00

0.00%

0.0000

0.000000

25 months or greater

0.00

0.00%

0.0000

0.000000

Totals

649,027,178.67

100.00%

6.3337

1.924161

(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 15 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
1	310963100	IN	Glendale	AZ	Actual/360	6.745%	393,458.33	0.00	0.00	N/A	01/06/33	--	70,000,000.00	70,000,000.00	10/06/25
2	310963078	OF	Chicago	IL	Actual/360	6.089%	329,820.83	0.00	0.00	N/A	02/01/33	--	65,000,000.00	65,000,000.00	10/01/25
3	310962900	OF	Orlando	FL	Actual/360	6.809%	368,820.83	0.00	0.00	N/A	01/11/28	--	65,000,000.00	65,000,000.00	10/11/25
4	300802347	MU	Cambridge	MA	Actual/360	5.510%	157,824.22	0.00	0.00	02/10/33	02/10/38	--	34,375,000.00	34,375,000.00	10/10/25
4A	310962597				Actual/360	5.510%	94,694.53	0.00	0.00	02/10/33	02/10/38	--	20,625,000.00	20,625,000.00	10/10/25
5	327200005	OF	Various	Various	Actual/360	5.875%	122,395.83	25,000,000.00	0.00	N/A	02/06/28	--	25,000,000.00	0.00	10/06/25
5A	310963354				Actual/360	5.875%	122,395.83	25,000,000.00	0.00	N/A	02/06/28	--	25,000,000.00	0.00	10/06/25
6	221006644	RT	Woodcliff Lake	NJ	Actual/360	6.420%	267,500.00	0.00	0.00	N/A	12/01/32	--	50,000,000.00	50,000,000.00	10/01/25
7	221007315	LO	Anchorage	AK	Actual/360	6.750%	273,347.82	50,951.23	0.00	N/A	12/01/32	--	48,595,168.78	48,544,217.55	10/01/25
8	327050001	RT	Concord	NC	Actual/360	6.548%	211,623.89	42,467.33	0.00	N/A	11/01/32	--	38,782,630.73	38,740,163.40	10/01/25
8A	327050101				Actual/360	6.548%	52,905.97	10,616.83	0.00	N/A	11/01/32	--	9,695,657.87	9,685,041.04	10/01/25
9	327200009	RT	Montgomery	AL	Actual/360	6.600%	251,212.50	0.00	0.00	N/A	01/01/33	--	45,675,000.00	45,675,000.00	10/05/25
10	453121107	RT	Boston	MA	Actual/360	6.370%	154,073.01	32,989.86	0.00	N/A	10/06/32	--	29,024,742.58	28,991,752.72	10/06/25
11	300802322	RT	Norfolk	VA	Actual/360	4.500%	91,682.62	34,988.71	0.00	N/A	04/01/32	--	24,448,698.14	24,413,709.43	10/01/25
12	310962710	LO	Scottsdale	AZ	Actual/360	5.563%	111,045.35	31,891.65	0.00	N/A	07/11/32	--	23,953,697.42	23,921,805.77	10/11/25
13	310962916	LO	Birmingham	AL	Actual/360	7.102%	135,570.03	22,389.17	0.00	N/A	01/11/33	--	22,906,791.46	22,884,402.29	10/11/25
14	327200014	RT	Valley Stream	NY	Actual/360	5.899%	98,316.67	0.00	0.00	N/A	01/06/28	--	20,000,000.00	20,000,000.00	10/06/25
15	221007475	OF	Boca Raton	FL	Actual/360	6.760%	102,216.83	0.00	0.00	N/A	01/01/33	--	18,145,000.00	18,145,000.00	10/01/25
16	221007494	RT	Various	Various	Actual/360	6.050%	42,116.57	0.00	0.00	N/A	01/05/33	--	8,353,700.00	8,353,700.00	10/05/25
16A	453121108				Actual/360	6.050%	33,508.43	0.00	0.00	N/A	01/05/33	--	6,646,300.00	6,646,300.00	10/05/25
17	221007510	MU	Arlington Heights	IL	Actual/360	6.200%	53,475.00	0.00	0.00	N/A	12/05/32	--	10,350,000.00	10,350,000.00	10/05/25
18	221007250	IN	Shelby	NC	Actual/360	6.090%	45,522.75	0.00	0.00	N/A	12/01/32	--	8,970,000.00	8,970,000.00	10/01/25
19	221007018	RT	Columbus	GA	Actual/360	6.570%	40,241.25	0.00	0.00	N/A	11/05/32	--	7,350,000.00	7,350,000.00	10/05/25
20	310962709	SS	Abingdon	MD	Actual/360	6.458%	29,599.17	0.00	0.00	N/A	02/11/33	--	5,500,000.00	5,500,000.00	10/11/25
21	221006952	RT	Carson City	NV	Actual/360	6.240%	22,687.89	4,990.12	0.00	N/A	01/01/33	--	4,363,055.04	4,358,064.92	10/01/25
22	221007281	MU	New York	NY	Actual/360	6.550%	23,197.92	0.00	0.00	N/A	12/01/32	--	4,250,000.00	4,250,000.00	10/01/25
23	410962808	RT	Fayetteville	NC	Actual/360	7.156%	23,241.24	3,791.25	0.00	N/A	12/11/32	--	3,897,357.04	3,893,565.79	10/11/25
24	410963236	RT	Little Rock	AR	Actual/360	6.850%	19,167.98	3,438.46	0.00	N/A	01/11/30	--	3,357,894.22	3,354,455.76	10/11/25
Totals							3,671,663.29	50,238,514.61	0.00				699,265,693.28	649,027,178.67
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 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
1	12,119,346.39	6,123,158.20	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
2	15,933,656.18	8,170,644.93	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
3	11,676,441.00	6,839,147.00	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
4	44,658,599.57	22,898,449.18	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
4A	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
5	41,700,741.33	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
5A	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
6	4,889,967.00	2,874,525.50	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
7	10,208,716.27	10,627,045.46	07/01/24	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
8	40,332,168.62	21,238,820.36	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
8A	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
9	5,560,452.00	3,267,668.00	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
10	11,212,411.45	5,252,371.31	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
11	9,339,680.00	5,042,392.00	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
12	13,751,614.76	14,868,373.92	07/01/24	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
13	4,877,548.61	5,251,630.05	07/01/24	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
14	50,442,621.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
15	1,910,737.92	1,073,737.28	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
16	2,458,031.85	1,118,712.98	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
16A	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
17	0.00	782,164.84	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
18	1,234,120.43	559,749.05	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
19	828,365.30	497,528.61	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
20	673,409.00	344,575.50	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
21	1,026,946.14	424,376.39	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
22	398,611.49	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
23	565,555.15	317,097.67	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
24	514,602.00	257,301.00	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
Totals	286,314,343.46	117,829,469.23				0.00	0.00	0.00	0.00	0.00	0.00




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


		Principal Prepayment Detail
			Unscheduled Principal	Prepayment Penalties
Pros ID	Loan Number	Amount	Prepayment / Liquidation Code	Prepayment Premium Amount	Yield Maintenance Amount
5	327200005	25,000,000.00	Payoff w/ yield maintenance	0.00	1,059,628.63
5A	310963354	25,000,000.00	Payoff w/ yield maintenance	0.00	1,059,628.63
Totals		50,000,000.00		0.00	2,119,257.26
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	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	2	50,000,000.00	6.333739%	6.333239%	78
09/17/25	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	6.300890%	6.300390%	76
08/15/25	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	6.300849%	6.300349%	77
07/17/25	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	6.300808%	6.300308%	78
06/17/25	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	6.300772%	6.300272%	79
05/16/25	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	6.300732%	6.300232%	80
04/17/25	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	6.300695%	6.300195%	81
03/17/25	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	6.300655%	6.300155%	82
02/18/25	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	6.300627%	6.300127%	83
01/17/25	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	6.300587%	6.300087%	84
12/17/24	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	6.300546%	6.300046%	85
11/18/24	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	6.300510%	6.300010%	86
(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

Balance

Date

Code²

Date

REO Date

No delinquent loans this period

1 Mortgage Loan Status

2 Resolution Strategy Code

A - Payment Not Received But Still in Grace Period 0 - Current

4 - Performing Matured Balloon

1 - Modification

6 - DPO

10 - Deed in Lieu of Foreclosures

B - Late Payment But Less Than 30 days

1 - 30-59 Days Delinquent

5 - Non Performing Matured Balloon

2 - Foreclosure

7 - REO

11- Full Payoff

Delinquent

3 - Bankruptcy

8 - Resolved

12 - Reps and Warranties

2 - 60-89 Days Delinquent

6 - 121+ Days Delinquent

4 - Extension

9 - Pending Return to Master Servicer

13 -

TBD

3 - 90-120 Days Delinquent

5 - Note Sale

98 - Other

Note: Outstanding P & I Advances include the current period advance.

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		0	0		0		0
25 - 36 Months		85,000,000	85,000,000		0		0
37 - 48 Months		0	0		0		0
49 - 60 Months		3,354,456	3,354,456		0		0
> 60 Months		560,672,723	560,672,723		0		0




Historical Delinquency Information

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

Oct-25	649,027,179	649,027,179	0	0	0		0
Sep-25	699,265,693	699,265,693	0	0	0		0
Aug-25	699,466,631	699,466,631	0	0	0		0
Jul-25	699,666,508	699,666,508	0	0	0		0
Jun-25	699,901,751	699,901,751	0	0	0		0
May-25	700,099,327	700,099,327	0	0	0		0
Apr-25	700,332,354	700,332,354	0	0	0		0
Mar-25	700,527,652	700,527,652	0	0	0		0
Feb-25	700,831,658	700,831,658	0	0	0		0
Jan-25	701,024,302	701,024,302	0	0	0		0
Dec-24	701,215,931	701,215,931	0	0	0		0
Nov-24	701,443,234	701,443,234	0	0	0		0
(1) Maturity dates used in this chart are based on the dates provided by the Master Servicer in the Loan Periodic File.




© 2021 Computershare. All rights reserved. Confidential.								Page 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
				No specially serviced loans this period




© 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
					No specially serviced loans this period
1 Property Type Codes						2 Resolution Strategy Code
HC - Health Care			MU - Mixed Use		WH - Warehouse	1 - Modification	6 - DPO	10 - Deed in Lieu of Foreclosures
MF - Multi-Family			SS - Self Storage		LO - Lodging	2 - Foreclosure	7 - REO	11- Full Payoff
RT - Retail			SF - Single Family Rental		98 - Other	3 - Bankruptcy	8 - Resolved	12 - Reps and Warranties
IN - Industrial			OF - Office		MH - Mobile Home Park	4 - Extension	9 - Pending Return to Master Servicer	13 - TBD
SE - Securities			CH - Cooperative Housing		ZZ - Missing Information/Undefined	5 - Note Sale	98 - Other




© 2021 Computershare. All rights reserved. Confidential.								Page 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
				No liquidated loans this period
Note: Fees, Advances and Expenses also include outstanding P & I advances and unpaid fees (servicing, trustee, etc.).




© 2021 Computershare. All rights reserved. Confidential.											Page 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
					No realized losses this period




© 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

Recoverable

Interest on

Advances from

Shortfalls /

Reduction /

Pros ID

Adjustments

Collected

Monthly

Liquidation

Work Out

ASER

PPIS / (PPIE)

Interest

Advances

Interest

(Refunds)

(Excess)

No interest shortfalls this period

Note: Interest Adjustments listed for each loan do not include amounts that were used to adjust the Weighted Average Net Rate of the mortgage loans.

Page 27 of 28


	Supplemental Notes
	None




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

BANK 2023-BNK45 10-D