content: ABN AMRO
  LaSalle National Bank
  
  Administrator:
    Mary Collier  (800) 246-5761
    135 S. LaSalle Street   Suite 1740
    Chicago, IL   60603
  
  ^Nomura Asset Securities Corporation
  ^Amresco Management, Inc. as Servicer
  ^Commercial Mortgage Pass-Through Certificates
  ^Series 1996-MD V
  
  ^ABN AMRO Acct: 67-7504-32-6
  
  Statement Date:  06/13/96
  Payment Date:    06/13/96
  Prior Payment:   NA
  Record Date:     06/10/96
  
  WAC:                     8.690600%
  WAMM:                         280
  
  ^Upper Tier
        Original                          Opening           Principal 
  Class Face Value (1)                    Balance           Payment
  CUSIP Per $1000                         Per $1000         Per $1000
  A-1A               150,000,000.00       149,207,434.86        367,864.06
  655356HM8             1000.000000   0       994.716232          2.452427
  A-1B               352,001,941.00       352,001,941.00              0.00
  6555356HN6            1000.000000   0      1000.000000          0.000000
  A-1C                 7,492,566.00         7,492,566.00              0.00
  655356HP1             1000.000000   0      1000.000000          0.000000
  CS-1               150,000,000.00 N     149,207,434.86              0.00
  655356JD6             1000.000000   0       994.716232          0.000000
  CS-2               516,838,397.00 N     516,838,397.00              0.00
  655356HU0,U65537B     1000.000000   0      1000.000000          0.000000
  A-2                 44,955,397.00        44,955,397.00              0.00
  655356HQ9             1000.000000   0      1000.000000          0.000000
  A-3                 52,447,964.00        52,447,964.00              0.00
  655356HR7             1000.000000   0      1000.000000          0.000000
  A-4                 48,701,680.00        48,701,680.00              0.00
  655356HS5             1000.000000   0      1000.000000          0.000000
  A-5                 11,238,849.00        11,238,849.00              0.00
  655356HT3             1000.000000   0      1000.000000          0.000000
  S-1                 24,435,948.00        24,435,948.00              0.00
  655356HV8,U65537C     1000.000000   0      1000.000000          0.000000
  B-1                 48,701,680.00        48,701,680.00              0.00
  655356HW6,U65537C     1000.000000   0      1000.000000          0.000000
  B-2                 33,715,552.00        33,715,552.00              0.00
  655356HX4,U65537C     1000.000000   0      1000.000000          0.000000
  B-2H                     1,000.66             1,000.66              0.00
  655356HY2             1000.000000   0      1000.000000          0.000000
  R                            0.00                 0.00              0.00
  655356JB0             1000.000000   0         0.000000          0.000000
                     773,692,577.66   0   772,900,012.52        367,864.06
  
              Principal        Negative         Closing           Interest
  Class      Adj. or Loss     Amortization     Balance           Payment
  CUSIP      Per $1000        Per $1000        Per $1000         Per $1000
  
  A-1A           0.00             0.00    148,839,570.80        879,080.47
  655356HM8  0.000000         0.000000        992.263805          5.860536
  A-1B           0.00             0.00    352,001,941.00      2,088,544.85
  6555356HN6 0.000000         0.000000       1000.000000          5.933333
  A-1C           0.00             0.00      7,492,566.00         44,455.89
  655356HP1  0.000000         0.000000       1000.000000          5.933333
  CS-1           0.00             0.00    148,839,570.80        193,721.14
  655356JD6  0.000000         0.000000        992.263805          1.291474
  CS-2           0.00             0.00    516,838,397.00        538,304.28
  655356HU0,665537B 0.000000        0.000000       1000.000000          1.041533
  A-2            0.00             0.00     44,955,397.00        288,763.55
  655356HQ9  0.000000         0.000000       1000.000000          6.423334
  A-3            0.00             0.00     52,447,964.00        346,069.20
  655356HR7  0.000000         0.000000       1000.000000          6.598334
  A-4            0.00             0.00     48,701,680.00        331,090.31
  655356HS5  0.000000         0.000000       1000.000000          6.798334
  A-5            0.00             0.00     11,238,849.00         78,840.54
  655356HT3  0.000000         0.000000       1000.000000          7.015001
  S-1            0.00             0.00     24,435,948.00        165,792.82
  655356HV8,U65537C 0.000000        0.000000       1000.000000          6.784792
  B-1            0.00             0.00     48,701,680.00        350,165.13
  655356HW6,U65537C 0.000000        0.000000       1000.000000          7.190001
  B-2            0.00             0.00     33,715,552.00        242,414.85
  655356HX4,U65537C 0.000000        0.000000       1000.000000          7.190001
  B-2H           0.00             0.00          1,000.66              7.19
  655356HY2  0.000000         0.000000       1000.000000          7.190001
  R              0.00             0.00              0.00              0.00
  655356JB0  0.000000         0.000000          0.000000          0.000000
                 0.00             0.00    772,532,148.46      5,547,250.22
  Total P&I Payment                                                         
  5,915,114.28
  
                   Interest         Pass-Through
  Class            Adjustment       Rate (2)
  CUSIP            Per $1000        Next Rate (3)
  
  A-1A                         0.00         7.070000%
  655356HM8                0.000000         7.070000%
  A-1B                         0.00         7.120000%
  6555356HN6               0.000000         7.120000%
  A-1C                         0.00         7.120000%
  655356HP1                0.000000         7.120000%
  CS-1                         0.00         1.558001%
  655356JD6                0.000000         1.277207%
  CS-2                         0.00         1.249840%
  655356HU0,U65537B        0.000000         0.000000%
  A-2                          0.00         7.708001%
  655356HQ9                0.000000         7.427207%
  A-3                          0.00         7.918001%
  655356HR7                0.000000         7.637207%
  A-4                          0.00         8.158001%
  655356HS5                0.000000         7.877207%
  A-5                          0.00         8.418001%
  655356HT3                0.000000         8.137207%
  S-1                          0.00         8.141750%
  655356HV8,U65537C        0.000000         7.876250%
  B-1                          0.00         8.628001%
  655356HW6,U65537C        0.000000         8.347207%
  B-2                          0.00         8.628001%
  655356HX4,U65537C        0.000000         8.347207%
  B-2H                         0.00         8.628001%
  655356HY2                0.000000         8.347207%
  R                            0.00         None
  655356JB0                0.000000         0.000000%
                               0.00         0.000000%
  
  Notes:  (1) N denotes notional balance not included in total
  (2) Interest Paid minus Interest Adjustment minus Deferred
   Interest equals Accrual    (3) Estimated
  
  ^Lower Tier
          Original                          Opening           Principal
  Class   Face Value (1)                    Balance           Payment
  CUSIP   Per $1000                         Per $1000         Per $1000
  
  A-1A               150,000,000.00       149,207,434.86        367,864.06
  655356HM8             1000.000000   0       994.716232          2.452427
  A-1B               352,001,941.00       352,001,941.00              0.00
  6555356HN6            1000.000000   0      1000.000000          0.000000
  A-1C                 7,492,566.00         7,492,566.00              0.00
  655356HP1             1000.000000   0      1000.000000          0.000000
  CS-1               150,000,000.00 N     149,207,434.86              0.00
  655356JD6             1000.000000   0       994.716232          0.000000
  CS-2               516,838,397.00 N     516,838,397.00              0.00
  655356HU0,U65537B     1000.000000   0      1000.000000          0.000000
  A-2                 44,955,397.00        44,955,397.00              0.00
  655356HQ9             1000.000000   0      1000.000000          0.000000
  A-3                 52,447,964.00        52,447,964.00              0.00
  655356HR7             1000.000000   0      1000.000000          0.000000
  A-4                 48,701,680.00        48,701,680.00              0.00
  655356HS5             1000.000000   0      1000.000000          0.000000
  A-5                 11,238,849.00        11,238,849.00              0.00
  655356HT3             1000.000000   0      1000.000000          0.000000
  S-1                 24,435,948.00        24,435,948.00              0.00
  655356HV8,U65537C     1000.000000   0      1000.000000          0.000000
  B-1                 48,701,680.00        48,701,680.00              0.00
  655356HW6,U65537C     1000.000000   0      1000.000000          0.000000
  B-2                 33,715,552.00        33,715,552.00              0.00
  655356HX4,U65537C     1000.000000   0      1000.000000          0.000000
  B-2H                     1,000.66             1,000.66              0.00
  655356HY2             1000.000000   0      1000.000000          0.000000
  R                            0.00                 0.00              0.00
  655356JB0             1000.000000   0         0.000000          0.000000
                     773,692,575.66   0   772,900,012.52        367,864.06
  
                   Principal        Negative         Closing
  Class            Adj. or Loss     Amortization     Balance
  CUSIP            Per $1000        Per $1000        Per $1000
  
  A-1A                         0.00             0.00    148,839,570.80
  655356HM8                0.000000         0.000000        992.263805
  A-1B                         0.00             0.00    352,001,941.00
  6555356HN6               0.000000         0.000000       1000.000000
  A-1C                         0.00             0.00      7,492,566.00
  655356HP1                0.000000         0.000000       1000.000000
  CS-1                         0.00             0.00    148,839,570.80
  655356JD6                0.000000         0.000000        992.263805
  CS-2                         0.00             0.00    516,838,397.00
  655356HU0,U65537B        0.000000         0.000000       1000.000000
  A-2                          0.00             0.00     44,955,397.00
  655356HQ9                0.000000         0.000000       1000.000000
  A-3                          0.00             0.00     52,447,964.00
  655356HR7                0.000000         0.000000       1000.000000
  A-4                          0.00             0.00     48,701,680.00
  655356HS5                0.000000         0.000000       1000.000000
  A-5                          0.00             0.00     11,238,849.00
  655356HT3                0.000000         0.000000       1000.000000
  S-1                          0.00             0.00     24,435,948.00
  655356HV8,U65537C        0.000000         0.000000       1000.000000
  B-1                          0.00             0.00     48,701,680.00
  655356HW6,U65537C        0.000000         0.000000       1000.000000
  B-2                          0.00             0.00     33,715,552.00
  655356HX4,U65537C        0.000000         0.000000       1000.000000
  B-2H                         0.00             0.00          1,000.66
  655356HY2                0.000000         0.000000       1000.000000
  R                            0.00             0.00              0.00
  655356JB0                0.000000         0.000000          0.000000
                               0.00             0.00    772,532,148.46
  Total P&I Payment                                       5,915,114.28
  
                   Interest         Interest         Pass-Through
  Class            Payment          Adjustment       Rate (2)
  CUSIP            Per $1000        Per $1000        Next Rate (3)
  
  A-1A                   879,080.47             0.00          7.070000%
  655356HM8                5.860536         0.000000          7.070000%
  A-1B                 2,088,544.85             0.00          7.120000%
  6555356HN6               5.933333         0.000000          7.120000%
  A-1C                    44,455.89             0.00          7.120000%
  655356HP1                5.933333         0.000000          7.120000%
  CS-1                   193,721.14             0.00          1.558001%
  655356JD6                1.291474         0.000000          1.277207%
  CS-2                   538,304.28             0.00          1.249840%
  655356HU0,U65537B        1.041533         0.000000          0.000000%
  A-2                    288,763.55             0.00          7.708001%
  655356HQ9                6.423334         0.000000          7.427207%
  A-3                    346,069.20             0.00          7.918001%
  655356HR7                6.598334         0.000000          7.637207%
  A-4                    331,090.31             0.00          8.158001%
  655356HS5                6.798334         0.000000          7.877207%
  A-5                     78,840.54             0.00          8.418001%
  655356HT3                7.015001         0.000000          8.137207%
  S-1                    165,792.82             0.00          8.141750%
  655356HV8,U65537C        6.784792         0.000000          7.876250%
  B-1                    350,165.13             0.00          8.628001%
  655356HW6,U65537C        7.190001         0.000000          8.347207%
  B-2                    242,414.85             0.00          8.628001%
  655356HX4,U65537C        7.190001         0.000000          8.347207%
  B-2H                         7.19             0.00          8.628001%
  655356HY2                7.190001         0.000000          8.347207%
  R                            0.00             0.00         None
  655356JB0                0.000000         0.000000          0.000000%
                       5,547,250.22             0.00          0.000000%
  
  ^Grantor Trust Certificates
  
          Original                          Opening           Principal
  Class   Face Value (1)                    Balance           Payment
  CUSIP   Per $1000                         Per $1000         Per $1000
  V-1               0.00                    0.00              0.00
  655356HZ9    1000.000000       0         0.000000          0.000000
  V-2               0.00                    0.00              0.00
  655356JA2    1000.000000       0         0.000000          0.000000
                    0.00         0             0.00              0.00
  
            Principal        Negative         Closing           Interest
  Class     Adj. or Loss     Amortization     Balance           Payment
  CUSIP     Per $1000        Per $1000        Per $1000         Per $1000
  V-1            0.00             0.00              0.00              0.00
  655356HZ9  0.000000         0.000000          0.000000          0.000000
  V-2            0.00             0.00              0.00              0.00
  655356JA2  0.000000         0.000000          0.000000          0.000000
                 0.00             0.00              0.00              0.00
   
                   Interest         Pass-Through
  Class            Adjustment       Rate (2)
  CUSIP            Per $1000        Next Rate (3)
  V-1                          0.00         None
  655356HZ9                0.000000         0.000000%
  V-2                          0.00         None
  655356JA2                0.000000         0.000000%
                               0.00         0.000000%
  
  Amount of Available Funds allocable to principal:
  
  Principal Distrbution Amount                                                
  367,864.06
  S-1 Principal Distribution Amount                                           
  0.00
  Amount of Available Funds Allocable to Principal                            
  367,864.06
  Amount of S-1 Available Funds Allocable to Principal   
  0.00
  
  
  Advance Summary:                           Beginning         Current
                                             Unreimbursed      Period
  Servicer Property Protection Advances             0.00              0.00
  Servicer S-1 P&I Advances                         0.00              0.00
  Servicer P&I Advances                             0.00              0.00
  Trustee P&I Advances                              0.00              0.00
  Fiscal Agent P&I Advance                          0.00              0.00
  
    Total                                              0                 0
  
  
  Advance Summary:                                              Ending  
  Reimbursed                                               Unreimbursed
  Servicer Property Protection Advances        0.00              0.00
  Servicer S-1 P&I Advances                    0.00              0.00
  Servicer P&I Advances                        0.00              0.00
  Trustee P&I Advances                         0.00              0.00
  Fiscal Agent P&I Advance                     0.00              0.00
  
    Total                                      0.00              0.00
  
  Amount of Available Funds Allocable to Interest                         
  0.00
  
  Class CS-2 Components             Interest Distribution Amount
    A-1B Component                        132,704.84
    A-1C Component                          2,824.70
    A-2 Component                          10,339.74
    A-3 Component                           9,309.51
    A-4 Component                           5,722.45
    A-5 Component                             590.04
  
  Class CS-2 Components             Current Interest Shortfalls
    A-1B Component                              0.00
    A-1C Component                              0.00
    A-2 Component                               0.00
    A-3 Component                               0.00
    A-4 Component                               0.00
    A-5 Component                               0.00
  
  Prepayment Interest Shortfall                                   0.00
  S-1 Prepayment Interest Shortfall                               0.00
  Servicers Prepayment Interest Shortfall                         0.00
  S-1 Servicer Prepayement Interest Shortfall                     0.00
  
  Beginning Account Balance Contained in Reserve Accounts                 
  0.00
  
  Summary of REO Property:
  
  Appraised value of real estate acquired through foreclosure
  or grant of a deed in lieu of foreclosure                               
  0.00
  
  
  Property Name    Date of REO      Principal Balance                  
  Book Value
    0                             0.00                                0.00
    0                             0.00                                0.00
    0                             0.00                                0.00
  Totals                          0.00                                0.00
  
                   Date of Final    Amount           Aggregate Other
  Property Name    Recovery         of Proceeds      Revenues Collected
                  0                             0.00              0.00
  
                  0                             0.00              0.00
                  0                             0.00              0.00
    Totals                                      0.00              0.00
  
  
  Specially Serviced Mortgage Loans:
  
                                    Principal
  Borrower         Number           Balance
                  0                0            0.00
  
  
  
  Summary of Expenses:
  
  Current Period Servicing Fees                              53,941.98
  Current Period Trustee Fees                                 3,220.42
  Current Period Special Servicing Compensation Paid              0.00
  Additional Servicing Compensation, per Section 3.12             0.00
  
    Total                                                       57162.4
  
                                                                       
  Amount per                                                                      
  $1,000
  
  Prepayment Premiums received during the Collection Period   
  0.00
  Default Interest received during the Collection Period      
  0.00
  Net Default Interest received during the Collection Period  
  0.00
  Excess  Interest received during the Collection Period      
  0.00
  Prepayment Premiums received during the Collection Period   
  0.00
  Default Interest received during the Collection Period      
  0.00
  Net Default Interest received during the Collection Period  
  0.00
  Excess  Interest received during the Collection Period      
  0.00
  
  
  
  
             Prior            Remaining        Current           Aggregate
             Interest         Interest         Realized          Realized
  Class      Shortfall        Shortfall        Loss Allocation   Loss Alloction 
  
  A-1B           0.00             0.00              0.00              0.00
  A-1C           0.00             0.00              0.00              0.00
  CS-1           0.00             0.00              0.00              0.00
  CS-2           0.00             0.00              0.00              0.00
  A-2            0.00             0.00              0.00              0.00
  A-3            0.00             0.00              0.00              0.00
  A-4            0.00             0.00              0.00              0.00
  A-5            0.00             0.00              0.00              0.00
  S-1            0.00             0.00              0.00              0.00
  B-1            0.00             0.00              0.00              0.00
  B-2            0.00             0.00              0.00              0.00
  B-2H           0.00             0.00              0.00              0.00
  R              0.00             0.00              0.00              0.00
  Total          0.00             0.00              0.00              0.00
  
                                             Current           Cumulative
  Realized Losses on Mortgage Loans            0.00              0.00
  Realized Losses on S-1                       0.00              0.00
                                Beginning                          Ending
  Strip Component Balances:     Principal                        Principal
                                Balance                            Balance
  A-1A                  149,207,434.86                      148,839,570.80
  A-1B                  352,001,941.00                      352,001,941.00
  A-1C                    7,492,566.00                        7,492,566.00
  A-2                    44,955,397.00                       44,955,397.00
  A-3                    52,447,964.00                       52,447,964.00
  A-4                    48,701,680.00                       48,701,680.00
  A-5                    11,238,849.00                       11,238,849.00
  
  TOTAL
  Delinquency /Prepayment / Rate History Reporting
  
  Distribution     Delinq 1 Month                    Delinq 2 Months
  Date             #                Balance          #                 
  Balance
  06/13/96         0                0                 0                 0
                0.00%           0.000%             0.00%            0.000%
  05/15/96         0                0                 0                 0
                0.00%           0.000%             0.00%            0.000%
  04/15/96         0                0                 0                 0
                0.00%           0.000%             0.00%            0.000%
                   0                0                 0                 0
                0.00%           0.000%             0.00%            0.000%
                   0                0                 0                 0
                0.00%           0.000%             0.00%            0.000%
                   0                0                 0                 0
                0.00%           0.000%             0.00%            0.000%
                   0                0                 0                 0
                0.00%           0.000%             0.00%            0.000%
                   0                0                 0                 0
                0.00%           0.000%             0.00%            0.000%
                   0                0                 0                 0
                0.00%           0.000%             0.00%            0.000%
                   0                0                 0                 0
                0.00%           0.000%             0.00%            0.000%
                   0                0                 0                 0
                0.00%           0.000%             0.00%            0.000%
                   0                0                 0                 0
                0.00%           0.000%             0.00%            0.000%
                   0                0                 0                 0
                0.00%           0.000%             0.00%            0.000%
                   0                0                 0                 0
                0.00%           0.000%             0.00%            0.000%
                   0                0                 0                 0
                0.00%           0.000%             0.00%            0.000%
                   0                0                 0                 0
                0.00%           0.000%             0.00%            0.000%
  
  Distribution     Delinq 3+  Months              Foreclosure / Bankruptcy
  Date             #           Balance          #                 Balance
  06/13/96          0                0                 0                 0
                0.00%           0.000%             0.00%            0.000%
  05/15/96          0                0                 0                 0
                0.00%           0.000%             0.00%            0.000%
  04/15/96          0                0                 0                 0
                0.00%           0.000%             0.00%            0.000%
                    0                0                 0                 0
                0.00%           0.000%             0.00%            0.000%
                    0                0                 0                 0
                0.00%           0.000%             0.00%            0.000%
                    0                0                 0                 0
                0.00%           0.000%             0.00%            0.000%
                    0                0                 0                 0
                0.00%           0.000%             0.00%            0.000%
                    0                0                 0                 0
                0.00%           0.000%             0.00%            0.000%
                    0                0                 0                 0
                0.00%           0.000%             0.00%            0.000%
                    0                0                 0                 0
                0.00%           0.000%             0.00%            0.000%
                    0                0                 0                 0
                0.00%           0.000%             0.00%            0.000%
                    0                0                 0                 0
                0.00%           0.000%             0.00%            0.000%
                    0                0                 0                 0
                0.00%           0.000%             0.00%            0.000%
                    0                0                 0                 0
                0.00%           0.000%             0.00%            0.000%
                    0                0                 0                 0
                0.00%           0.000%             0.00%            0.000%
                    0                0                 0                 0
                0.00%           0.000%             0.00%            0.000%
  
  Distribution     REO                          Modifications
  Date             #      Balance          #                 Balance
  06/13/96          0                0                 0                 0
                0.00%           0.000%             0.00%            0.000%
  05/15/96          0                0                 0                 0
                0.00%           0.000%             0.00%            0.000%
  04/15/96          0                0                 0                 0
                0.00%           0.000%             0.00%            0.000%
                    0                0                 0                 0
                0.00%           0.000%             0.00%            0.000%
                    0                0                 0                 0
                0.00%           0.000%             0.00%            0.000%
                    0                0                 0                 0
                0.00%           0.000%             0.00%            0.000%
                   0                0                 0                 0
                0.00%           0.000%             0.00%            0.000%
                    0                0                 0                 0
                0.00%           0.000%             0.00%            0.000%
                   0                0                 0                 0
               0.00%           0.000%             0.00%            0.000%
                  0                0                 0                 0
               0.00%           0.000%             0.00%            0.000%
                 0                0                 0                 0
                0.00%           0.000%             0.00%            0.000%
                 0                0                 0                 0
                0.00%           0.000%             0.00%            0.000%
                    0                0                 0                 0
                0.00%           0.000%             0.00%            0.000%
                  0                0                 0                 0
                0.00%           0.000%             0.00%            0.000%
                  0                0                 0                 0
                0.00%           0.000%             0.00%            0.000%
                0                0                 0                 0
                0.00%           0.000%             0.00%            0.000%
  
  Distribution     Prepayments                       Next Weighted Avg.
  Date             #                Balance          Coupon            
  Remit
  06/13/96         0                0           8.41029%           8.3472%
                                                   0.00%           0.000%
  05/15/96         0                0           8.41026%           8.3472%
                                                   0.00%           0.000%
  04/15/96         0                0           8.41025%           8.3472%
                                                    0.00%           0.000%
                   0                0           0.00000%           0.0000%
                               0.00%           0.000%
                   0                0           0.00000%           0.0000%
                               0.00%           0.000%
                   0                0           0.00000%           0.0000%
                               0.00%           0.000%
                   0                0           0.00000%           0.0000%
                               0.00%           0.000%
                   0                0           0.00000%           0.0000%
                               0.00%           0.000%
                   0                0           0.00000%           0.0000%
                               0.00%           0.000%
                   0                0           0.00000%           0.0000%
                               0.00%           0.000%
                   0                0           0.00000%           0.0000%
                               0.00%           0.000%
                   0                0           0.00000%           0.0000%
                               0.00%           0.000%
                   0                0           0.00000%           0.0000%
                             0.00%           0.000%
                   0                0           0.00000%           0.0000%
                               0.00%           0.000%
                   0                0           0.00000%           0.0000%
                               0.00%           0.000%
                   0                0           0.00000%           0.0000%
                               0.00%           0.000%
  Note:  Foreclosure and REO Totals are Included in the
  Appropriate Delinquency Aging Category
  
  Delinquency Loan Detail
  
                                    Paid                               
  Outstanding
  Disclosure Doc                    Thru             Current P&I       P&I
  Control #        Period           Date             Advance     Advances*
   0                0                0                 0                0
   0                0                0                 0                 0
   0                0                0                 0                 0
   0                0                0                 0                 0
   0                0                0                 0                 0
   0                0                0                 0                 0
   0                0                0                 0                 0
   0                0                0                 0                 0
   0                0                0                 0                 0
   0                0                0                 0                 0
   0                0                0                 0                 0
   0                0                0                 0                 0
   0                0                0                 0                 0
   0                0                0                 0                 0
   0                0                0                 0                 0
   0                0                0                 0                 0
   0                0                0                 0                 0
   0                0                0                 0                 0
   0                0                0                 0                 0
   0                0                0                 0                 0
   0                0                0                 0                 0
   0                0                0                 0                 0
   0                0                0                 0                 0
   0                0                0                 0                 0
   0                0                0                 0                 0
  TOTALS:           0                0                 0                 0
  
                                  Outstanding
                                  Property
  Disclosure Doc                  Protection       Advance          Loan
  Control #        Period         Advances         Description (1) Status 
  (2)
   0                0                0                 0                 0
   0                0                0                                   0
   0                0                0                                   0
   0                0                0                                   0
   0                0                0                                   0
   0                0                0                                   0
   0                0                0                                   0
   0                0                0                                   0
   0                0                0                                   0
   0                0                0                                   0
   0                0                0                                   0
   0                0                0                                   0
   0                0                0                 0                 0
   0                0                0                 0                 0
   0                0                0                 0                 0
   0                0                0                 0                 0
   0                0                0                 0                 0
   0                0                0                 0                 0
   0                0                0                 0                 0
   0                0                0                 0                 0
   0                0                0                 0                 0
   0                0                0                 0                 0
   0                0                0                 0                 0
   0                0                0                 0                 0
   0                0                0                 0                 0
  TOTALS:           0                0                 0                 0
  
                                    Special
                                    Servicer
  Disclosure Doc                    Transfer         Foreclosure
  Control #        Period           Date             Date
                  0                0                0                 0
                  0                0                0                 0
                  0                0                0                 0
                  0                0                0                 0
                  0                0                0                 0
                  0                0                0                 0
                  0                0                0                 0
                  0                0                0                 0
                  0                0                0                 0
                  0                0                0                 0
                  0                0                0                 0
                  0                0                0                 0
                  0                0                0                 0
                  0                0                0                 0
                  0                0                0                 0
                  0                0                0                 0
                  0                0                0                 0
                  0                0                0                 0
                  0                0                0                 0
                  0                0                0                 0
                  0                0                0                 0
                  0                0                0                 0
                  0                0                0                 0
                  0                0                0                 0
                  0                0                0                 0
  TOTALS:                          0                0                 0
  
  
  Disclosure Doc                    Bankruptcy       REO
  Control #        Period           Date             Date
                  0                0                0                 0
                  0                0                0                 0
                  0                0                0                 0
                  0                0                0                 0
                  0                0                0                 0
                  0                0                0                 0
                  0                0                0                 0
                  0                0                0                 0
                  0                0                0                 0
                  0                0                0                 0
                  0                0                0                 0
                  0                0                0                 0
                  0                0                0                 0
                  0                0                0                 0
                  0                0                0                 0
                  0                0                0                 0
                  0                0                0                 0
                  0                0                0                 0
                  0                0                0                 0
                  0                0                0                 0
                  0                0                0                 0
                  0                0                0                 0
                  0                0                0                 0
                  0                0                0                 0
                  0                0                0                 0
  TOTALS:                          0                0                 0
  
  
  Loan Level  Detail
                                    Spec. Servicer
  Offering CircularProperty         Transfer                     Maturity 
  Control #        Type             Date             State       Date
  
  000004000272860  Office                   0                 003/11/2028
  000004000273500  Hospitality              0                 003/11/2016
  000004000273520  Hospitality              0                 002/11/2014
  000004000273530  Industrial               0                 001/11/2026
  000004000273540  Hospitality              0                 002/11/2014
  000004000273560  Retail                   0                 003/11/2021
  000004000273570  Retail                   0                 003/11/2036
  000004000273580  Hospitality              0                 004/11/2022
  000004000273590  Retail                   0                 003/11/2026
  000004000273610  Retail-Anchored          0                 004/11/2026
  000004000273620  Hospitality              0                 010/11/2017
  
  Offering         Ending                            Scheduled
  Circular         Scheduled        Note             Principal
  Control #        Balance          Rate             Payment
  
  000004000272860       161,000,000           7.7860%                0
  000004000273500        51,794,402           9.1100%           64,722
  000004000273520        87,091,197           7.9650%          215,127
  000004000273530        40,000,000           7.2200%                0
  000004000273540        24,435,948           7.9650%                0
  000004000273560        64,843,167           8.5740%           47,544
  000004000273570        42,000,000           9.0000%                0
  000004000273580       140,000,000           8.8500%                0
  000004000273590        62,925,432           8.9100%           19,890
  000004000273610        68,442,002           9.0000%           20,581
  000004000273620        30,000,000           8.1700%                0
  
                                                     Paid
  Circular         Prepayments      Prepayment       Through
  Control #        /Liquidations    Date             Date
  
  000004000272860                  0                 06/11/96
  000004000273500                  0                 06/11/96
  000004000273520                  0                 06/11/96
  000004000273530                  0                 06/11/96
  000004000273540                  0                 06/11/96
  000004000273560                  0                 06/11/96
  000004000273570                  0                 06/11/96
  000004000273580                  0                 06/11/96
  000004000273590                  0                 06/11/96
  000004000273610                  0                 06/11/96
  000004000273620                  0                 06/11/96
  
  
                   Prepayment       Loan
  Circular         Premium          Status
  Control #        Amount           Code (*)
  
  000004000272860
  000004000273500
  000004000273520
  000004000273530
  000004000273540
  000004000273560
  000004000273570
  000004000273580
  000004000273590
  000004000273610
  000004000273620
  
  
  (*)   Legend:
  
  1)  Specially Serviced
  2) Foreclosure
  3)  Bankruptcy
  4) REO
  5) Prepay in Full
  6) DPO
  7) Foreclosure Sale
  8) Bankruptcy Sale
  9) REO Disposition
  10) Modification/Workout
metadata_documents: [{"type": "8-K", "sequence": "1", "secsgml_size_bytes": 43717}]
metadata_filer: {"company-data": {"conformed-name": "NOMURA ASSET SECURITIES COR COM MORT PASS TH CER SR 1996 MDV", "cik": "0001012439", "assigned-sic": "0000", "state-of-incorporation": "DE", "fiscal-year-end": "0331"}, "filing-values": {"form-type": "8-K", "act": "34", "file-number": "033-65944-02", "film-number": "96584919"}, "business-address": {"street1": "2 WORLD FINANCIAL CENTER", "street2": "BLDG B 21ST FL", "city": "NEW YORK", "state": "NY", "zip": "10281", "phone": "2126679300"}}
text: ABN AMRO
  LaSalle National Bank
  
  Administrator:
    Mary Collier  (800) 246-5761
    135 S. LaSalle Street   Suite 1740
    Chicago, IL   60603
  
  ^Nomura Asset Securities Corporation
  ^Amresco Management, Inc. as Servicer
  ^Commercial Mortgage Pass-Through Certificates
  ^Series 1996-MD V
  
  ^ABN AMRO Acct: 67-7504-32-6
  
  Statement Date:  06/13/96
  Payment Date:    06/13/96
  Prior Payment:   NA
  Record Date:     06/10/96
  
  WAC:                     8.690600%
  WAMM:                         280
  
  ^Upper Tier
        Original                          Opening           Principal 
  Class Face Value (1)                    Balance           Payment
  CUSIP Per $1000                         Per $1000         Per $1000
  A-1A               150,000,000.00       149,207,434.86        367,864.06
  655356HM8             1000.000000   0       994.716232          2.452427
  A-1B               352,001,941.00       352,001,941.00              0.00
  6555356HN6            1000.000000   0      1000.000000          0.000000
  A-1C                 7,492,566.00         7,492,566.00              0.00
  655356HP1             1000.000000   0      1000.000000          0.000000
  CS-1               150,000,000.00 N     149,207,434.86              0.00
  655356JD6             1000.000000   0       994.716232          0.000000
  CS-2               516,838,397.00 N     516,838,397.00              0.00
  655356HU0,U65537B     1000.000000   0      1000.000000          0.000000
  A-2                 44,955,397.00        44,955,397.00              0.00
  655356HQ9             1000.000000   0      1000.000000          0.000000
  A-3                 52,447,964.00        52,447,964.00              0.00
  655356HR7             1000.000000   0      1000.000000          0.000000
  A-4                 48,701,680.00        48,701,680.00              0.00
  655356HS5             1000.000000   0      1000.000000          0.000000
  A-5                 11,238,849.00        11,238,849.00              0.00
  655356HT3             1000.000000   0      1000.000000          0.000000
  S-1                 24,435,948.00        24,435,948.00              0.00
  655356HV8,U65537C     1000.000000   0      1000.000000          0.000000
  B-1                 48,701,680.00        48,701,680.00              0.00
  655356HW6,U65537C     1000.000000   0      1000.000000          0.000000
  B-2                 33,715,552.00        33,715,552.00              0.00
  655356HX4,U65537C     1000.000000   0      1000.000000          0.000000
  B-2H                     1,000.66             1,000.66              0.00
  655356HY2             1000.000000   0      1000.000000          0.000000
  R                            0.00                 0.00              0.00
  655356JB0             1000.000000   0         0.000000          0.000000
                     773,692,577.66   0   772,900,012.52        367,864.06
  
              Principal        Negative         Closing           Interest
  Class      Adj. or Loss     Amortization     Balance           Payment
  CUSIP      Per $1000        Per $1000        Per $1000         Per $1000
  
  A-1A           0.00             0.00    148,839,570.80        879,080.47
  655356HM8  0.000000         0.000000        992.263805          5.860536
  A-1B           0.00             0.00    352,001,941.00      2,088,544.85
  6555356HN6 0.000000         0.000000       1000.000000          5.933333
  A-1C           0.00             0.00      7,492,566.00         44,455.89
  655356HP1  0.000000         0.000000       1000.000000          5.933333
  CS-1           0.00             0.00    148,839,570.80        193,721.14
  655356JD6  0.000000         0.000000        992.263805          1.291474
  CS-2           0.00             0.00    516,838,397.00        538,304.28
  655356HU0,665537B 0.000000        0.000000       1000.000000          1.041533
  A-2            0.00             0.00     44,955,397.00        288,763.55
  655356HQ9  0.000000         0.000000       1000.000000          6.423334
  A-3            0.00             0.00     52,447,964.00        346,069.20
  655356HR7  0.000000         0.000000       1000.000000          6.598334
  A-4            0.00             0.00     48,701,680.00        331,090.31
  655356HS5  0.000000         0.000000       1000.000000          6.798334
  A-5            0.00             0.00     11,238,849.00         78,840.54
  655356HT3  0.000000         0.000000       1000.000000          7.015001
  S-1            0.00             0.00     24,435,948.00        165,792.82
  655356HV8,U65537C 0.000000        0.000000       1000.000000          6.784792
  B-1            0.00             0.00     48,701,680.00        350,165.13
  655356HW6,U65537C 0.000000        0.000000       1000.000000          7.190001
  B-2            0.00             0.00     33,715,552.00        242,414.85
  655356HX4,U65537C 0.000000        0.000000       1000.000000          7.190001
  B-2H           0.00             0.00          1,000.66              7.19
  655356HY2  0.000000         0.000000       1000.000000          7.190001
  R              0.00             0.00              0.00              0.00
  655356JB0  0.000000         0.000000          0.000000          0.000000
                 0.00             0.00    772,532,148.46      5,547,250.22
  Total P&I Payment                                                         
  5,915,114.28
  
                   Interest         Pass-Through
  Class            Adjustment       Rate (2)
  CUSIP            Per $1000        Next Rate (3)
  
  A-1A                         0.00         7.070000%
  655356HM8                0.000000         7.070000%
  A-1B                         0.00         7.120000%
  6555356HN6               0.000000         7.120000%
  A-1C                         0.00         7.120000%
  655356HP1                0.000000         7.120000%
  CS-1                         0.00         1.558001%
  655356JD6                0.000000         1.277207%
  CS-2                         0.00         1.249840%
  655356HU0,U65537B        0.000000         0.000000%
  A-2                          0.00         7.708001%
  655356HQ9                0.000000         7.427207%
  A-3                          0.00         7.918001%
  655356HR7                0.000000         7.637207%
  A-4                          0.00         8.158001%
  655356HS5                0.000000         7.877207%
  A-5                          0.00         8.418001%
  655356HT3                0.000000         8.137207%
  S-1                          0.00         8.141750%
  655356HV8,U65537C        0.000000         7.876250%
  B-1                          0.00         8.628001%
  655356HW6,U65537C        0.000000         8.347207%
  B-2                          0.00         8.628001%
  655356HX4,U65537C        0.000000         8.347207%
  B-2H                         0.00         8.628001%
  655356HY2                0.000000         8.347207%
  R                            0.00         None
  655356JB0                0.000000         0.000000%
                               0.00         0.000000%
  
  Notes:  (1) N denotes notional balance not included in total
  (2) Interest Paid minus Interest Adjustment minus Deferred
   Interest equals Accrual    (3) Estimated
  
  ^Lower Tier
          Original                          Opening           Principal
  Class   Face Value (1)                    Balance           Payment
  CUSIP   Per $1000                         Per $1000         Per $1000
  
  A-1A               150,000,000.00       149,207,434.86        367,864.06
  655356HM8             1000.000000   0       994.716232          2.452427
  A-1B               352,001,941.00       352,001,941.00              0.00
  6555356HN6            1000.000000   0      1000.000000          0.000000
  A-1C                 7,492,566.00         7,492,566.00              0.00
  655356HP1             1000.000000   0      1000.000000          0.000000
  CS-1               150,000,000.00 N     149,207,434.86              0.00
  655356JD6             1000.000000   0       994.716232          0.000000
  CS-2               516,838,397.00 N     516,838,397.00              0.00
  655356HU0,U65537B     1000.000000   0      1000.000000          0.000000
  A-2                 44,955,397.00        44,955,397.00              0.00
  655356HQ9             1000.000000   0      1000.000000          0.000000
  A-3                 52,447,964.00        52,447,964.00              0.00
  655356HR7             1000.000000   0      1000.000000          0.000000
  A-4                 48,701,680.00        48,701,680.00              0.00
  655356HS5             1000.000000   0      1000.000000          0.000000
  A-5                 11,238,849.00        11,238,849.00              0.00
  655356HT3             1000.000000   0      1000.000000          0.000000
  S-1                 24,435,948.00        24,435,948.00              0.00
  655356HV8,U65537C     1000.000000   0      1000.000000          0.000000
  B-1                 48,701,680.00        48,701,680.00              0.00
  655356HW6,U65537C     1000.000000   0      1000.000000          0.000000
  B-2                 33,715,552.00        33,715,552.00              0.00
  655356HX4,U65537C     1000.000000   0      1000.000000          0.000000
  B-2H                     1,000.66             1,000.66              0.00
  655356HY2             1000.000000   0      1000.000000          0.000000
  R                            0.00                 0.00              0.00
  655356JB0             1000.000000   0         0.000000          0.000000
                     773,692,575.66   0   772,900,012.52        367,864.06
  
                   Principal        Negative         Closing
  Class            Adj. or Loss     Amortization     Balance
  CUSIP            Per $1000        Per $1000        Per $1000
  
  A-1A                         0.00             0.00    148,839,570.80
  655356HM8                0.000000         0.000000        992.263805
  A-1B                         0.00             0.00    352,001,941.00
  6555356HN6               0.000000         0.000000       1000.000000
  A-1C                         0.00             0.00      7,492,566.00
  655356HP1                0.000000         0.000000       1000.000000
  CS-1                         0.00             0.00    148,839,570.80
  655356JD6                0.000000         0.000000        992.263805
  CS-2                         0.00             0.00    516,838,397.00
  655356HU0,U65537B        0.000000         0.000000       1000.000000
  A-2                          0.00             0.00     44,955,397.00
  655356HQ9                0.000000         0.000000       1000.000000
  A-3                          0.00             0.00     52,447,964.00
  655356HR7                0.000000         0.000000       1000.000000
  A-4                          0.00             0.00     48,701,680.00
  655356HS5                0.000000         0.000000       1000.000000
  A-5                          0.00             0.00     11,238,849.00
  655356HT3                0.000000         0.000000       1000.000000
  S-1                          0.00             0.00     24,435,948.00
  655356HV8,U65537C        0.000000         0.000000       1000.000000
  B-1                          0.00             0.00     48,701,680.00
  655356HW6,U65537C        0.000000         0.000000       1000.000000
  B-2                          0.00             0.00     33,715,552.00
  655356HX4,U65537C        0.000000         0.000000       1000.000000
  B-2H                         0.00             0.00          1,000.66
  655356HY2                0.000000         0.000000       1000.000000
  R                            0.00             0.00              0.00
  655356JB0                0.000000         0.000000          0.000000
                               0.00             0.00    772,532,148.46
  Total P&I Payment                                       5,915,114.28
  
                   Interest         Interest         Pass-Through
  Class            Payment          Adjustment       Rate (2)
  CUSIP            Per $1000        Per $1000        Next Rate (3)
  
  A-1A                   879,080.47             0.00          7.070000%
  655356HM8                5.860536         0.000000          7.070000%
  A-1B                 2,088,544.85             0.00          7.120000%
  6555356HN6               5.933333         0.000000          7.120000%
  A-1C                    44,455.89             0.00          7.120000%
  655356HP1                5.933333         0.000000          7.120000%
  CS-1                   193,721.14             0.00          1.558001%
  655356JD6                1.291474         0.000000          1.277207%
  CS-2                   538,304.28             0.00          1.249840%
  655356HU0,U65537B        1.041533         0.000000          0.000000%
  A-2                    288,763.55             0.00          7.708001%
  655356HQ9                6.423334         0.000000          7.427207%
  A-3                    346,069.20             0.00          7.918001%
  655356HR7                6.598334         0.000000          7.637207%
  A-4                    331,090.31             0.00          8.158001%
  655356HS5                6.798334         0.000000          7.877207%
  A-5                     78,840.54             0.00          8.418001%
  655356HT3                7.015001         0.000000          8.137207%
  S-1                    165,792.82             0.00          8.141750%
  655356HV8,U65537C        6.784792         0.000000          7.876250%
  B-1                    350,165.13             0.00          8.628001%
  655356HW6,U65537C        7.190001         0.000000          8.347207%
  B-2                    242,414.85             0.00          8.628001%
  655356HX4,U65537C        7.190001         0.000000          8.347207%
  B-2H                         7.19             0.00          8.628001%
  655356HY2                7.190001         0.000000          8.347207%
  R                            0.00             0.00         None
  655356JB0                0.000000         0.000000          0.000000%
                       5,547,250.22             0.00          0.000000%
  
  ^Grantor Trust Certificates
  
          Original                          Opening           Principal
  Class   Face Value (1)                    Balance           Payment
  CUSIP   Per $1000                         Per $1000         Per $1000
  V-1               0.00                    0.00              0.00
  655356HZ9    1000.000000       0         0.000000          0.000000
  V-2               0.00                    0.00              0.00
  655356JA2    1000.000000       0         0.000000          0.000000
                    0.00         0             0.00              0.00
  
            Principal        Negative         Closing           Interest
  Class     Adj. or Loss     Amortization     Balance           Payment
  CUSIP     Per $1000        Per $1000        Per $1000         Per $1000
  V-1            0.00             0.00              0.00              0.00
  655356HZ9  0.000000         0.000000          0.000000          0.000000
  V-2            0.00             0.00              0.00              0.00
  655356JA2  0.000000         0.000000          0.000000          0.000000
                 0.00             0.00              0.00              0.00
   
                   Interest         Pass-Through
  Class            Adjustment       Rate (2)
  CUSIP            Per $1000        Next Rate (3)
  V-1                          0.00         None
  655356HZ9                0.000000         0.000000%
  V-2                          0.00         None
  655356JA2                0.000000         0.000000%
                               0.00         0.000000%
  
  Amount of Available Funds allocable to principal:
  
  Principal Distrbution Amount                                                
  367,864.06
  S-1 Principal Distribution Amount                                           
  0.00
  Amount of Available Funds Allocable to Principal                            
  367,864.06
  Amount of S-1 Available Funds Allocable to Principal   
  0.00
  
  Advance Summary:                           Beginning         Current
                                             Unreimbursed      Period
  Servicer Property Protection Advances             0.00              0.00
  Servicer S-1 P&I Advances                         0.00              0.00
  Servicer P&I Advances                             0.00              0.00
  Trustee P&I Advances                              0.00              0.00
  Fiscal Agent P&I Advance                          0.00              0.00
  
    Total                                              0                 0
  
  Advance Summary:                                              Ending  
  Reimbursed                                               Unreimbursed
  Servicer Property Protection Advances        0.00              0.00
  Servicer S-1 P&I Advances                    0.00              0.00
  Servicer P&I Advances                        0.00              0.00
  Trustee P&I Advances                         0.00              0.00
  Fiscal Agent P&I Advance                     0.00              0.00
  
    Total                                      0.00              0.00
  
  Amount of Available Funds Allocable to Interest                         
  0.00
  
  Class CS-2 Components             Interest Distribution Amount
    A-1B Component                        132,704.84
    A-1C Component                          2,824.70
    A-2 Component                          10,339.74
    A-3 Component                           9,309.51
    A-4 Component                           5,722.45
    A-5 Component                             590.04
  
  Class CS-2 Components             Current Interest Shortfalls
    A-1B Component                              0.00
    A-1C Component                              0.00
    A-2 Component                               0.00
    A-3 Component                               0.00
    A-4 Component                               0.00
    A-5 Component                               0.00
  
  Prepayment Interest Shortfall                                   0.00
  S-1 Prepayment Interest Shortfall                               0.00
  Servicers Prepayment Interest Shortfall                         0.00
  S-1 Servicer Prepayement Interest Shortfall                     0.00
  
  Beginning Account Balance Contained in Reserve Accounts                 
  0.00
  
  Summary of REO Property:
  
  Appraised value of real estate acquired through foreclosure
  or grant of a deed in lieu of foreclosure                               
  0.00
  
  Property Name    Date of REO      Principal Balance                  
  Book Value
    0                             0.00                                0.00
    0                             0.00                                0.00
    0                             0.00                                0.00
  Totals                          0.00                                0.00
  
                   Date of Final    Amount           Aggregate Other
  Property Name    Recovery         of Proceeds      Revenues Collected
                  0                             0.00              0.00
  
                  0                             0.00              0.00
                  0                             0.00              0.00
    Totals                                      0.00              0.00
  
  Specially Serviced Mortgage Loans:
  
                                    Principal
  Borrower         Number           Balance
                  0                0            0.00
  
  Summary of Expenses:
  
  Current Period Servicing Fees                              53,941.98
  Current Period Trustee Fees                                 3,220.42
  Current Period Special Servicing Compensation Paid              0.00
  Additional Servicing Compensation, per Section 3.12             0.00
  
    Total                                                       57162.4
  
                                                                       
  Amount per                                                                      
  $1,000
  
  Prepayment Premiums received during the Collection Period   
  0.00
  Default Interest received during the Collection Period      
  0.00
  Net Default Interest received during the Collection Period  
  0.00
  Excess  Interest received during the Collection Period      
  0.00
  Prepayment Premiums received during the Collection Period   
  0.00
  Default Interest received during the Collection Period      
  0.00
  Net Default Interest received during the Collection Period  
  0.00
  Excess  Interest received during the Collection Period      
  0.00
  
             Prior            Remaining        Current           Aggregate
             Interest         Interest         Realized          Realized
  Class      Shortfall        Shortfall        Loss Allocation   Loss Alloction 
  
  A-1B           0.00             0.00              0.00              0.00
  A-1C           0.00             0.00              0.00              0.00
  CS-1           0.00             0.00              0.00              0.00
  CS-2           0.00             0.00              0.00              0.00
  A-2            0.00             0.00              0.00              0.00
  A-3            0.00             0.00              0.00              0.00
  A-4            0.00             0.00              0.00              0.00
  A-5            0.00             0.00              0.00              0.00
  S-1            0.00             0.00              0.00              0.00
  B-1            0.00             0.00              0.00              0.00
  B-2            0.00             0.00              0.00              0.00
  B-2H           0.00             0.00              0.00              0.00
  R              0.00             0.00              0.00              0.00
  Total          0.00             0.00              0.00              0.00
  
                                             Current           Cumulative
  Realized Losses on Mortgage Loans            0.00              0.00
  Realized Losses on S-1                       0.00              0.00
                                Beginning                          Ending
  Strip Component Balances:     Principal                        Principal
                                Balance                            Balance
  A-1A                  149,207,434.86                      148,839,570.80
  A-1B                  352,001,941.00                      352,001,941.00
  A-1C                    7,492,566.00                        7,492,566.00
  A-2                    44,955,397.00                       44,955,397.00
  A-3                    52,447,964.00                       52,447,964.00
  A-4                    48,701,680.00                       48,701,680.00
  A-5                    11,238,849.00                       11,238,849.00
  
  TOTAL
  Delinquency /Prepayment / Rate History Reporting
  
  Distribution     Delinq 1 Month                    Delinq 2 Months
  Date             #                Balance          #                 
  Balance
  06/13/96         0                0                 0                 0
                0.00%           0.000%             0.00%            0.000%
  05/15/96         0                0                 0                 0
                0.00%           0.000%             0.00%            0.000%
  04/15/96         0                0                 0                 0
                0.00%           0.000%             0.00%            0.000%
                   0                0                 0                 0
                0.00%           0.000%             0.00%            0.000%
                   0                0                 0                 0
                0.00%           0.000%             0.00%            0.000%
                   0                0                 0                 0
                0.00%           0.000%             0.00%            0.000%
                   0                0                 0                 0
                0.00%           0.000%             0.00%            0.000%
                   0                0                 0                 0
                0.00%           0.000%             0.00%            0.000%
                   0                0                 0                 0
                0.00%           0.000%             0.00%            0.000%
                   0                0                 0                 0
                0.00%           0.000%             0.00%            0.000%
                   0                0                 0                 0
                0.00%           0.000%             0.00%            0.000%
                   0                0                 0                 0
                0.00%           0.000%             0.00%            0.000%
                   0                0                 0                 0
                0.00%           0.000%             0.00%            0.000%
                   0                0                 0                 0
                0.00%           0.000%             0.00%            0.000%
                   0                0                 0                 0
                0.00%           0.000%             0.00%            0.000%
                   0                0                 0                 0
                0.00%           0.000%             0.00%            0.000%
  
  Distribution     Delinq 3+  Months              Foreclosure / Bankruptcy
  Date             #           Balance          #                 Balance
  06/13/96          0                0                 0                 0
                0.00%           0.000%             0.00%            0.000%
  05/15/96          0                0                 0                 0
                0.00%           0.000%             0.00%            0.000%
  04/15/96          0                0                 0                 0
                0.00%           0.000%             0.00%            0.000%
                    0                0                 0                 0
                0.00%           0.000%             0.00%            0.000%
                    0                0                 0                 0
                0.00%           0.000%             0.00%            0.000%
                    0                0                 0                 0
                0.00%           0.000%             0.00%            0.000%
                    0                0                 0                 0
                0.00%           0.000%             0.00%            0.000%
                    0                0                 0                 0
                0.00%           0.000%             0.00%            0.000%
                    0                0                 0                 0
                0.00%           0.000%             0.00%            0.000%
                    0                0                 0                 0
                0.00%           0.000%             0.00%            0.000%
                    0                0                 0                 0
                0.00%           0.000%             0.00%            0.000%
                    0                0                 0                 0
                0.00%           0.000%             0.00%            0.000%
                    0                0                 0                 0
                0.00%           0.000%             0.00%            0.000%
                    0                0                 0                 0
                0.00%           0.000%             0.00%            0.000%
                    0                0                 0                 0
                0.00%           0.000%             0.00%            0.000%
                    0                0                 0                 0
                0.00%           0.000%             0.00%            0.000%
  
  Distribution     REO                          Modifications
  Date             #      Balance          #                 Balance
  06/13/96          0                0                 0                 0
                0.00%           0.000%             0.00%            0.000%
  05/15/96          0                0                 0                 0
                0.00%           0.000%             0.00%            0.000%
  04/15/96          0                0                 0                 0
                0.00%           0.000%             0.00%            0.000%
                    0                0                 0                 0
                0.00%           0.000%             0.00%            0.000%
                    0                0                 0                 0
                0.00%           0.000%             0.00%            0.000%
                    0                0                 0                 0
                0.00%           0.000%             0.00%            0.000%
                   0                0                 0                 0
                0.00%           0.000%             0.00%            0.000%
                    0                0                 0                 0
                0.00%           0.000%             0.00%            0.000%
                   0                0                 0                 0
               0.00%           0.000%             0.00%            0.000%
                  0                0                 0                 0
               0.00%           0.000%             0.00%            0.000%
                 0                0                 0                 0
                0.00%           0.000%             0.00%            0.000%
                 0                0                 0                 0
                0.00%           0.000%             0.00%            0.000%
                    0                0                 0                 0
                0.00%           0.000%             0.00%            0.000%
                  0                0                 0                 0
                0.00%           0.000%             0.00%            0.000%
                  0                0                 0                 0
                0.00%           0.000%             0.00%            0.000%
                0                0                 0                 0
                0.00%           0.000%             0.00%            0.000%
  
  Distribution     Prepayments                       Next Weighted Avg.
  Date             #                Balance          Coupon            
  Remit
  06/13/96         0                0           8.41029%           8.3472%
                                                   0.00%           0.000%
  05/15/96         0                0           8.41026%           8.3472%
                                                   0.00%           0.000%
  04/15/96         0                0           8.41025%           8.3472%
                                                    0.00%           0.000%
                   0                0           0.00000%           0.0000%
                               0.00%           0.000%
                   0                0           0.00000%           0.0000%
                               0.00%           0.000%
                   0                0           0.00000%           0.0000%
                               0.00%           0.000%
                   0                0           0.00000%           0.0000%
                               0.00%           0.000%
                   0                0           0.00000%           0.0000%
                               0.00%           0.000%
                   0                0           0.00000%           0.0000%
                               0.00%           0.000%
                   0                0           0.00000%           0.0000%
                               0.00%           0.000%
                   0                0           0.00000%           0.0000%
                               0.00%           0.000%
                   0                0           0.00000%           0.0000%
                               0.00%           0.000%
                   0                0           0.00000%           0.0000%
                             0.00%           0.000%
                   0                0           0.00000%           0.0000%
                               0.00%           0.000%
                   0                0           0.00000%           0.0000%
                               0.00%           0.000%
                   0                0           0.00000%           0.0000%
                               0.00%           0.000%
  Note:  Foreclosure and REO Totals are Included in the
  Appropriate Delinquency Aging Category
  
  Delinquency Loan Detail
  
                                    Paid                               
  Outstanding
  Disclosure Doc                    Thru             Current P&I       P&I
  Control #        Period           Date             Advance     Advances*
   0                0                0                 0                0
   0                0                0                 0                 0
   0                0                0                 0                 0
   0                0                0                 0                 0
   0                0                0                 0                 0
   0                0                0                 0                 0
   0                0                0                 0                 0
   0                0                0                 0                 0
   0                0                0                 0                 0
   0                0                0                 0                 0
   0                0                0                 0                 0
   0                0                0                 0                 0
   0                0                0                 0                 0
   0                0                0                 0                 0
   0                0                0                 0                 0
   0                0                0                 0                 0
   0                0                0                 0                 0
   0                0                0                 0                 0
   0                0                0                 0                 0
   0                0                0                 0                 0
   0                0                0                 0                 0
   0                0                0                 0                 0
   0                0                0                 0                 0
   0                0                0                 0                 0
   0                0                0                 0                 0
  TOTALS:           0                0                 0                 0
  
                                  Outstanding
                                  Property
  Disclosure Doc                  Protection       Advance          Loan
  Control #        Period         Advances         Description (1) Status 
  (2)
   0                0                0                 0                 0
   0                0                0                                   0
   0                0                0                                   0
   0                0                0                                   0
   0                0                0                                   0
   0                0                0                                   0
   0                0                0                                   0
   0                0                0                                   0
   0                0                0                                   0
   0                0                0                                   0
   0                0                0                                   0
   0                0                0                                   0
   0                0                0                 0                 0
   0                0                0                 0                 0
   0                0                0                 0                 0
   0                0                0                 0                 0
   0                0                0                 0                 0
   0                0                0                 0                 0
   0                0                0                 0                 0
   0                0                0                 0                 0
   0                0                0                 0                 0
   0                0                0                 0                 0
   0                0                0                 0                 0
   0                0                0                 0                 0
   0                0                0                 0                 0
  TOTALS:           0                0                 0                 0
  
                                    Special
                                    Servicer
  Disclosure Doc                    Transfer         Foreclosure
  Control #        Period           Date             Date
                  0                0                0                 0
                  0                0                0                 0
                  0                0                0                 0
                  0                0                0                 0
                  0                0                0                 0
                  0                0                0                 0
                  0                0                0                 0
                  0                0                0                 0
                  0                0                0                 0
                  0                0                0                 0
                  0                0                0                 0
                  0                0                0                 0
                  0                0                0                 0
                  0                0                0                 0
                  0                0                0                 0
                  0                0                0                 0
                  0                0                0                 0
                  0                0                0                 0
                  0                0                0                 0
                  0                0                0                 0
                  0                0                0                 0
                  0                0                0                 0
                  0                0                0                 0
                  0                0                0                 0
                  0                0                0                 0
  TOTALS:                          0                0                 0
  
  Disclosure Doc                    Bankruptcy       REO
  Control #        Period           Date             Date
                  0                0                0                 0
                  0                0                0                 0
                  0                0                0                 0
                  0                0                0                 0
                  0                0                0                 0
                  0                0                0                 0
                  0                0                0                 0
                  0                0                0                 0
                  0                0                0                 0
                  0                0                0                 0
                  0                0                0                 0
                  0                0                0                 0
                  0                0                0                 0
                  0                0                0                 0
                  0                0                0                 0
                  0                0                0                 0
                  0                0                0                 0
                  0                0                0                 0
                  0                0                0                 0
                  0                0                0                 0
                  0                0                0                 0
                  0                0                0                 0
                  0                0                0                 0
                  0                0                0                 0
                  0                0                0                 0
  TOTALS:                          0                0                 0
  
  Loan Level  Detail
                                    Spec. Servicer
  Offering CircularProperty         Transfer                     Maturity 
  Control #        Type             Date             State       Date
  
  000004000272860  Office                   0                 003/11/2028
  000004000273500  Hospitality              0                 003/11/2016
  000004000273520  Hospitality              0                 002/11/2014
  000004000273530  Industrial               0                 001/11/2026
  000004000273540  Hospitality              0                 002/11/2014
  000004000273560  Retail                   0                 003/11/2021
  000004000273570  Retail                   0                 003/11/2036
  000004000273580  Hospitality              0                 004/11/2022
  000004000273590  Retail                   0                 003/11/2026
  000004000273610  Retail-Anchored          0                 004/11/2026
  000004000273620  Hospitality              0                 010/11/2017
  
  Offering         Ending                            Scheduled
  Circular         Scheduled        Note             Principal
  Control #        Balance          Rate             Payment
  
  000004000272860       161,000,000           7.7860%                0
  000004000273500        51,794,402           9.1100%           64,722
  000004000273520        87,091,197           7.9650%          215,127
  000004000273530        40,000,000           7.2200%                0
  000004000273540        24,435,948           7.9650%                0
  000004000273560        64,843,167           8.5740%           47,544
  000004000273570        42,000,000           9.0000%                0
  000004000273580       140,000,000           8.8500%                0
  000004000273590        62,925,432           8.9100%           19,890
  000004000273610        68,442,002           9.0000%           20,581
  000004000273620        30,000,000           8.1700%                0
  
                                                     Paid
  Circular         Prepayments      Prepayment       Through
  Control #        /Liquidations    Date             Date
  
  000004000272860                  0                 06/11/96
  000004000273500                  0                 06/11/96
  000004000273520                  0                 06/11/96
  000004000273530                  0                 06/11/96
  000004000273540                  0                 06/11/96
  000004000273560                  0                 06/11/96
  000004000273570                  0                 06/11/96
  000004000273580                  0                 06/11/96
  000004000273590                  0                 06/11/96
  000004000273610                  0                 06/11/96
  000004000273620                  0                 06/11/96
  
                   Prepayment       Loan
  Circular         Premium          Status
  Control #        Amount           Code (*)
  
  000004000272860
  000004000273500
  000004000273520
  000004000273530
  000004000273540
  000004000273560
  000004000273570
  000004000273580
  000004000273590
  000004000273610
  000004000273620
  
  (*)   Legend:
  
  1)  Specially Serviced
  2) Foreclosure
  3)  Bankruptcy
  4) REO
  5) Prepay in Full
  6) DPO
  7) Foreclosure Sale
  8) Bankruptcy Sale
  9) REO Disposition
  10) Modification/Workout