
Distribution Date:	08/15/25	Wells Fargo Commercial Mortgage Trust 2016-C35
Determination Date:	08/11/25
Next Distribution Date:	09/17/25
Record Date:	07/31/25	Commercial Mortgage Pass-Through Certificates
		Series 2016-C35


Table of Contents			Contacts
Section	Pages	Role	Party and Contact Information
Certificate Distribution Detail	2	Depositor	Wells Fargo Commercial Mortgage Securities, Inc.
Certificate Factor Detail	3		Attention: A.J. Sfarra		cmbsnotices@wellsfargo.com
Certificate Interest Reconciliation Detail	4		30 Hudson Yards, 15th Floor \| New York, NY 10001 \| United States
		Master Servicer	Trimont LLC
Additional Information	5
			Attention: CMBS Servicing		trimont.commercial.servicing@cms.trimont.com
Bond / Collateral Reconciliation - Cash Flows	6
			550 S. Tryon Street, Suite 2400 \| Charlotte, NC 28202 \| United States
Bond / Collateral Reconciliation - Balances	7	Master & Special Servicer	National Cooperative Bank, N.A.
Current Mortgage Loan and Property Stratification	8-12		Tom Klump	(703) 302-8080	tklump@ncb.coop
Mortgage Loan Detail (Part 1)	13-16		2011 Crystal Drive, Suite 800 \| Arlington, VA 22202 \| United States
Mortgage Loan Detail (Part 2)	17-20	Special Servicer	CWCapital Asset Management LLC
Principal Prepayment Detail	21		Attention: Brian Hanson		bhanson@cwcapital.com
Historical Detail	22		900 19th Street NW, 8th Floor \| Washington, DC 20006 \| United States
Delinquency Loan Detail	23	Operating Advisor & Asset	Pentalpha Surveillance LLC
		Representations Reviewer
Collateral Stratification and Historical Detail	24		Attention: Transaction Manager		notices@pentalphasurveillance.com
Specially Serviced Loan Detail - Part 1	25		501 John James Audubon Parkway, Suite 401 \| Amherst, NY 14228 \| United States
Specially Serviced Loan Detail - Part 2	26	Certificate Administrator	Computershare Trust Company, N.A. as agent for Wells Fargo
			Bank, N.A.
Modified Loan Detail	27		Corporate Trust Services (CMBS)		cctcmbsbondadmin@computershare.com;
Historical Liquidated Loan Detail	28				trustadministrationgroup@computershare.com
			9062 Old Annapolis Road \| Columbia, MD 21045 \| United States
Historical Bond / Collateral Loss Reconciliation Detail	29-30
		Trustee	Wilmington Trust, National Association
Interest Shortfall Detail - Collateral Level	31
			Attention: CMBS Trustee	(302) 636-4140	CMBSTrustee@wilmingtontrust.com
Supplemental Notes	32
			1100 North Market Street \| Wilmington, DE 19890 \| United States

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 32


				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	95000FAQ9	1.392000%	47,834,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	30.00%
A-2	95000FAR7	2.495000%	58,672,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	30.00%
A-3	95000FAS5	2.674000%	265,000,000.00	208,447,957.98	31,012,786.74	464,491.53	0.00	0.00	31,477,278.27	177,435,171.24	40.16%	30.00%
A-4	95000FAT3	2.931000%	227,377,000.00	227,377,000.00	0.00	555,368.32	0.00	0.00	555,368.32	227,377,000.00	40.16%	30.00%
A-SB	95000FAU0	2.788000%	67,132,000.00	3,745,750.39	2,337,734.86	8,702.63	0.00	0.00	2,346,437.49	1,408,015.53	40.16%	30.00%
A-4FX	95000FBC9	2.931000%	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	30.00%
A-4FL	95000FBA3	5.507610%	50,000,000.00	50,000,000.00	0.00	221,834.29	0.00	0.00	221,834.29	50,000,000.00	40.16%	30.00%
A-S	95000FAV8	3.184000%	69,045,000.00	69,045,000.00	0.00	183,199.40	0.00	0.00	183,199.40	69,045,000.00	31.10%	23.25%
B	95000FAY2	3.438000%	49,865,000.00	49,865,000.00	0.00	142,863.23	0.00	0.00	142,863.23	49,865,000.00	24.56%	18.38%
C	95000FAZ9	4.176000%	48,587,000.00	48,587,000.00	0.00	169,082.76	0.00	0.00	169,082.76	48,587,000.00	18.18%	13.63%
D	95000FAC0	3.142000%	56,258,000.00	56,258,000.00	0.00	147,302.20	0.00	0.00	147,302.20	56,258,000.00	10.80%	8.13%
E	95000FAE6	4.871269%	21,736,000.00	21,736,000.00	0.00	88,234.91	0.00	0.00	88,234.91	21,736,000.00	7.95%	6.00%
F	95000FAG1	4.871269%	11,508,000.00	11,508,000.00	0.00	46,561.71	0.00	0.00	46,561.71	11,508,000.00	6.44%	4.88%
G*	95000FAJ5	4.871269%	49,865,609.00	49,117,770.70	0.00	0.00	0.00	0.00	0.00	49,117,770.70	0.00%	0.00%
R	95000FAN6	0.000000%	1.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	0.00%
Regular SubTotal			1,022,879,610.00	795,687,479.07	33,350,521.60	2,027,640.98	0.00	0.00	35,378,162.58	762,336,957.47


X-A	95000FAW6	2.005856%	785,060,000.00	558,615,708.37	0.00	933,752.44	234,639.04	0.00	1,168,391.48	525,265,186.77
X-B	95000FAX4	1.069059%	98,452,000.00	98,452,000.00	0.00	87,709.13	0.00	0.00	87,709.13	98,452,000.00
X-D	95000FAA4	1.729269%	56,258,000.00	56,258,000.00	0.00	81,071.00	0.00	0.00	81,071.00	56,258,000.00
Notional SubTotal			939,770,000.00	713,325,708.37	0.00	1,102,532.57	234,639.04	0.00	1,337,171.61	679,975,186.77

Deal Distribution Total					33,350,521.60	3,130,173.55	234,639.04	0.00	36,715,334.19

*	Denotes the Controlling Class (if required)
(1)	Calculated by taking (A) the sum of the ending certificate balance of all classes in a series less (B) the sum of (i) the ending certificate balance of the designated class and (ii) the ending certificate balance of all classes which are not subordinate to the designated class and
	dividing the result by (A).
(2)	Pass-Through Rates with respect to any Class of Certificates on next month’s Payment Date is expected to be the same as the current respective Pass-Through Rate, subject to any modifications on the underlying loans, any change in certificate or pool balance, any change in
	the underlying index (if and as applicable), and any other matters provided in the governing documents.




© 2021 Computershare. All rights reserved. Confidential.											Page 2 of 32


				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	95000FAQ9	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-2	95000FAR7	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-3	95000FAS5	786.59606785	117.02938392	1.75279823	0.00000000	0.00000000	0.00000000	0.00000000	118.78218215	669.56668392
A-4	95000FAT3	1,000.00000000	0.00000000	2.44249999	0.00000000	0.00000000	0.00000000	0.00000000	2.44249999	1,000.00000000
A-SB	95000FAU0	55.79679423	34.82295865	0.12963460	0.00000000	0.00000000	0.00000000	0.00000000	34.95259325	20.97383558
A-4FX	95000FBC9	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-4FL	95000FBA3	1,000.00000000	0.00000000	4.43668580	0.00000000	0.00000000	0.00000000	0.00000000	4.43668580	1,000.00000000
A-S	95000FAV8	1,000.00000000	0.00000000	2.65333333	0.00000000	0.00000000	0.00000000	0.00000000	2.65333333	1,000.00000000
B	95000FAY2	1,000.00000000	0.00000000	2.86500010	0.00000000	0.00000000	0.00000000	0.00000000	2.86500010	1,000.00000000
C	95000FAZ9	1,000.00000000	0.00000000	3.48000000	0.00000000	0.00000000	0.00000000	0.00000000	3.48000000	1,000.00000000
D	95000FAC0	1,000.00000000	0.00000000	2.61833339	0.00000000	0.00000000	0.00000000	0.00000000	2.61833339	1,000.00000000
E	95000FAE6	1,000.00000000	0.00000000	4.05939041	0.00000000	0.00000000	0.00000000	0.00000000	4.05939041	1,000.00000000
F	95000FAG1	1,000.00000000	0.00000000	4.04602972	0.01336027	2.77016423	0.00000000	0.00000000	4.04602972	1,000.00000000
G	95000FAJ5	985.00292456	0.00000000	0.00000000	3.99851148	95.02623722	0.00000000	0.00000000	0.00000000	985.00292456
R	95000FAN6	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000

Notional Certificates
X-A	95000FAW6	711.55798075	0.00000000	1.18940264	0.00000000	0.00000000	0.29888039	0.00000000	1.48828304	669.07648685
X-B	95000FAX4	1,000.00000000	0.00000000	0.89088216	0.00000000	0.00000000	0.00000000	0.00000000	0.89088216	1,000.00000000
X-D	95000FAA4	1,000.00000000	0.00000000	1.44105727	0.00000000	0.00000000	0.00000000	0.00000000	1.44105727	1,000.00000000




© 2021 Computershare. All rights reserved. Confidential.										Page 3 of 32


				Certificate Interest Reconciliation Detail

									Additional
				Accrued	Net Aggregate	Distributable	Interest		Interest
		Accrual	Prior Interest	Certificate	Prepayment	Certificate	Shortfalls /	Payback of Prior	Distribution	Interest	Cumulative
Class	Accrual Period	Days	Shortfalls	Interest	Interest Shortfall	Interest	(Paybacks)	Realized Losses	Amount	Distribution	Interest Shortfalls
A-1	N/A	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-2	N/A	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-3	07/01/25 - 07/30/25	30	0.00	464,491.53	0.00	464,491.53	0.00	0.00	0.00	464,491.53	0.00
A-4	07/01/25 - 07/30/25	30	0.00	555,368.32	0.00	555,368.32	0.00	0.00	0.00	555,368.32	0.00
A-SB	07/01/25 - 07/30/25	30	0.00	8,702.63	0.00	8,702.63	0.00	0.00	0.00	8,702.63	0.00
A-4FX	N/A	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-4FL	07/17/25 - 08/14/25	29	0.00	221,834.29	0.00	221,834.29	0.00	0.00	0.00	221,834.29	0.00
X-A	07/01/25 - 07/30/25	30	0.00	933,752.44	0.00	933,752.44	0.00	0.00	0.00	933,752.44	0.00
X-B	07/01/25 - 07/30/25	30	0.00	87,709.13	0.00	87,709.13	0.00	0.00	0.00	87,709.13	0.00
X-D	07/01/25 - 07/30/25	30	0.00	81,071.00	0.00	81,071.00	0.00	0.00	0.00	81,071.00	0.00
A-S	07/01/25 - 07/30/25	30	0.00	183,199.40	0.00	183,199.40	0.00	0.00	0.00	183,199.40	0.00
B	07/01/25 - 07/30/25	30	0.00	142,863.23	0.00	142,863.23	0.00	0.00	0.00	142,863.23	0.00
C	07/01/25 - 07/30/25	30	0.00	169,082.76	0.00	169,082.76	0.00	0.00	0.00	169,082.76	0.00
D	07/01/25 - 07/30/25	30	0.00	147,302.20	0.00	147,302.20	0.00	0.00	0.00	147,302.20	0.00
E	07/01/25 - 07/30/25	30	0.00	88,234.91	0.00	88,234.91	0.00	0.00	0.00	88,234.91	0.00
F	07/01/25 - 07/30/25	30	31,597.03	46,715.47	0.00	46,715.47	153.75	0.00	0.00	46,561.71	31,879.05
G	07/01/25 - 07/30/25	30	4,520,801.28	199,388.21	0.00	199,388.21	199,388.21	0.00	0.00	0.00	4,738,541.19
R	N/A	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Totals			4,552,398.31	3,329,715.52	0.00	3,329,715.52	199,541.96	0.00	0.00	3,130,173.55	4,770,420.24




© 2021 Computershare. All rights reserved. Confidential.												Page 4 of 32


	Additional Information

Total Available Distribution Amount (1)	36,715,334.19
Benchmark: Term SOFR
Current Period %	4.457610
Next Period %	4.477580
Benchmark Adjustment
(1) The Available Distribution Amount includes any Prepayment Premiums.




© 2021 Computershare. All rights reserved. Confidential.		Page 5 of 32


Bond / Collateral Reconciliation - Cash Flows

Total Funds Collected		Total Funds Distributed
Interest		Fees
Interest Paid or Advanced	3,243,677.49	Master Servicing Fee	8,158.79
Interest Reductions due to Nonrecoverability Determination	(70,515.29)	Certificate Administrator Fee	3,831.29
Interest Adjustments	0.00	Trustee Fee	210.00
Deferred Interest	0.00	CREFC® Intellectual Property Royalty License Fee	342.48
ARD Interest	0.00	Operating Advisor Fee	1,688.04
Net Prepayment Interest Excess / (Shortfall)	0.00	Asset Representations Reviewer Fee	365.09
Extension Interest	0.00
Interest Reserve Withdrawal	0.00
Total Interest Collected	3,173,162.20	Total Fees	14,595.69

Principal		Expenses/Reimbursements
Scheduled Principal	9,927,471.85	Reimbursement for Interest on Advances	0.00
Unscheduled Principal Collections		ASER Amount	30,549.26
Principal Prepayments	23,423,049.75	Special Servicing Fees (Monthly)	15,324.88
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)	49,227.24
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	33,000.86
Total Principal Collected	33,350,521.60	Total Expenses/Reimbursements	128,102.24

		Interest Reserve Deposit	0.00

Other		Payments to Certificateholders and Others
Prepayment Penalties / Yield Maintenance	234,639.04	Interest Distribution	3,130,173.55
Gain on Sale / Excess Liquidation Proceeds	0.00	Principal Distribution	33,350,521.60
Borrower Option Extension Fees	0.00	Prepayment Penalties / Yield Maintenance	234,639.04
Net SWAP Counterparty Payments Received	99,709.29	Borrower Option Extension Fees	0.00
		Net SWAP Counterparty Payments Paid	0.00
Total Other Collected	334,348.33	Total Payments to Certificateholders and Others	36,715,334.19
Total Funds Collected	36,858,032.13	Total Funds Distributed	36,858,032.12

© 2021 Computershare. All rights reserved. Confidential.			Page 6 of 32


		Bond / Collateral Reconciliation - Balances

		Collateral Reconciliation		Certificate Reconciliation
			Total		Total
Beginning Scheduled Collateral Balance		795,441,581.11	795,441,581.11	Beginning Certificate Balance	795,687,479.07
(-) Scheduled Principal Collections		9,927,471.85	9,927,471.85	(-) Principal Distributions	33,350,521.60
(-) Unscheduled Principal Collections		23,423,049.75	23,423,049.75	(-) 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		762,091,059.51	762,091,059.51	Certificate Other Adjustments**	0.00
Beginning Actual Collateral Balance		799,727,984.01	799,727,984.01	Ending Certificate Balance	762,336,957.47
Ending Actual Collateral Balance		766,499,907.55	766,499,907.55



		NRA/WODRA Reconciliation		Under / Over Collateralization Reconciliation
		Non-Recoverable Advances (NRA) from	Workout Delayed Reimbursement of Advances
		Principal	(WODRA) from Principal	Beginning UC / (OC)	245,897.96
Beginning Cumulative Advances		90,810.94	245,897.96	UC / (OC) Change	0.00
Current Period Advances		0.00	0.00	Ending UC / (OC)	245,897.96
Ending Cumulative Advances		90,810.94	245,897.96	Net WAC Rate	4.87%
				UC / (OC) Interest	998.20
(1)	Current Period NRA and WODRA displayed will represent the portion applied as Realized Losses to the bonds.
(2)	Other Adjustments value will represent miscellaneous items that may impact the Scheduled Balance of the collateral.
**	A negative value for Certificate Other Adjustments represents the payback of prior Principal Shortfalls, if any.




© 2021 Computershare. All rights reserved. Confidential.					Page 7 of 32


				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	27	148,625,901.73	19.50%	9	4.6977	NAP	Defeased	27	148,625,901.73	19.50%	9	4.6977	NAP
	2,000,000 or less	13	19,265,952.05	2.53%	9	4.5289	1.915715	1.20 or less	14	127,490,556.92	16.73%	10	4.6681	0.456868
2,000,001 to 3,000,000		4	9,974,078.82	1.31%	10	5.1531	1.921000	1.21 to 1.30	4	18,967,712.04	2.49%	8	5.1110	1.260004
3,000,001 to 4,000,000		2	7,465,382.11	0.98%	11	5.3652	1.779112	1.31 to 1.40	7	55,012,832.65	7.22%	11	5.0191	1.347093
4,000,001 to 5,000,000		10	45,258,804.96	5.94%	10	4.5618	1.779794	1.41 to 1.50	2	61,050,187.36	8.01%	10	4.8625	1.441088
5,000,001 to 6,000,000		2	10,620,855.74	1.39%	8	4.8547	1.682305	1.51 to 1.75	11	162,116,269.88	21.27%	10	4.6809	1.671589
6,000,001 to 7,000,000		6	38,864,378.28	5.10%	10	5.0018	1.447511	1.76 to 2.00	9	106,237,186.03	13.94%	10	4.8044	1.850231
7,000,001 to 8,000,000		3	22,597,734.16	2.97%	9	5.1552	1.036835	2.01 to 2.25	4	20,481,755.62	2.69%	10	4.6796	2.054551
8,000,001 to 9,000,000		2	17,135,904.13	2.25%	11	4.8977	2.645710	2.26 to 2.50	1	1,011,532.40	0.13%	9	4.6900	2.348400
9,000,001 to 10,000,000		1	9,751,011.41	1.28%	11	5.2200	1.344000	2.51 to 2.75	1	4,662,616.31	0.61%	9	4.7500	2.587300
10,000,001 to 15,000,000		8	90,836,204.42	11.92%	10	4.7634	1.812235	3.76 to 3.00	2	26,180,591.65	3.44%	9	4.6767	2.828604
15,000,001 to 20,000,000		4	74,828,488.06	9.82%	10	4.7723	0.211867	3.01 or greater	6	30,253,916.92	3.97%	10	4.6185	3.503305
20,000,001 to 30,000,000		2	46,670,370.18	6.12%	10	4.5847	1.989106	Totals	88	762,091,059.51	100.00%	10	4.7467	1.554839
30,000,001 to 50,000,000		1	42,277,785.28	5.55%	9	5.4500	1.682300
	50,000,001 or greater	3	177,918,208.18	23.35%	10	4.5111	1.675073
	Totals	88	762,091,059.51	100.00%	10	4.7467	1.554839
(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.




© 2021 Computershare. All rights reserved. Confidential.														Page 8 of 32


			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	30	148,625,901.73	19.50%	9	4.6977	NAP	Tennessee	2	5,681,343.73	0.75%	10	4.6298	2.331964
Alabama	2	10,859,121.32	1.42%	8	5.1339	1.159745	Texas	8	46,982,862.06	6.16%	10	4.8622	1.726984
Arizona	1	6,038,072.73	0.79%	10	4.6900	1.563700	Utah	1	2,450,000.00	0.32%	9	4.6590	2.822500
Arkansas	1	17,131,531.27	2.25%	10	4.7800	(0.536100)	Washington	1	3,745,290.71	0.49%	11	5.1320	1.723500
California	8	65,191,266.26	8.55%	10	4.6057	1.488586	Wisconsin	1	53,418,208.18	7.01%	10	4.8000	1.435900
Colorado	1	6,925,620.04	0.91%	9	5.4390	1.012300	Totals	119	762,091,059.51	100.00%	10	4.7467	1.554839
Connecticut	1	21,820,370.18	2.86%	11	4.5000	1.040000
									Property Type³
Delaware	2	21,377,587.09	2.81%	11	5.0544	1.500508
Florida	2	12,294,595.49	1.61%	10	5.0914	1.898320		# Of	Scheduled	% Of			Weighted Avg
							Property Type				WAM²	WAC
Georgia	4	74,300,781.86	9.75%	10	4.7781	1.768057		Properties	Balance	Agg. Bal.			DSCR¹
Illinois	4	2,675,000.00	0.35%	9	4.6590	2.822500	Defeased	30	148,625,901.73	19.50%	9	4.6977	NAP
Indiana	9	53,040,329.09	6.96%	9	5.3932	1.632810	Industrial	3	64,702,692.70	8.49%	9	4.8269	1.524746
Iowa	1	5,038,855.88	0.66%	4	4.8600	1.830200	Lodging	14	133,449,099.40	17.51%	10	5.1655	1.611620
Kansas	1	19,242,457.08	2.52%	11	4.7310	1.101800	Mixed Use	3	26,733,986.90	3.51%	10	5.0919	1.547133
Louisiana	3	2,460,000.00	0.32%	9	4.6590	2.822500	Multi-Family	16	64,347,231.90	8.44%	11	4.3122	1.528957
Maryland	1	6,245,628.64	0.82%	9	5.0300	2.038200	Office	9	54,442,584.82	7.14%	10	4.6423	0.593528
Massachusetts	1	1,323,408.44	0.17%	6	5.2100	0.962500	Retail	39	243,082,956.24	31.90%	10	4.6324	1.633490
Michigan	4	19,035,995.15	2.50%	11	4.5778	1.930516	Self Storage	5	26,706,605.82	3.50%	9	4.6874	2.452345
Nevada	1	4,265,351.15	0.56%	11	5.2500	1.673600	Totals	119	762,091,059.51	100.00%	10	4.7467	1.554839
New Hampshire	2	66,238,925.50	8.69%	10	4.1502	1.646569
New York	9	25,600,749.27	3.36%	11	3.9378	1.174595
North Carolina	6	10,479,923.03	1.38%	9	5.2569	1.951349
Ohio	8	27,087,583.50	3.55%	10	4.6788	2.054999
Rhode Island	1	18,454,499.71	2.42%	10	5.3200	1.317000
South Carolina	3	4,059,800.42	0.53%	7	5.0792	2.102764

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




© 2021 Computershare. All rights reserved. Confidential.													Page 9 of 32


				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	27	148,625,901.73	19.50%	9	4.6977	NAP	Defeased	27	148,625,901.73	19.50%	9	4.6977	NAP
	3.750% or less	4	13,883,590.66	1.82%	11	3.6028	1.222924	12 months or less	0	0.00	0.00%	0	0.0000	0.000000
	3.751% to 4.000%	3	4,908,980.43	0.64%	9	3.8278	0.568587	13 months to 24 months	0	0.00	0.00%	0	0.0000	0.000000
	4.001% to 4.250%	2	61,226,178.32	8.03%	10	4.0396	1.710336	25 months to 36 months	0	0.00	0.00%	0	0.0000	0.000000
	4.251% to 4.500%	6	61,748,837.78	8.10%	10	4.4263	1.160312	37 months to 48 months	0	0.00	0.00%	0	0.0000	0.000000
	4.501% to 4.750%	12	164,977,923.32	21.65%	10	4.6767	1.896162	49 months or greater	61	613,465,157.78	80.50%	10	4.7586	1.545891
	4.751% to 5.000%	13	155,306,245.70	20.38%	10	4.8521	1.356651	Totals	88	762,091,059.51	100.00%	10	4.7467	1.554839
	5.001% to 5.250%	11	56,185,939.44	7.37%	10	5.1602	1.513975
	5.251% to 5.500%	8	88,598,906.11	11.63%	9	5.3855	1.503149
	5.501% to 5.750%	2	6,628,556.02	0.87%	9	5.6658	1.576879
	5.751% or greater	0	0.00	0.00%	0	0.0000	0.000000
	Totals	88	762,091,059.51	100.00%	10	4.7467	1.554839
(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.




© 2021 Computershare. All rights reserved. Confidential.														Page 10 of 32


				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	27	148,625,901.73	19.50%	9	4.6977	NAP	Defeased	27	148,625,901.73	19.50%	9	4.6977	NAP
	60 months or less	61	613,465,157.78	80.50%	10	4.7586	1.545891	Interest Only	7	184,050,000.00	24.15%	10	4.4107	1.695310
	61 months or greater	0	0.00	0.00%	0	0.0000	0.000000	300 months or less	54	429,415,157.78	56.35%	10	4.9077	1.481848
	Totals	88	762,091,059.51	100.00%	10	4.7467	1.554839	301 months to 360 months	0	0.00	0.00%	0	0.0000	0.000000
								361 months or greater	0	0.00	0.00%	0	0.0000	0.000000
								Totals	88	762,091,059.51	100.00%	10	4.7467	1.554839
(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.




© 2021 Computershare. All rights reserved. Confidential.														Page 11 of 32


				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	27	148,625,901.73	19.50%	9	4.6977	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	533,952,981.98	70.06%	10	4.7719	1.658472
	13 to 24 months	8	59,831,497.77	7.85%	11	4.4814	0.615802
	25 months or greater	2	19,680,678.03	2.58%	10	5.2390	1.319056
	Totals	88	762,091,059.51	100.00%	10	4.7467	1.554839
(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.




© 2021 Computershare. All rights reserved. Confidential.												Page 12 of 32


						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	300571532	RT	Athens	GA	Actual/360	4.710%	261,601.25	0.00	0.00	N/A	06/06/26	--	64,500,000.00	64,500,000.00	08/06/25
2	883100584	RT	Salem	NH	Actual/360	4.040%	208,733.33	0.00	0.00	N/A	06/01/26	--	60,000,000.00	60,000,000.00	08/01/25
3	300571529	IN	Oconomowoc	WI	Actual/360	4.800%	221,171.41	91,004.48	0.00	N/A	06/06/26	--	53,509,212.66	53,418,208.18	08/06/25
4	300571518	LO	Indianapolis	IN	Actual/360	5.450%	199,026.65	130,970.11	0.00	N/A	05/06/26	--	42,408,755.39	42,277,785.28	08/06/25
5	883100589	RT	Jonesboro	AR	Actual/360	4.780%	0.00	0.00	0.00	N/A	06/06/26	--	17,131,531.27	17,131,531.27	03/06/23
7	310935079	RT	Napa	CA	Actual/360	4.240%	85,669.32	23,463,904.25	0.00	N/A	07/11/26	--	23,463,904.25	0.00	08/11/25
8	470099540	MF	New Haven	CT	Actual/360	4.500%	84,728.24	44,983.20	0.00	N/A	07/01/26	--	21,865,353.38	21,820,370.18	08/01/25
9	306230009	LO	Overland Park	KS	Actual/360	4.731%	78,651.29	63,604.98	0.00	N/A	07/06/26	--	19,306,062.06	19,242,457.08	01/06/21
10	306230010	Various Various		Various	Actual/360	4.659%	99,696.13	0.00	0.00	N/A	05/06/26	--	24,850,000.00	24,850,000.00	08/06/25
11	300571545	SS	Virginia Beach	VA	Actual/360	4.810%	91,297.64	37,183.40	0.00	N/A	04/06/26	--	22,042,217.38	22,005,033.98	08/06/25
12	310934662	RT	Sylmar	CA	Actual/360	4.100%	72,254.82	41,780.00	0.00	N/A	07/11/26	04/11/26	20,465,567.16	20,423,787.16	08/11/25
13	300571530	MU	Providence	RI	Actual/360	5.320%	84,708.59	36,340.45	0.00	N/A	06/06/26	--	18,490,840.16	18,454,499.71	01/06/24
14	310935927	OF	Burbank	CA	Actual/360	4.300%	74,055.56	0.00	0.00	N/A	06/11/26	--	20,000,000.00	20,000,000.00	08/11/25
15	883100590	IN	Plymouth	MN	Actual/360	4.250%	57,902.72	29,416.61	0.00	N/A	04/06/26	--	15,821,616.19	15,792,199.58	08/06/25
16	300571541	RT	Middletown	DE	Actual/360	4.970%	61,891.98	23,706.36	0.00	N/A	07/06/26	--	14,461,682.69	14,437,976.33	08/06/25
18	300571527	OF	Stafford	TX	Actual/360	5.100%	47,891.75	34,768.60	0.00	N/A	06/06/26	--	10,905,141.20	10,870,372.60	08/06/25
19	416000235	RT	Austin	TX	Actual/360	4.850%	52,258.88	20,958.36	0.00	N/A	07/01/26	--	12,512,933.45	12,491,975.09	08/01/25
21	330933943	OF	Sacramento	CA	Actual/360	4.607%	43,589.21	22,647.20	0.00	N/A	04/11/26	--	10,987,568.57	10,964,921.37	08/11/25
22	306230022	SS	Various	Various	Actual/360	4.610%	41,216.92	22,784.38	0.00	N/A	06/11/26	--	10,382,822.80	10,360,038.42	08/11/25
23	306230023	LO	Madeira Beach	FL	Actual/360	5.320%	48,202.44	20,809.43	0.00	N/A	05/11/26	--	10,521,997.92	10,501,188.49	08/11/25
24	306230024	OF	Emeryville	CA	Actual/360	4.353%	38,274.92	23,279.37	0.00	N/A	06/06/26	03/06/26	10,210,019.45	10,186,740.08	08/06/25
25	306230025	RT	Fort Worth	TX	Actual/360	4.780%	41,778.52	21,559.79	0.00	N/A	07/06/26	--	10,149,998.99	10,128,439.20	08/06/25
26	306230026	Various Various		IN	Actual/360	5.220%	43,917.87	19,372.04	0.00	N/A	07/11/26	--	9,770,383.45	9,751,011.41	08/11/25
27	330934722	SS	Pasadena	CA	Actual/360	4.499%	44,552.60	0.00	0.00	N/A	05/11/26	--	11,500,000.00	11,500,000.00	08/11/25
28	300571526	SS	Various	IL	Actual/360	4.900%	41,934.37	16,604.79	0.00	N/A	03/06/26	--	9,938,361.92	9,921,757.13	08/06/25
29	300571544	RT	Holland	MI	Actual/360	4.610%	40,085.56	15,344.59	0.00	N/A	07/06/26	--	10,097,826.00	10,082,481.41	08/06/25
30	306230030	LO	Carlsbad	CA	Actual/360	4.947%	37,350.46	18,145.77	0.00	N/A	07/06/26	--	8,767,000.09	8,748,854.32	08/06/25
31	306230031	LO	Norco	CA	Actual/360	4.846%	35,070.27	17,672.85	0.00	N/A	07/06/26	--	8,404,722.66	8,387,049.81	08/06/25




© 2021 Computershare. All rights reserved. Confidential.															Page 13 of 32


						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
33	883100580	LO	Lake Mary	FL	Actual/360	5.300%	34,900.32	15,077.10	0.00	N/A	06/06/26	--	7,647,056.28	7,631,979.18	08/06/25
34	306230034	RT	Various	Various	Actual/360	5.210%	33,992.10	14,384.03	0.00	N/A	02/01/26	--	7,576,717.97	7,562,333.94	08/01/25
35	300571539	LO	Lima	OH	Actual/360	4.950%	31,622.51	15,349.25	0.00	N/A	07/06/26	--	7,418,770.29	7,403,421.04	06/06/25
36	883100581	OF	Glendale	AZ	Actual/360	5.036%	32,122.42	12,077.54	0.00	N/A	06/06/26	03/06/26	7,407,357.23	7,395,279.69	08/06/25
37	300571533	LO	Newark	DE	Actual/360	5.230%	31,315.74	13,863.44	0.00	N/A	06/06/26	--	6,953,474.20	6,939,610.76	08/06/25
38	883100576	LO	Colorado Springs	CO	Actual/360	5.439%	32,499.78	13,463.59	0.00	N/A	05/06/26	--	6,939,083.63	6,925,620.04	08/06/25
39	600932664	MU	Columbus	OH	Actual/360	4.570%	26,424.53	11,889.45	0.00	N/A	06/11/26	--	6,714,781.64	6,702,892.19	08/11/25
40	300571524	LO	Mobile	AL	Actual/360	5.000%	25,964.37	17,879.88	0.00	N/A	05/06/26	--	6,030,433.80	6,012,553.92	08/06/25
41	410933626	IN	Frederick	MD	Actual/360	5.030%	27,108.37	12,956.91	0.00	N/A	05/11/26	--	6,258,585.55	6,245,628.64	08/11/25
43	600934674	OF	Phoenix	AZ	Actual/360	4.690%	24,438.41	13,119.27	0.00	N/A	06/11/26	--	6,051,192.00	6,038,072.73	08/11/25
44	306230044	LO	Kennesaw	GA	Actual/360	4.936%	20,650.63	15,651.76	0.00	N/A	07/06/26	--	4,858,956.69	4,843,304.93	08/06/25
45	300571536	MF	Syracuse	NY	Actual/360	4.850%	23,351.71	9,365.18	0.00	N/A	07/06/26	--	5,591,365.04	5,581,999.86	08/06/25
46	610932178	IN	Bettendorf	IA	Actual/360	4.860%	21,134.03	11,092.16	0.00	N/A	12/11/25	--	5,049,948.04	5,038,855.88	08/11/25
47	883100534	LO	Dearborn	MI	Actual/360	4.992%	19,810.59	4,608,542.58	0.00	N/A	10/06/25	08/06/25	4,608,542.58	0.00	08/06/25
48	306230048	MF	Taylor	MI	Actual/360	4.620%	19,880.79	10,949.63	0.00	N/A	06/06/26	--	4,997,266.04	4,986,316.41	08/06/25
49	300571538	SS	Avon	CO	Actual/360	4.810%	22,133.89	9,014.62	0.00	N/A	04/06/26	--	5,343,840.97	5,334,826.35	08/06/25
50	883100571	SS	Theodore	AL	Actual/360	5.300%	22,163.77	9,766.25	0.00	N/A	03/06/26	--	4,856,333.65	4,846,567.40	08/06/25
51	410934669	SS	Antioch	CA	Actual/360	4.540%	21,892.89	0.00	0.00	N/A	05/11/26	02/11/26	5,600,000.00	5,600,000.00	08/11/25
52	600933088	LO	Orlando	FL	Actual/360	4.750%	19,112.71	10,099.54	0.00	N/A	05/11/26	--	4,672,715.85	4,662,616.31	08/11/25
53	470099730	MF	Bronx	NY	Actual/360	3.540%	13,486.59	11,333.84	0.00	N/A	06/01/26	--	4,424,250.26	4,412,916.42	08/01/25
55	306230055	MF	Kettering	OH	Actual/360	4.430%	17,056.96	10,079.91	0.00	N/A	06/06/26	--	4,471,350.18	4,461,270.27	08/06/25
56	470097850	MF	New York	NY	Actual/360	3.730%	13,687.43	10,566.60	0.00	N/A	07/01/26	--	4,261,416.24	4,250,849.64	08/01/25
57	470100250	MF	Eastchester	NY	Actual/360	3.520%	12,215.73	10,292.36	0.00	N/A	07/01/26	--	4,030,116.96	4,019,824.60	08/01/25
58	306230058	RT	Columbus	OH	Actual/360	4.560%	18,345.32	7,167.51	0.00	N/A	07/01/26	--	4,671,982.29	4,664,814.78	08/01/25
60	310932946	RT	Various	Various	Actual/360	5.300%	20,614.80	7,150.43	0.00	N/A	03/11/26	--	4,516,938.26	4,509,787.83	07/11/25
62	300571547	MF	Baton Rouge	LA	Actual/360	4.720%	17,487.54	7,984.65	0.00	N/A	03/06/26	--	4,302,565.45	4,294,580.80	08/06/25
63	883100551	MF	Champaign	IL	Actual/360	5.170%	18,234.13	4,095,768.26	0.00	N/A	12/06/25	08/06/25	4,095,768.26	0.00	08/06/25
64	300571542	RT	Henderson	NV	Actual/360	5.250%	19,315.45	7,190.33	0.00	N/A	07/06/26	--	4,272,541.48	4,265,351.15	08/06/25




© 2021 Computershare. All rights reserved. Confidential.															Page 14 of 32


						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
65	306230065	LO	Sequim	WA	Actual/360	5.132%	16,598.33	10,647.77	0.00	N/A	07/06/26	--	3,755,938.48	3,745,290.71	08/06/25
66	300571535	LO	Sylva	NC	Actual/360	5.600%	17,972.86	6,999.58	0.00	N/A	06/06/26	--	3,727,090.98	3,720,091.40	08/06/25
68	300571525	SS	Maricopa	AZ	Actual/360	4.850%	14,227.05	6,221.01	0.00	N/A	05/06/26	01/06/26	3,406,543.04	3,400,322.03	08/06/25
69	410934645	RT	Billings	MT	Actual/360	4.690%	12,984.37	5,996.50	0.00	N/A	06/11/26	03/11/26	3,215,058.38	3,209,061.88	08/11/25
70	306230070	MF	Wayne	MI	Actual/360	4.448%	11,106.27	6,519.53	0.00	N/A	06/06/26	--	2,899,707.32	2,893,187.79	08/06/25
71	416000232	LO	Smyrna	GA	Actual/360	5.750%	14,427.74	5,413.74	0.00	N/A	04/01/26	--	2,913,878.36	2,908,464.62	08/01/25
72	410933850	RT	Terre Haute	IN	Actual/360	4.690%	10,208.72	8,491.45	0.00	N/A	05/11/26	02/11/26	2,527,779.10	2,519,287.65	08/11/25
73	300571534	SS	Kingsport	TN	Actual/360	4.820%	12,247.80	5,000.90	0.00	N/A	03/06/26	--	2,950,881.28	2,945,880.38	08/06/25
74	410934070	MH	Carleton	MI	Actual/360	4.750%	11,006.87	5,816.26	0.00	N/A	05/11/26	02/11/26	2,690,983.13	2,685,166.87	08/11/25
76	306230076	MH	Grand Rapids	MI	Actual/360	4.930%	11,446.81	4,829.30	0.00	N/A	06/11/26	--	2,696,364.04	2,691,534.74	08/11/25
77	306230077	MH	West Palm Beach	FL	Actual/360	5.330%	10,495.46	4,548.11	0.00	N/A	04/01/26	--	2,286,731.34	2,282,183.23	08/01/25
78	300571543	RT	Temecula	CA	Actual/360	5.280%	9,673.45	4,178.13	0.00	N/A	07/06/26	--	2,127,592.23	2,123,414.10	08/06/25
79	306230079	RT	Rockmart	GA	Actual/360	5.170%	9,140.36	4,103.31	0.00	N/A	07/11/26	--	2,053,115.62	2,049,012.31	08/11/25
80	410933875	RT	Riverside	CA	Actual/360	5.050%	8,237.75	3,909.59	0.00	N/A	05/11/26	--	1,894,341.25	1,890,431.66	08/11/25
81	306230081	MF	Wilson	NC	Actual/360	5.270%	8,317.73	3,631.11	0.00	N/A	06/11/26	--	1,832,883.68	1,829,252.57	08/11/25
83	416000233	MF	Clinton Township	MI	Actual/360	5.550%	7,955.96	5,002.66	0.00	N/A	07/01/26	--	1,664,716.22	1,659,713.56	08/01/25
84	410934111	MF	Clute	TX	Actual/360	5.000%	7,257.37	3,505.90	0.00	N/A	05/11/26	--	1,685,581.77	1,682,075.87	08/11/25
85	470099750	MF	Yonkers	NY	Actual/360	3.840%	6,613.33	0.00	0.00	N/A	06/01/26	--	2,000,000.00	2,000,000.00	08/01/25
86	306230086	MH	New Caney	TX	Actual/360	4.900%	6,904.95	3,178.86	0.00	N/A	06/11/26	--	1,636,459.89	1,633,281.03	08/11/25
87	470099100	MF	Flushing	NY	Actual/360	3.810%	5,059.99	3,804.02	0.00	N/A	06/01/26	--	1,542,286.73	1,538,482.71	08/01/25
88	410932977	MU	South San Francisco	CA	Actual/360	4.640%	6,313.25	3,472.47	0.00	N/A	05/11/26	--	1,580,067.47	1,576,595.00	08/11/25
89	600933722	MH	Flat Rock	NC	Actual/360	4.760%	6,171.02	3,229.48	0.00	N/A	06/11/26	03/11/26	1,505,534.01	1,502,304.53	08/11/25
90	410932709	RT	Mission	TX	Actual/360	5.250%	6,957.24	2,623.49	0.00	N/A	05/11/26	--	1,538,928.10	1,536,304.61	08/11/25
91	306230091	MH	Decatur	AL	Actual/360	5.950%	7,520.80	2,616.98	0.00	N/A	05/11/26	--	1,467,870.19	1,465,253.21	08/11/25
92	470099000	MF	Great Neck	NY	Actual/360	3.830%	4,531.25	3,419.09	0.00	N/A	04/01/26	--	1,373,916.81	1,370,497.72	08/01/25
93	306230093	MH	Houston	TX	Actual/360	5.440%	6,381.68	2,642.80	0.00	N/A	05/11/26	--	1,362,313.15	1,359,670.35	08/11/25
94	306230094	MH	Houston	TX	Actual/360	5.440%	6,381.68	2,642.80	0.00	N/A	05/11/26	--	1,362,313.15	1,359,670.35	08/11/25
95	883100558	RT	Columbia	SC	Actual/360	5.007%	5,749.23	2,846.76	0.00	N/A	01/06/26	--	1,333,438.41	1,330,591.65	08/06/25




© 2021 Computershare. All rights reserved. Confidential.															Page 15 of 32

Mortgage Loan Detail (Part 1)

Interest

Original

Adjusted

Beginning

Ending

Paid

Prop

Accrual

Gross

Scheduled

Principal

Anticipated Maturity

Maturity

Scheduled

Through

Pros ID

Loan ID

Type

City

State

Type

Rate

Interest

Principal

Adjustments Repay Date

Date

Balance

Date

306230096

Bradenton

Actual/360

5.080%

5,879.05

2,517.63

0.00

N/A

07/11/26

1,343,954.39

1,341,436.76

08/11/25

306230097

Cleveland

Actual/360

5.010%

5,574.35

2,648.37

0.00

N/A

07/11/26

1,292,102.48

1,289,454.11

08/11/25

470095550

Port Chester

Actual/360

4.020%

4,254.74

2,923.80

0.00

N/A

07/01/26

1,229,102.12

1,226,178.32

08/01/25

600933864

Chattanooga

Actual/360

5.090%

5,101.26

2,387.04

0.00

N/A

05/11/26

02/11/26

1,163,860.05

1,161,473.01

08/11/25

100

410933845

Terre Haute

Actual/360

4.690%

4,098.96

3,409.44

0.00

N/A

05/11/26

1,014,941.84

1,011,532.40

08/11/25

101

306230101

Oak Park

Actual/360

4.430%

4,106.31

2,426.64

0.00

N/A

06/06/26

1,076,436.18

1,074,009.54

08/06/25

102

470100450

New York

Actual/360

3.660%

3,782.00

0.00

N/A

07/01/26

1,200,000.00

07/01/25

Totals

3,173,162.20

33,350,521.60

0.00

795,441,581.11

762,091,059.51

1 Property Type Codes

HC - Health Care

MU - Mixed Use

WH - Warehouse

MF - Multi-Family

SS - Self Storage

LO - Lodging

RT - Retail

SF - Single Family Rental

98 - Other

IN - Industrial

OF - Office

MH - Mobile Home Park

SE - Securities

CH - Cooperative Housing

ZZ - Missing Information/Undefined

Page 16 of 32


					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	5,588,097.47	1,434,662.76	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
2	19,140,013.07	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
3	6,916,115.00	3,458,058.00	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
4	7,678,906.88	7,394,235.43	07/01/24	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
5	(442,258.00)	(224,441.76)	01/01/24	06/30/24	02/11/22	16,320,840.08	461,815.30	0.00	0.00	0.00	0.00
7	2,574,541.52	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
8	1,621,317.82	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
9	1,880,990.44	0.00	--	--	08/07/24	3,696,711.34	430,573.07	127,022.02	7,388,685.51	0.00	0.00
10	3,406,191.00	857,946.00	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
11	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
12	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
13	1,965,535.00	0.00	--	--	02/11/25	3,387,750.83	76,525.06	105,361.92	2,221,895.56	0.00	0.00
14	(3,248,953.00)	(808,114.00)	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
15	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
16	1,499,344.12	368,446.13	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
18	1,876,789.52	386,249.64	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
19	1,727,699.36	395,953.80	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
21	1,216,134.37	381,055.97	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
22	1,690,782.64	779,119.43	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
23	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
24	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
25	1,386,237.92	783,578.71	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
26	1,233,550.53	280,538.04	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
27	1,706,439.09	436,486.41	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
28	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
29	1,126,951.48	274,580.49	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
30	2,336,599.28	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
31	1,473,102.55	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00




© 2021 Computershare. All rights reserved. Confidential.													Page 17 of 32


					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
33	961,942.00	1,072,753.48	04/01/24	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
34	655,739.48	313,890.90	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
35	712,497.78	478,691.11	07/01/23	06/30/24	03/11/25	123,219.58	0.00	46,898.72	93,880.60	0.00	0.00
36	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
37	1,022,350.57	1,063,278.61	04/01/24	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
38	1,104,724.09	781,223.34	05/01/24	04/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
39	870,279.45	192,045.00	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
40	673,503.82	0.00	--	--	--	0.00	4,991.86	0.00	0.00	0.00	0.00
41	1,043,229.65	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
43	830,449.00	596,050.85	01/01/24	09/30/24	--	0.00	0.00	0.00	0.00	0.00	0.00
44	563,612.73	661,948.08	07/01/24	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
45	640,902.10	160,388.44	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
46	764,990.85	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
47	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
48	1,087,166.37	166,370.30	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
49	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
50	638,878.48	131,144.62	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
51	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
52	1,066,401.73	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
53	175,989.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
55	1,314,316.32	351,707.00	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
56	440,058.41	0.00	--	--	--	0.00	0.00	0.00	0.00	34,667.68	0.00
57	551,115.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
58	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
60	457,768.00	211,663.76	01/01/25	06/30/25	--	0.00	0.00	55,215.64	55,215.64	0.00	0.00
62	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
63	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
64	584,568.18	138,495.36	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00




© 2021 Computershare. All rights reserved. Confidential.													Page 18 of 32


					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
65	635,860.07	664,634.88	04/01/24	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
66	610,196.34	630,765.43	04/01/24	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
68	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
69	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
70	682,291.27	173,097.75	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
71	354,116.70	353,447.90	04/01/24	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
72	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
73	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
74	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
76	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
77	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
78	301,170.25	159,265.71	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
79	258,318.52	59,219.68	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
80	277,321.60	149,927.96	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
81	382,159.03	158,516.24	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
83	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
84	144,123.77	183,707.57	01/01/24	09/30/24	--	0.00	0.00	0.00	0.00	0.00	0.00
85	99,815.51	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
86	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
87	(36,221.00)	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
88	623,314.16	328,723.69	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
89	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
90	228,909.08	118,146.16	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
91	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
92	125,673.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
93	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
94	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
95	305,760.00	76,440.00	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00




© 2021 Computershare. All rights reserved. Confidential.													Page 19 of 32


					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
96	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
97	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
98	116,299.94	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
99	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
100	267,205.30	62,976.74	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
101	255,911.80	71,363.14	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
102	19,531.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
Totals	86,166,367.41	25,708,238.75				23,528,521.83	973,905.29	334,498.30	9,759,677.31	34,667.68	0.00




© 2021 Computershare. All rights reserved. Confidential.													Page 20 of 32


		Principal Prepayment Detail
			Unscheduled Principal	Prepayment Penalties
Pros ID	Loan Number	Amount	Prepayment / Liquidation Code	Prepayment Premium Amount	Yield Maintenance Amount
7	310935079	23,423,049.75	Payoff w/ penalty	234,639.04	0.00
Totals		23,423,049.75		234,639.04	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 21 of 32

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

Amount

Wells Fargo Commercial Mortgage Trust 2016-C35 10-D