content: ABN AMRO
  LaSalle National Bank
  
  Administrator:
    Mary Collier  (800) 246-5761
    135 S. LaSalle Street   Suite 1740
    Chicago, IL   60603
  
  ^Asset Securitization Corporation
  ^Pacific Mutual Life Insurance Company as Servicer
  ^Pacific Mutual Life Insurance Company as Special Servicer
  ^Commercial Mortgage Pass-Through Certificates
  ^Series 1996-D2
  ^ABN AMRO Acct: 67-7484-92-5
  
  Statement Date:                   06/14/96
  Payment Date:                     06/14/96
  Prior Payment:                    NA
  Record Date:                      06/10/96
  
  WAC:                                      8.787175%
  WAMM:                                           269
  
  ^Upper Tier
                  Original                      Opening          Principal
  Class           Face Value (1)                Balance          Payment
  CUSIP           Per $1000                     Per $1000        Per $1000
  
  A-1                624,411,011.00           621,798,140.56    777,601.32
  045424BF4              1000.000000              995.815464      1.245336
  A-CS1              174,411,011.00 N         171,798,140.56
  045424BG2              1000.000000              985.018891
  A-CS2              590,712,339.00 N         590,712,339.00
  045424BH0              1000.000000             1000.000000
  A-2                 52,767,127.00            52,767,127.00
  045424BJ6              1000.000000             1000.000000
  A-3                 52,767,127.00            52,767,127.00
  045424BK3              1000.000000             1000.000000
  A-4                 35,178,085.00            35,178,085.00
  045424BL1,UO4509       1000.000000             1000.000000
  B-1A                 8,250,000.00             8,250,000.00
  045424BM9,UO4509       1000.000000             1000.000000
  B-1B                46,495,894.00            46,495,894.00
  045424BY3,UO4509       1000.000000             1000.000000
  B-1H                11,213,015.00            11,213,015.00
  045424BN7,UO4509       1000.000000             1000.000000
  B-2                 29,197,811.00            29,197,811.00
  045424BP2,UO4509       1000.000000             1000.000000
  B-2H                 5,980,274.00             5,980,274.00
  045424BQ0,UO4509       1000.000000             1000.000000
  B-3                 10,948,180.00            10,948,180.00
  045424BR8,UO4509       1000.000000             1000.000000
  B-3Q                     1,000.65                 1,000.65
  045424BT4              1000.000000             1000.000000
  B-3H                 2,242,603.00             2,242,603.00
  045424BS6,UO4509       1000.000000             1000.000000
  R                            0.00 
  045424BW7              1000.000000
                     879,452,127.65           876,839,257.21    777,601.32
  
  
                  Principal         Negative         Closing
  Class           Adj. or Loss      Amortization     Balance
  CUSIP           Per $1000         Per $1000        Per $1000
  
  A-1                                                  621,020,539.24
  045424BF4                                                 994.570128
  A-CS1                                                171,020,539.24
  045424BG2                                                 980.560449
  A-CS2                                                590,712,339.00
  045424BH0                                                1000.000000
  A-2                                                   52,767,127.00
  045424BJ6                                                1000.000000
  A-3                                                   52,767,127.00
  045424BK3                                                1000.000000
  A-4                                                   35,178,085.00
  045424BL1,UO4509AU62                                     1000.000000
  B-1A                                                   8,250,000.00
  045424BM9,UO4509AV4                                      1000.000000
  B-1B                                                  46,495,894.00
  045424BY3,UO4509AW2                                      1000.000000
  B-1H                                                  11,213,015.00
  045424BN7,UO4509AX0                                      1000.000000
  B-2                                                   29,197,811.00
  045424BP2,UO4509AY8                                      1000.000000
  B-2H                                                   5,980,274.00
  045424BQ0,UO4509AZ5                                      1000.000000
  B-3                                                   10,948,180.00
  045424BR8,UO4509BA9                                      1000.000000
  B-3Q                                                       1,000.65
  045424BT4                                                1000.000000
  B-3H                                                   2,242,603.00
  045424BS6,UO4509BB7                                      1000.000000
  R
  045424BW7
  
                                                       876,061,655.89
  Total P&I Payment                                      7,122,355.72
  
                  Interest          Interest         Pass-Through
  Class           Payment           Adjustment       Rate (2)
  CUSIP           Per $1000         Per $1000        Next Rate (3)
  
  A-1                  3,585,702.61                          6.920000%
  045424BF4                 5.742536                         6.920000%
  A-CS1                  252,418.06                          1.763125%
  045424BG2                 1.447260                         1.610523%
  A-CS2                  791,477.53                          1.607844%
  045424BH0                 1.339870                         1.491592%
  A-2                    323,775.81                          7.363125%
  045424BJ6                 6.135938                         7.210523%
  A-3                    332,130.61                          7.553125%
  045424BK3                 6.294271                         7.400523%
  A-4                    231,973.83                          7.913125%
  045424BL1,UO4509          6.594271                         7.760523%
  B-1A                    59,696.49                          8.683125%
  045424BM9,UO4509          7.235938                         8.530523%
  B-1B                   336,441.40                          8.683125%
  045424BY3,UO4509          7.235938                         8.530523%
  B-1H                    81,136.68                          8.683125%
  045424BN7,UO4509          7.235938                         8.530523%
  B-2                    211,273.55                          8.683125%
  045424BP2,UO4509          7.235938                         8.530523%
  B-2H                    43,272.89                          8.683125%
  045424BQ0,UO4509          7.235938                         8.530523%
  B-3                     79,220.35                          8.683125%
  045424BR8,UO4509          7.235938                         8.530523%
  B-3Q                         7.24                          8.683125%
  045424BT4                 7.235938                         8.530523%
  B-3H                    16,227.34                          8.683125%
  045424BS6,UO4509          7.235940                         8.530523%
  R                                                            None
  045424BW7
                       6,344,754.40
  
  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-L             174,411,011.00           171,798,140.56    777,601.32
  None                   1000.000000              985.018891      4.458442
  A-1B-L             450,000,000.00           450,000,000.00
  None                   1000.000000             1000.000000
  A-2-L               52,767,127.00            52,767,127.00
  None                   1000.000000             1000.000000
  A-3-L               52,767,127.00            52,767,127.00
  None                   1000.000000             1000.000000
  A-4-L               35,178,085.00            35,178,085.00
  None                   1000.000000             1000.000000
  B-1A-L               8,250,000.00             8,250,000.00
  None                   1000.000000             1000.000000
  B-1B-L              46,495,894.00            46,495,894.00
  None                   1000.000000             1000.000000
  B-1H-L              11,213,015.00            11,213,015.00
  None                   1000.000000               12.750000
  B-2-L               29,197,811.00            29,197,811.00
  None                   1000.000000             1000.000000
  B-2H-L               5,980,274.00             5,980,274.00
  None                   1000.000000             1000.000000
  B-3-L               10,948,180.00            10,948,180.00
  None                   1000.000000             1000.000000
  B-3Q                     1,000.65                 1,000.65
  None                   1000.000000             1000.000000
  B-3H-L               2,242,603.00             2,242,603.00
  None                   1000.000000             1000.000000
  LR                           0.00
  045424BX5              1000.000000
  
                     879,452,127.65           876,839,257.21    777,601.32
  
  Notes:  (1) N denotes notional balance not included in total
  (2) Interest Paid minus Interest Adjustment minus Deferred
  Interest equals Accrual    (3) Estimated
  
                  Principal         Negative         Closing
  Class           Adj. or Loss      Amortization     Balance
  CUSIP           Per $1000         Per $1000        Per $1000
  
  A-1A-L                                               171,020,539.24
  None                                                      980.560449
  A-1B-L                                               450,000,000.00
  None                                                     1000.000000
  A-2-L                                                 52,767,127.00
  None                                                     1000.000000
  A-3-L                                                 52,767,127.00
  None                                                     1000.000000
  A-4-L                                                 35,178,085.00
  None                                                     1000.000000
  B-1A-L                                                 8,250,000.00
  None                                                     1000.000000
  B-1B-L                                                46,495,894.00
  None                                                     1000.000000
  B-1H-L                                                11,213,015.00
  None                                                       12.750000
  B-2-L                                                 29,197,811.00
  None                                                     1000.000000
  B-2H-L                                                 5,980,274.00
  None                                                     1000.000000
  B-3-L                                                 10,948,180.00
  None                                                     1000.000000
  B-3Q                                                       1,000.65
  None                                                     1000.000000
  B-3H-L                                                 2,242,603.00
  None                                                     1000.000000
  LR
  045424BX5
  
                                                       876,061,655.89
  
                  Interest          Interest         Pass-Through
  Class           Payment           Adjustment       Rate (2)
  CUSIP           Per $1000         Per $1000        Next Rate (3)
  
  A-1A-L               1,243,120.67                          8.683125%
  None                      7.127535                         8.530523%
  A-1B-L               3,256,172.05                          8.683125%
  None                      7.235938                         8.530523%
  A-2-L                  381,819.65                          8.683125%
  None                      7.235938                         8.530523%
  A-3-L                  381,819.65                          8.683125%
  None                      7.235938                         8.530523%
  A-4-L                  254,546.44                          8.683125%
  None                      7.235938                         8.530523%
  B-1A-L                  59,696.49                          8.683125%
  None                      7.235938                         8.530523%
  B-1B-L                 336,441.40                          8.683125%
  None                      7.235938                         8.530523%
  B-1H-L                  81,136.68                          8.683125%
  None                      0.092258                         8.530523%
  B-2-L                  211,273.55                          8.683125%
  None                      7.235938                         8.530523%
  B-2H-L                  43,272.89                          8.683125%
  None                      7.235938                         8.530523%
  B-3-L                   79,220.35                          8.683125%
  None                      7.235938                         8.530523%
  B-3Q                         7.24                          8.683125%
  None                      7.235297                         8.530523%
  B-3H-L                  16,227.34                          8.683125%
  None                      7.235938                         8.530523%
  LR                                                         None
  045424BX5
  
                       6,344,754.40
  
  
  
  ^Grantor Trust Certificates
                  Original                     Opening          Principal
  Class           Face Value (1)               Balance          Payment
  CUSIP           Per $1000                    Per $1000        Per $1000
  
  V-1                          0.00
  045424BU1              1000.000000
  V-2                          0.00
  045424BV9              1000.000000
  
  
  
                  Principal         Negative         Closing
  Class           Adj. or Loss      Amortization     Balance
  CUSIP           Per $1000         Per $1000        Per $1000
  
  V-1
  045424BU1
  V-2
  045424BV9
  
  
                  Total P&I Payment                          7,821.19
  
  
                  Interest          Interest         Pass-Through
  Class           Payment           Adjustment       Rate (2)
  CUSIP           Per $1000         Per $1000        Next Rate (3)
  
  V-1                      7,821.19                          None
  045424BU1
  V-2                                                        None
  045424BV9
  
                           7,821.19
  
  Amount of Available Funds allocable to principal:
  
  SMI Available Funds allocable to principal
  SMI Certificate Distribution Amount                       43,078.75
  Other Principal Distribution Amount                      646,417.02
  Senior Housing/Healthcare Prin Distrib. Amt              131,184.30
  
  
  Advance Summary:                  Beginning        Current
                                    Unreimbursed     Period
  Servicer Property Protection Adv
  Servicer SMI Certificate Adv                              43,078.75
  Servicer P&I Advances                                     40,313.01
  Trustee P&I Advances
  Fiscal Agent P&I Advance
  
    Total                                                   83,391.76
  
  
  Advance Summary:                                   Ending
                                    Reimbursed       Unreimbursed
  Servicer Property Protection Adv
  Servicer SMI Certificate Adv                              43,078.75
  Servicer P&I Advances                                     40,313.01
  Trustee P&I Advances
  Fiscal Agent P&I Advance
  
    Total                                                   83,391.76
  
  Class A-CS-2 ComReduction Interest Distribution Amounts
    A-1B Component
    A-2 Component
    A-3 Component
    A-4 Component
  
  Class A-CS-2 ComReduction Interest Shortfalls
    A-1B Component
    A-2 Component
    A-3 Component
    A-4 Component
  
  
  Repurchases as per sections 2.03(d), 2.03(e), 3.18, 9.01(c)
  
  Outstanding Principal Balance
  Repurchase Price
  
  Summary of REO Property:
  
  Appraised value of real estate acquired through foreclosure
  or grant of a deed in lieu of foreclosure
  
  
  Property Name   Date of REO       Principal Balance
  
  
  
  
    Totals
  
                                    Date of Final
  Property Name   Book Value        Recovery
  
  
  
  
    Totals
  
                  Amount            Aggregate Other
  Property Name   of Proceeds       Revenues Collected
  
  
  
  
    Totals
  
  
  Specially Serviced Mortgage Loans:
                                                     Principal
                  Borrower          Number           Balance
  
  
  
  Summary of Expenses:
  
  Current Period Servicing Fees                             73,921.36
  Current Period Trustee Fees                                3,653.50
  Current Period Special Servicing Fees
  Additional Servicing Fees, per Section 3.12(a)
  
    Total                                                   77,574.86
  
  
                                                                      
  Amount per $1,000
  Prepayment Premiums received during the Collection Period
  Default Interest received during the Collection Period
  Net Default Interest received during the Collection Period
  Excess  Interest received during the Collection Period
  
  
  Prepayment Premiums received during the Collection Period
  Default Interest received during the Collection Period                   
  7,821.19
  Net Default Interest received during the Collection Period               
  7,821.19
  Excess  Interest received during the Collection Period
  
                                                     Current
                  Prior             Remaining        Realized
                  Interest          Interest         Loss
  Class           Shortfall         Shortfall        Allocation
  A-1
  A-CS1
  A-CS2
  A-2
  A-3
  A-4
  B-1A
  B-1B
  B-1H
  B-2
  B-2H
  B-3
  B-3Q
  B-3H
  
  Total
  
                  Aggregate
                  Realized
                  Loss
  Class           Allocation
  A-1
  A-CS1
  A-CS2
  A-2
  A-3
  A-4
  B-1A
  B-1B
  B-1H
  B-2
  B-2H
  B-3
  B-3Q
  B-3H
  
  Total
  
                                                     Current
  Realized Losses on Mortgage Loans
  Realized Losses on SMI Certificate
  
                                                     Cumulative
  Realized Losses on Mortgage Loans
  Realized Losses on SMI Certificate
  
  
  Strip Component Balances:         Beginning
                                    Principal
                                    Balance
  A-1A                                171,798,140.56
  A-1B                                450,000,000.00
  A-2                                  52,767,127.00
  A-3                                  52,767,127.00
  A-4                                  35,178,085.00
  
  SMI Certificate                       8,250,000.00
  
  
  Strip Component Balances:         Ending
                                    Principal
                                    Balance
  A-1A                                171,020,539.24
  A-1B                                450,000,000.00
  A-2                                  52,767,127.00
  A-3                                  52,767,127.00
  A-4                                  35,178,085.00
  
  SMI Certificate                       8,250,000.00
  
  TOTAL
  Delinquency /Prepayment / Rate History Reporting
  Distribution    Delinq 1 Month                     Delinq 2 Months
  Date            #                 Balance          #                
  Balance
  06/14/96
  
  05/15/96
  
  04/16/96
  
  03/14/96
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Distribution    Delinq 3+  Months                  Foreclosure / 
  Bankruptcy
  Date            #                 Balance          #                
  Balance
  06/14/96
  
  05/15/96
  
  04/16/96
  
  03/14/96
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Distribution    REO                                Modifications
  Date            #                 Balance          #                
  Balance
  06/14/96
  
  05/15/96
  
  04/16/96
  
  03/14/96
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Distribution    Prepayments                        Next Weighted Avg.
  Date            #                 Balance          Coupon           
  Remit
  06/14/96                                                    8.63525%       
  8.5305%
  
  05/15/96                                                    8.82185%       
  8.7151%
  
  04/16/96                                                    8.67011%       
  8.5634%
  
  03/14/96                                                    8.79002%       
  8.6833%
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Note:  Foreclosure and REO Totals are Included in the
         Appropriate Delinquency Aging Category
  
  Distribution of Principal Balances
  Current
  Scheduled                                          Scheduled
  Principal                         Number           Principal
  Balances                          of Loans         Balance
  $0 to $300000
  $300001 to $1000000                               4       3,691,583
  $1000001 to $1300000                              9      10,482,470
  $1300001 to $1600000                              3       4,435,389
  $1600001 to $1800000                              8      13,674,604
  $1800001 to $2100000                              7      13,561,456
  $2100001 to $2500000                             16      37,130,040
  $2500001 to $3000000                             11      30,624,497
  $3000001 to $3300000                              5      15,625,909
  $3300001 to $4800000                              8      33,138,199
  $4800001 to $5500000                             10      51,235,294
  $5500001 to $6300000                              4      23,825,195
  $6300001 to $7800000                              5      34,808,134
  $7800001 to $9300000                              4      32,341,518
  $9300001 to $10800000                             3      30,513,891
  $10800001 to $12300000                            1      10,871,121
  $12300001 to $13800000                            6      76,284,546
  $13800001 to $16800000                            5      80,230,527
  $16800001 to $18300000                            3      53,011,138
  $18300001 and above                              12     312,326,146
  Total                                           124     867,811,657
  
  Average Scheduled Balance is                              7,008,493
  Maximum Scheduled Balance is                             58,313,540
  Minimum Scheduled Balance is                                837,351
  
  Distribution of Principal Balances
  Current
  Scheduled
  Principal                                          Based on
  Balances                                           Balance
  $0 to $300000
  $300001 to $1000000                                            0.43%
  $1000001 to $1300000                                           1.21%
  $1300001 to $1600000                                           0.51%
  $1600001 to $1800000                                           1.58%
  $1800001 to $2100000                                           1.56%
  $2100001 to $2500000                                           4.28%
  $2500001 to $3000000                                           3.53%
  $3000001 to $3300000                                           1.80%
  $3300001 to $4800000                                           3.82%
  $4800001 to $5500000                                           5.90%
  $5500001 to $6300000                                           2.75%
  $6300001 to $7800000                                           4.01%
  $7800001 to $9300000                                           3.73%
  $9300001 to $10800000                                          3.52%
  $10800001 to $12300000                                         1.25%
  $12300001 to $13800000                                         8.79%
  $13800001 to $16800000                                         9.25%
  $16800001 to $18300000                                         6.11%
  $18300001 and above                                           35.99%
                  Total                                        100.00%
  
  Average Scheduled Balance is                              7,008,493
  Maximum Scheduled Balance is                             58,313,540
  Minimum Scheduled Balance is                                837,351
  
  
  
  
  Distribution of Property Types
                                                     Scheduled
                                    Number           Principal
  Property Types                    of Loans         Balance
  Multifamily                                      33     228,716,801
  Hospitality                                      30     203,660,690
  Medical Office Building                          11     173,194,839
  Mobile Home Park                                 32     121,172,594
  Retail-Anchored                                   7      67,446,115
  Reseach & development facility                    2      37,653,183
  Office                                            5      22,667,888
  Retail-Single Tenant                              4      13,299,546
  
                  Total                           124     867,811,657
  
  Distribution of Property Types
                                    Based on
  Property Types                    Balance
  Multifamily                                  26.36%
  Hospitality                                  23.47%
  Medical Office Building                      19.96%
  Mobile Home Park                             13.96%
  Retail-Anchored                               7.77%
  Reseach & development facility                4.34%
  Office                                        2.61%
  Retail-Single Tenant                          1.53%
  
                  Total                       100.00%
  
  Distribution of Mortgage Interest Rates
  Current
  Mortgage                                           Scheduled
  Interest                          Number           Principal
  Rate (1)                          of Loans         Balance
  7.250% or less
  7.251% to 7.500%                                  3      24,119,509
  7.501% to 7.750%                                  8     113,968,562
  7.751% to 8.000%                                 14     100,603,537
  8.001% to 8.250%                                 11      58,217,600
  8.251% to 8.500%                                 18      56,504,537
  8.501% to 8.750%                                 15      99,528,517
  8.751% to 9.000%                                 19     129,714,365
  9.001% to 9.250%                                 12      69,085,002
  9.251% to 9.500%                                 14     112,896,280
  9.501% to 9.750%                                  4      32,767,638
  9.751% to 10.000%                                 3      49,781,959
  10.001% to 10.250%                                3      20,624,151
  10.251% to 10.500%
  10.751% & above
                  Total                           124     867,811,657
  
  Weighted Average Mortgage Interest Rate is                   8.6353%
  Minimum Mortgage Interest Rate is                            7.2700%
  Maximum Mortgage Interest Rate is                           10.2000%
  
  Distribution of Mortgage Interest Rates
  Current
  Mortgage
  Interest                                           Based on
  Rate (1)                                           Balance
  7.250% or less
  7.251% to 7.500%                                               2.78%
  7.501% to 7.750%                                              13.13%
  7.751% to 8.000%                                              11.59%
  8.001% to 8.250%                                               6.71%
  8.251% to 8.500%                                               6.51%
  8.501% to 8.750%                                              11.47%
  8.751% to 9.000%                                              14.95%
  9.001% to 9.250%                                               7.96%
  9.251% to 9.500%                                              13.01%
  9.501% to 9.750%                                               3.78%
  9.751% to 10.000%                                              5.74%
  10.001% to 10.250%                                             2.38%
  10.251% to 10.500%
  10.751% & above
                  Total                                        100.00%
  
  Weighted Average Mortgage Interest Rate is                    8.635%
  Minimum Mortgage Interest Rate is                             7.270%
  Maximum Mortgage Interest Rate is                            10.200%
  
  
  Geographic Distribution
  Not
  Applicable
  on Loan Level
  
  
  Loan Seasoning                                     Scheduled
                                    Number           Princpal
  Number of Years                   of Loans         Balance
  1 year or less                                  124     867,811,657
   1+ to 2 years
  2+ to 3 years
  3+ to 4 years
  4+ to 5 years
  5+ to 6 years
  6+ to 7 years
  7+ to 8 years
  8+ to 9 years
  9+ to 10 years
  10  years or more
                  Total                           124     867,811,657
  Weighted Average Seasoning is                                    4.7
  
  Loan Seasoning
                                    Based on
  Number of Years                   Balance
  1 year or less                              100.00%
   1+ to 2 years
  2+ to 3 years
  3+ to 4 years
  4+ to 5 years
  5+ to 6 years
  6+ to 7 years
  7+ to 8 years
  8+ to 9 years
  9+ to 10 years
  10  years or more
                  Total                       100.00%
  
  Distribution of Amortization Type
                                                     Scheduled
                                    Number           Principal
  Amortization Type                 of Loans         Balance
  Fully Amortizing                                 81     724,909,831
  Amortizing Balloon                               43     142,901,826
  
                  Total                           124     867,811,657
  
  Distribution of Amortization Type
                                    Based on
  Amortization Type                 Balance
  Fully Amortizing                             83.53%
  Amortizing Balloon                           16.47%
  
                  Total                       100.00%
  
  
  Distribution of Remaining Term
  Fully Amortizing                                   Scheduled
  Fully Amortizing                  Number           Principal
  Mortgage Loans                    of Loans         Balance
  60 months or less
  61 to 120 months
  121 to 180 months                                 1       2,157,049
  181 to 240 months                                24     174,938,677
  241 to 360 months                                56     547,814,106
  Total                                            81     724,909,831
  
  Weighted Average Months to Maturity is                           300
  
  Distribution of Remaining Term
  Fully Amortizing                  Based on
  Fully Amortizing                  Balance
  Mortgage Loans
  60 months or less
  61 to 120 months
  121 to 180 months                             0.25%
  181 to 240 months                            20.16%
  241 to 360 months                            63.13%
  Total                                        83.53%
  
  Distribution of Remaining Term
  Balloon Loans                                      Scheduled
  Balloon                           Number           Principal
  Mortgage Loans                    of Loans         Balance
  12 months or less
  13 to 24 months
  25 to 36 months
  37 to 48 months                                   1       3,038,362
  49 to 60 months                                  38     130,180,320
  61 to 120 months                                  2       2,081,107
  121 to 180 months                                 2       7,602,037
  181 to 240 months
  Total                                            43     142,901,826
  
  Weighted Average Months to Maturit              117
  
  
  Distribution of Remaining Term
  Balloon Loans
  Balloon                           Based on
  Mortgage Loans                    Balance
  12 months or less
  13 to 24 months
  25 to 36 months
  37 to 48 months                               0.35%
  49 to 60 months                              15.00%
  61 to 120 months                              0.24%
  121 to 180 months                             0.88%
  181 to 240 months
  Total                                        16.47%
  
  Distribution of DSCR
  Not
  Available
  
  NOI Aging
  Not
  Available
  
  Loan Level  Detail
                                                     Special
  Offering                                           Servicer
  Circular        Property                           Transfer
  Control #       Type                               Date             
  State
  
                 1Multifamily                                         TX
                 2Multifamily                                         MI
                 3Multifamily                                         CA
                 4Multifamily                                         GA
                 5Multifamily                                         AL
                 6Multifamily                                         AZ
                 7Multifamily                                         AZ
                 8Multifamily                                         NY
                 9Multifamily                                         FL
                10Multifamily                                         UT
                11Multifamily                                         TX
                12Multifamily                                         CA
                13Multifamily                                         IA
                14Multifamily                                         TX
                15Multifamily                                         MA
                16Multifamily                                         NJ
                17Multifamily                                         TX
                18Multifamily                                         MI
                19Multifamily                                         MO
                20Multifamily                                         TX
                21Multifamily                                         DE
                22Multifamily                                         TX
                23Multifamily                                         CO
                24Multifamily                                         OK
                25Multifamily                                         MI
                26Multifamily                                         OK
                27Multifamily                                         TX
                28Multifamily                                         CA
                29Multifamily                                         AZ
                30Multifamily                                         CA
                31Multifamily                                         DC
                32Multifamily                                         CO
                33Multifamily                                         DC
                34Mobile Home Park                                    MI
                35Mobile Home Park                                    OR
                36Mobile Home Park                                    FL
                37Mobile Home Park                                    CO
                38Mobile Home Park                                    AZ
                39Mobile Home Park                                    MI
                40Mobile Home Park                                    MI
                41Mobile Home Park                                    WA
                42Mobile Home Park                                    CA
                43Mobile Home Park                                    FL
                44Mobile Home Park                                    MD
                45Mobile Home Park                                    MN
                46Mobile Home Park                                    CO
                47Mobile Home Park                                    IN
                48Mobile Home Park                                    CA
                49Mobile Home Park                                    MN
                50Mobile Home Park                                    OH
                51Mobile Home Park                                    IL
                52Mobile Home Park                                    CO
                53Mobile Home Park                                    IL
                54Mobile Home Park                                    MN
                55Mobile Home Park                                    OR
                56Mobile Home Park                                    ND
                57Mobile Home Park                                    TX
                58Mobile Home Park                                    OR
                59Mobile Home Park                                    MO
                60Mobile Home Park                                    CO
                61Mobile Home Park                                    CO
                62Mobile Home Park                                    MI
                63Mobile Home Park                                    FL
                64Mobile Home Park                                    OR
                65Mobile Home Park                                    TX
                66Office                                              UT
                67Office                                              CA
                68Office                                              CA
                69Office                                              CA
                70Office                                              LA
                71Reseach & development facility                      MI
                72Reseach & development facility                      CA
                73Retail-Anchored                                     FL
                74Retail-Anchored                                     TX
                75Retail-Anchored                                     MI
                76Retail-Anchored                                     PA
                77Retail-Anchored                                     AZ
                78Retail-Anchored                                     TX
                79Retail-Anchored                                     CO
                80Retail-Single Tenant                                CA
                81Retail-Single Tenant                                FL
                82Retail-Single Tenant                                TX
                83Retail-Single Tenant                                NY
                84Medical Office Building                             NJ
                85Medical Office Building                             CA
                86Medical Office Building                             IL
                87Medical Office Building                             MO
                88Medical Office Building                             IL
                89Medical Office Building                             IL
                90Medical Office Building                             IL
                91Medical Office Building                             NJ
                92Medical Office Building                             NC
                93Medical Office Building                             TX
                94Medical Office Building                             IL
                95Hospitality                                         VA
                96Hospitality                                         MO
                97Hospitality                                         UT
                98Hospitality                                         TX
                99Hospitality                                         TX
               100Hospitality                                         TN
               101Hospitality                                         MD
               102Hospitality                                         MD
               103Hospitality                                         AL
               104Hospitality                                         LA
               105Hospitality                                         ME
               106Hospitality                                         NC
               107Hospitality                                         TX
               108Hospitality                                         NE
               109Hospitality                                         CT
               110Hospitality                                         CO
               111Hospitality                                         NC
               112Hospitality                                         GA
               113Hospitality                                         WA
               114Hospitality                                         LA
               115Hospitality                                         NC
               116Hospitality                                         AZ
               117Hospitality                                         MA
               118Hospitality                                         VA
               119Hospitality                                         AZ
               120Hospitality                                         GA
               121Hospitality                                         VA
               122Hospitality                                         MD
               123Hospitality                                         TN
               124Hospitality                                         VA
               125SMI Certificate
  
  
  Offering                          Ending
  Circular        Maturity          Scheduled        Note
  Control #       Date              Balance          Rate
  
                 101/11/2026              58,313,540           7.6900%
                 202/11/2026              19,594,932           7.8350%
                 302/11/2026              16,356,550           7.7300%
                 402/11/2026              15,953,019           7.2700%
                 502/11/2026              12,965,113           8.0500%
                 602/11/2026              12,766,088           7.7300%
                 702/11/2026              10,871,121           7.7300%
                 802/11/2026               8,428,356           8.2800%
                 901/11/2026               6,578,229           8.1500%
                1011/11/2005               5,758,884           8.3585%
                1109/11/2015               5,422,617           8.9800%
                1201/11/2006               5,073,347           8.1200%
                1312/11/2005               4,108,382           8.2150%
                1402/11/2026               3,889,667           7.7300%
                1510/11/2020               3,816,415           8.9100%
                1611/11/2005               3,179,295           8.9200%
                1702/11/2001               3,038,362           8.6600%
                1802/11/2026               2,991,702           7.9000%
                1912/11/2005               2,922,058           8.3100%
                2002/11/2026               2,691,845           7.4600%
                2103/11/2021               2,691,059           7.7400%
                2208/11/2005               2,386,522           9.0300%
                2309/11/2005               2,379,021           8.6610%
                2401/11/2006               2,287,647           7.9500%
                2509/11/2015               2,179,420           8.2400%
                2601/11/2006               2,188,165           7.9400%
                2711/11/2002               1,896,724           8.4800%
                2810/11/2005               1,664,224           8.5200%
                2912/11/2025               1,623,783           8.3500%
                3010/11/2005               1,567,207           8.5200%
                3101/11/2011               1,183,831           8.1700%
                3211/11/2005               1,052,402           8.2900%
                3302/11/2011                 897,276           8.1700%
                3402/11/2026              17,950,211           7.9000%
                3502/11/2026              13,312,588           7.8350%
                3612/11/2020               9,934,918           7.9100%
                3702/11/2026               6,780,943           7.8350%
                3802/11/2026               5,429,741           7.8350%
                3902/11/2026               5,085,893           7.9000%
                4008/11/2005               4,949,251           8.4100%
                4102/11/2026               4,985,988           7.8350%
                4202/11/2006               4,686,736           7.8000%
                4311/11/2005               3,675,466           8.7700%
                4403/11/2006               3,218,907           8.3450%
                4511/11/2005               3,153,073           8.5200%
                4602/11/2006               2,987,152           7.9500%
                4701/11/2003               2,885,750           8.5000%
                4808/11/2020               2,375,444           8.3600%
                4901/11/2006               2,386,922           7.8600%
                5010/11/2005               2,332,329           8.8400%
                5101/11/2021               2,209,162           8.5400%
                5211/11/2020               2,198,783           9.1800%
                5301/11/2021               2,069,846           8.5400%
                5401/11/2006               1,990,236           8.5400%
                5511/11/2005               1,937,649           9.0500%
                5601/11/2006               1,840,640           8.3200%
                5712/11/2005               1,789,192           8.4100%
                5803/11/2021               1,794,635           8.3900%
                5903/11/2006               1,785,053           8.8500%
                6011/11/2020               1,490,390           8.9800%
                6111/11/2005               1,377,793           8.4400%
                6208/11/2005               1,228,935           8.3100%
                6302/11/2006               1,244,749           8.0700%
                6409/11/2020               1,090,274           8.5900%
                6512/11/2005                 993,947           8.3600%
                6610/11/2020               7,998,734           9.2900%
                6702/11/2021               5,474,646           7.4900%
                6802/11/2021               4,980,222           8.4400%
                6902/11/2021               3,036,272           7.6400%
                7002/11/2021               1,178,015           8.0500%
                7111/11/2005              20,629,301           8.5800%
                7208/11/2020              17,023,883           9.3600%
                7302/11/2021              20,319,621           8.1250%
                7401/11/2026              19,444,239           8.8500%
                7511/11/2005              10,541,634           8.7700%
                7601/11/2021               6,044,265           7.7450%
                7710/11/2002               6,022,989           8.7900%
                7802/11/2016               2,583,751           8.7500%
                7902/11/2006               2,489,617           8.1400%
                8001/11/2006               7,387,614           8.3500%
                8102/11/2021               3,730,424           8.9700%
                8211/11/2005               1,218,499           9.2600%
                8310/11/2005                 963,009           9.1000%
                8411/11/2020              37,323,751           9.8600%
                8501/11/2018              29,842,772           9.4500%
                8612/11/2020              21,645,419           8.8800%
                8702/11/2016              18,771,352           9.2400%
                8802/11/2021              15,444,843           8.6900%
                8912/11/2020              12,439,896           8.8800%
                9012/11/2020              12,439,896           8.8800%
                9110/11/2020              10,037,340           9.9100%
                9211/11/2020               8,060,853           9.7300%
                9312/11/2020               4,979,393           9.6000%
                9412/11/2020               2,209,325           8.8800%
                9502/11/2016              23,238,629           8.6800%
                9602/11/2016              22,519,392           9.2700%
                9702/11/2016              20,683,200           9.2500%
                9801/11/2021              18,037,045           9.7100%
                9901/11/2016              16,626,905           8.5500%
               10009/11/2015              15,849,211          10.1900%
               10102/11/2021              12,360,967           9.3500%
               10203/11/2021               7,853,575           8.9450%
               10311/11/2015               7,622,272           9.4800%
               10412/11/2015               6,439,075           8.8100%
               10502/11/2021               5,999,056           9.2200%
               10602/11/2016               4,854,198           9.2100%
               10701/11/2016               4,714,353           9.1000%
               10811/11/2015               4,516,757           9.2800%
               10902/11/2016               2,783,484           9.2100%
               11011/11/2015               2,769,910           8.9800%
               11101/11/2016               2,699,893           9.2200%
               11209/11/2015               2,617,892          10.0900%
               11312/11/2015               2,476,421           8.7600%
               11412/11/2015               2,453,345           9.3600%
               11510/11/2015               2,420,868           9.8300%
               11610/11/2010               2,157,049          10.2000%
               11712/11/2015               1,982,676           9.4400%
               11802/11/2016               1,843,685           8.6400%
               11902/11/2016               1,690,347           9.5100%
               12001/11/2016               1,687,559           9.3000%
               12102/11/2021               1,639,812           9.3400%
               12202/11/2021               1,192,262           9.3400%
               12302/11/2016               1,093,503           9.2000%
               12402/11/2021                 837,351           9.3400%
               12502/14/2026               8,250,000           6.3410%
                                         876,061,657
  
  Offering        Scheduled
  Circular        Principal         Prepayments      Prepayment
  Control #       Payment           /Liquidations    Date
  
                 1           30,328
                 2           13,902
                 3            8,334
                 4            9,436
                 5            8,810
                 6            6,505
                 7            5,539
                 8            5,467
                 9            4,413
                10            5,997
                11            5,194
                12            5,403
                13            4,343
                14            1,982
                15            3,666
                16            3,024
                17            2,941
                18            2,095
                19            3,042
                20            2,058
                21            2,999
                22            1,394
                23            2,399
                24            2,503
                25            2,350
                26            2,398
                27            1,937
                28            1,060
                29            1,054
                30              998
                31            1,251
                32            1,108
                33              940
                34           12,570
                35            9,445
                36           11,026
                37            4,811
                38            3,852
                39            3,562
                40            5,236
                41            3,537
                42            3,348
                43            3,582
                44            2,045
                45            3,199
                46            3,244
                47            2,890
                48            2,533
                49            2,650
                50            2,266
                51            2,198
                52            2,005
                53            2,060
                54            1,981
                55            1,804
                56            1,898
                57            1,833
                58            1,801
                59            1,661
                60            1,404
                61            1,416
                62            2,173
                63            1,326
                64            1,112
                65            1,027
                66            7,225
                67            6,398
                68            4,997
                69            3,465
                70            1,259
                71           34,687
                72           10,873
                73           16,859
                74           11,317
                75           10,273
                76            6,834
                77            5,899
                78            4,107
                79            2,622
                80            7,581
                81            3,432
                82            1,096
                83              897
                84           20,000
                85           27,266
                86           15,110
                87           23,228
                88           11,143
                89            8,684
                90            8,684
                91            8,188
                92            4,492
                93            2,846
                94            1,542
                95           31,640
                96           27,720
                97           25,549
                98            9,892
                99           23,791
               100           17,200
               101            7,465
               102            7,195
               103           11,368
               104           10,341
               105            5,296
               106            7,283
               107            7,238
               108            6,906
               109            4,176
               110            4,395
               111            4,083
               112            3,688
               113            4,002
               114            3,680
               115            3,489
               116            5,529
               117            2,944
               118            2,527
               119            2,442
               120            2,527
               121              993
               122              722
               123            1,643
               124              507
               125
                            777,601
  
  Offering        Paid              Prepayment       Loan
  Circular        Through           Premium          Status
  Control #       Date              Amount           Code (*)
  
                 106/11/96
                 206/11/96
                 306/11/96
                 406/11/96
                 506/11/96
                 606/11/96
                 706/11/96
                 806/11/96
                 906/11/96
                1006/11/96
                1106/11/96
                1206/11/96
                1306/11/96
                1406/11/96
                1506/11/96
                1606/11/96
                1706/11/96
                1806/11/96
                1906/11/96
                2006/11/96
                2106/11/96
                2206/11/96
                2306/11/96
                2406/11/96
                2506/11/96
                2606/11/96
                2706/11/96
                2806/11/96
                2906/11/96
                3006/11/96
                3106/11/96
                3206/11/96
                3306/11/96
                3406/11/96
                3506/11/96
                3606/11/96
                3706/11/96
                3806/11/96
                3906/11/96
                4006/11/96
                4106/11/96
                4206/11/96
                4306/11/96
                4406/11/96
                4506/11/96
                4606/11/96
                4706/11/96
                4806/11/96
                4906/11/96
                5006/11/96
                5106/11/96
                5206/11/96
                5306/11/96
                5406/11/96
                5506/11/96
                5606/11/96
                5706/11/96
                5806/11/96
                5906/11/96
                6006/11/96
                6106/11/96
                6206/11/96
                6306/11/96
                6406/11/96
                6506/11/96
                6606/11/96
                6706/11/96
                6806/11/96
                6906/11/96
                7006/11/96
                7106/11/96
                7206/11/96
                7306/11/96
                7406/11/96
                7506/11/96
                7606/11/96
                7706/11/96
                7806/11/96
                7906/11/96
                8006/11/96
                8106/11/96
                8206/11/96
                8306/11/96
                8406/11/96
                8506/11/96
                8606/11/96
                8706/11/96
                8806/11/96
                8906/11/96
                9006/11/96
                9106/11/96
                9206/11/96
                9306/11/96
                9406/11/96
                9506/11/96
                9606/11/96
                9706/11/96
                9806/11/96
                9906/11/96
               10006/11/96
               10106/11/96
               10206/11/96
               10306/11/96
               10406/11/96
               10506/11/96
               10606/11/96
               10706/11/96
               10806/11/96
               10906/11/96
               11006/11/96
               11105/11/96
               11206/11/96
               11306/11/96
               11406/11/96
               11506/11/96
               11606/11/96
               11706/11/96
               11806/11/96
               11905/11/96
               12006/11/96
               12106/11/96
               12206/11/96
               12306/11/96
               12406/11/96
               12505/15/96
  
  
  (*)   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
  
  Specially Serviced Loan Detail
  No specially serviced mortgage loans as of the current Due Date.
                  Offering          Sched            Sched
  Distribution    Circular          Principal        Interest
  Date            Control #         Balance          Rate
  
  
  
  
                                    No specially serviced mortgage loans 
  as of the current Due Date.
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
                                                              Date of last
  Distribution    Maturity          Property                  Operating 
  Date            Date              Type       State          Stmt
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
                                    Debt Service     Specially
  Distribution    Net Operating     Coverage         Serviced
  Date            Income            Ratio            Status Code (*)
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  * Legend :
  1)  Request for waiver of Prepayment Penalty
  2)   Payment default
  3)  Request for Loan Modification or Workout
  4)  Loans with Borrower Bankruptcy
  5)  Loans in Process of Foreclosure
  6)  Loans now REO Property
  7)  Loans Paid Off
  8)  Loans Returned to Master Servicer
  
  Modified Loan Detail
  No modified loans as of the current Due Date.
  
                  Offering
  Distribution    Circular          Modification     Modification
  Date            Control #         Date             Description
  
  
  
                                    No modified loans as of the current 
  Due Date.
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Note:  Aggregate liquidation expenses also include outstanding
  P&I advances and unpaid servicing fees, unpaid special servicing
  fees, unpaid trustee fees, etc..
  
  Realized Loss Detail
  No Realized Loss loans as of the current Due Date.
                  Appraisal
  Offering        Value/                Sched          Distribution               
  Circular        Appraisal   Brokers   Principal      Date            
  Control #       Date        Estimate  Balance
  
  
  
  
         No Realized Loss loans as of the current Due Date.
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Current Total
  Cumulative
  
  Note:  Aggregate liquidation expenses also include outstanding
  P&I advances and unpaid servicing fees, unpaid special servicing
  fees, unpaid trustee fees, etc..
  
                                    Gross Proceeds
                                    as a % of        Aggregate
  Distribution    Gross             Scheduled        Liquidation
  Date            Proceeds          Principal        Expenses *
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Current Total
  Cumulative
  
                                    Net Proceeds
                  Net               as a % of        Current
  Distribution    Liquidation       Scheduled        Realized
  Date            Proceeds          Balance          Loss
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Current Total
  Cumulative
metadata_documents: [{"type": "8-K", "sequence": "1", "secsgml_size_bytes": 60586}]
metadata_filer: {"company-data": {"conformed-name": "ASSET SECUR COR COMM MORT PASS TH CERT SER 1996 D2", "cik": "0001012457", "assigned-sic": "0000", "state-of-incorporation": "NY", "fiscal-year-end": "1231"}, "filing-values": {"form-type": "8-K", "act": "34", "file-number": "033-99502-01", "film-number": "96585555"}, "business-address": {"street1": "2 WORLD FINANCIAL CENTER", "street2": "BLDG B 21ST FL", "city": "NEW YORK", "state": "NY", "zip": "10281", "phone": "2126671653"}}
text: ABN AMRO
  LaSalle National Bank
  
  Administrator:
    Mary Collier  (800) 246-5761
    135 S. LaSalle Street   Suite 1740
    Chicago, IL   60603
  
  ^Asset Securitization Corporation
  ^Pacific Mutual Life Insurance Company as Servicer
  ^Pacific Mutual Life Insurance Company as Special Servicer
  ^Commercial Mortgage Pass-Through Certificates
  ^Series 1996-D2
  ^ABN AMRO Acct: 67-7484-92-5
  
  Statement Date:                   06/14/96
  Payment Date:                     06/14/96
  Prior Payment:                    NA
  Record Date:                      06/10/96
  
  WAC:                                      8.787175%
  WAMM:                                           269
  
  ^Upper Tier
                  Original                      Opening          Principal
  Class           Face Value (1)                Balance          Payment
  CUSIP           Per $1000                     Per $1000        Per $1000
  
  A-1                624,411,011.00           621,798,140.56    777,601.32
  045424BF4              1000.000000              995.815464      1.245336
  A-CS1              174,411,011.00 N         171,798,140.56
  045424BG2              1000.000000              985.018891
  A-CS2              590,712,339.00 N         590,712,339.00
  045424BH0              1000.000000             1000.000000
  A-2                 52,767,127.00            52,767,127.00
  045424BJ6              1000.000000             1000.000000
  A-3                 52,767,127.00            52,767,127.00
  045424BK3              1000.000000             1000.000000
  A-4                 35,178,085.00            35,178,085.00
  045424BL1,UO4509       1000.000000             1000.000000
  B-1A                 8,250,000.00             8,250,000.00
  045424BM9,UO4509       1000.000000             1000.000000
  B-1B                46,495,894.00            46,495,894.00
  045424BY3,UO4509       1000.000000             1000.000000
  B-1H                11,213,015.00            11,213,015.00
  045424BN7,UO4509       1000.000000             1000.000000
  B-2                 29,197,811.00            29,197,811.00
  045424BP2,UO4509       1000.000000             1000.000000
  B-2H                 5,980,274.00             5,980,274.00
  045424BQ0,UO4509       1000.000000             1000.000000
  B-3                 10,948,180.00            10,948,180.00
  045424BR8,UO4509       1000.000000             1000.000000
  B-3Q                     1,000.65                 1,000.65
  045424BT4              1000.000000             1000.000000
  B-3H                 2,242,603.00             2,242,603.00
  045424BS6,UO4509       1000.000000             1000.000000
  R                            0.00 
  045424BW7              1000.000000
                     879,452,127.65           876,839,257.21    777,601.32
  
                  Principal         Negative         Closing
  Class           Adj. or Loss      Amortization     Balance
  CUSIP           Per $1000         Per $1000        Per $1000
  
  A-1                                                  621,020,539.24
  045424BF4                                                 994.570128
  A-CS1                                                171,020,539.24
  045424BG2                                                 980.560449
  A-CS2                                                590,712,339.00
  045424BH0                                                1000.000000
  A-2                                                   52,767,127.00
  045424BJ6                                                1000.000000
  A-3                                                   52,767,127.00
  045424BK3                                                1000.000000
  A-4                                                   35,178,085.00
  045424BL1,UO4509AU62                                     1000.000000
  B-1A                                                   8,250,000.00
  045424BM9,UO4509AV4                                      1000.000000
  B-1B                                                  46,495,894.00
  045424BY3,UO4509AW2                                      1000.000000
  B-1H                                                  11,213,015.00
  045424BN7,UO4509AX0                                      1000.000000
  B-2                                                   29,197,811.00
  045424BP2,UO4509AY8                                      1000.000000
  B-2H                                                   5,980,274.00
  045424BQ0,UO4509AZ5                                      1000.000000
  B-3                                                   10,948,180.00
  045424BR8,UO4509BA9                                      1000.000000
  B-3Q                                                       1,000.65
  045424BT4                                                1000.000000
  B-3H                                                   2,242,603.00
  045424BS6,UO4509BB7                                      1000.000000
  R
  045424BW7
  
                                                       876,061,655.89
  Total P&I Payment                                      7,122,355.72
  
                  Interest          Interest         Pass-Through
  Class           Payment           Adjustment       Rate (2)
  CUSIP           Per $1000         Per $1000        Next Rate (3)
  
  A-1                  3,585,702.61                          6.920000%
  045424BF4                 5.742536                         6.920000%
  A-CS1                  252,418.06                          1.763125%
  045424BG2                 1.447260                         1.610523%
  A-CS2                  791,477.53                          1.607844%
  045424BH0                 1.339870                         1.491592%
  A-2                    323,775.81                          7.363125%
  045424BJ6                 6.135938                         7.210523%
  A-3                    332,130.61                          7.553125%
  045424BK3                 6.294271                         7.400523%
  A-4                    231,973.83                          7.913125%
  045424BL1,UO4509          6.594271                         7.760523%
  B-1A                    59,696.49                          8.683125%
  045424BM9,UO4509          7.235938                         8.530523%
  B-1B                   336,441.40                          8.683125%
  045424BY3,UO4509          7.235938                         8.530523%
  B-1H                    81,136.68                          8.683125%
  045424BN7,UO4509          7.235938                         8.530523%
  B-2                    211,273.55                          8.683125%
  045424BP2,UO4509          7.235938                         8.530523%
  B-2H                    43,272.89                          8.683125%
  045424BQ0,UO4509          7.235938                         8.530523%
  B-3                     79,220.35                          8.683125%
  045424BR8,UO4509          7.235938                         8.530523%
  B-3Q                         7.24                          8.683125%
  045424BT4                 7.235938                         8.530523%
  B-3H                    16,227.34                          8.683125%
  045424BS6,UO4509          7.235940                         8.530523%
  R                                                            None
  045424BW7
                       6,344,754.40
  
  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-L             174,411,011.00           171,798,140.56    777,601.32
  None                   1000.000000              985.018891      4.458442
  A-1B-L             450,000,000.00           450,000,000.00
  None                   1000.000000             1000.000000
  A-2-L               52,767,127.00            52,767,127.00
  None                   1000.000000             1000.000000
  A-3-L               52,767,127.00            52,767,127.00
  None                   1000.000000             1000.000000
  A-4-L               35,178,085.00            35,178,085.00
  None                   1000.000000             1000.000000
  B-1A-L               8,250,000.00             8,250,000.00
  None                   1000.000000             1000.000000
  B-1B-L              46,495,894.00            46,495,894.00
  None                   1000.000000             1000.000000
  B-1H-L              11,213,015.00            11,213,015.00
  None                   1000.000000               12.750000
  B-2-L               29,197,811.00            29,197,811.00
  None                   1000.000000             1000.000000
  B-2H-L               5,980,274.00             5,980,274.00
  None                   1000.000000             1000.000000
  B-3-L               10,948,180.00            10,948,180.00
  None                   1000.000000             1000.000000
  B-3Q                     1,000.65                 1,000.65
  None                   1000.000000             1000.000000
  B-3H-L               2,242,603.00             2,242,603.00
  None                   1000.000000             1000.000000
  LR                           0.00
  045424BX5              1000.000000
  
                     879,452,127.65           876,839,257.21    777,601.32
  
  Notes:  (1) N denotes notional balance not included in total
  (2) Interest Paid minus Interest Adjustment minus Deferred
  Interest equals Accrual    (3) Estimated
  
                  Principal         Negative         Closing
  Class           Adj. or Loss      Amortization     Balance
  CUSIP           Per $1000         Per $1000        Per $1000
  
  A-1A-L                                               171,020,539.24
  None                                                      980.560449
  A-1B-L                                               450,000,000.00
  None                                                     1000.000000
  A-2-L                                                 52,767,127.00
  None                                                     1000.000000
  A-3-L                                                 52,767,127.00
  None                                                     1000.000000
  A-4-L                                                 35,178,085.00
  None                                                     1000.000000
  B-1A-L                                                 8,250,000.00
  None                                                     1000.000000
  B-1B-L                                                46,495,894.00
  None                                                     1000.000000
  B-1H-L                                                11,213,015.00
  None                                                       12.750000
  B-2-L                                                 29,197,811.00
  None                                                     1000.000000
  B-2H-L                                                 5,980,274.00
  None                                                     1000.000000
  B-3-L                                                 10,948,180.00
  None                                                     1000.000000
  B-3Q                                                       1,000.65
  None                                                     1000.000000
  B-3H-L                                                 2,242,603.00
  None                                                     1000.000000
  LR
  045424BX5
  
                                                       876,061,655.89
  
                  Interest          Interest         Pass-Through
  Class           Payment           Adjustment       Rate (2)
  CUSIP           Per $1000         Per $1000        Next Rate (3)
  
  A-1A-L               1,243,120.67                          8.683125%
  None                      7.127535                         8.530523%
  A-1B-L               3,256,172.05                          8.683125%
  None                      7.235938                         8.530523%
  A-2-L                  381,819.65                          8.683125%
  None                      7.235938                         8.530523%
  A-3-L                  381,819.65                          8.683125%
  None                      7.235938                         8.530523%
  A-4-L                  254,546.44                          8.683125%
  None                      7.235938                         8.530523%
  B-1A-L                  59,696.49                          8.683125%
  None                      7.235938                         8.530523%
  B-1B-L                 336,441.40                          8.683125%
  None                      7.235938                         8.530523%
  B-1H-L                  81,136.68                          8.683125%
  None                      0.092258                         8.530523%
  B-2-L                  211,273.55                          8.683125%
  None                      7.235938                         8.530523%
  B-2H-L                  43,272.89                          8.683125%
  None                      7.235938                         8.530523%
  B-3-L                   79,220.35                          8.683125%
  None                      7.235938                         8.530523%
  B-3Q                         7.24                          8.683125%
  None                      7.235297                         8.530523%
  B-3H-L                  16,227.34                          8.683125%
  None                      7.235938                         8.530523%
  LR                                                         None
  045424BX5
  
                       6,344,754.40
  
  ^Grantor Trust Certificates
                  Original                     Opening          Principal
  Class           Face Value (1)               Balance          Payment
  CUSIP           Per $1000                    Per $1000        Per $1000
  
  V-1                          0.00
  045424BU1              1000.000000
  V-2                          0.00
  045424BV9              1000.000000
  
                  Principal         Negative         Closing
  Class           Adj. or Loss      Amortization     Balance
  CUSIP           Per $1000         Per $1000        Per $1000
  
  V-1
  045424BU1
  V-2
  045424BV9
  
                  Total P&I Payment                          7,821.19
  
                  Interest          Interest         Pass-Through
  Class           Payment           Adjustment       Rate (2)
  CUSIP           Per $1000         Per $1000        Next Rate (3)
  
  V-1                      7,821.19                          None
  045424BU1
  V-2                                                        None
  045424BV9
  
                           7,821.19
  
  Amount of Available Funds allocable to principal:
  
  SMI Available Funds allocable to principal
  SMI Certificate Distribution Amount                       43,078.75
  Other Principal Distribution Amount                      646,417.02
  Senior Housing/Healthcare Prin Distrib. Amt              131,184.30
  
  Advance Summary:                  Beginning        Current
                                    Unreimbursed     Period
  Servicer Property Protection Adv
  Servicer SMI Certificate Adv                              43,078.75
  Servicer P&I Advances                                     40,313.01
  Trustee P&I Advances
  Fiscal Agent P&I Advance
  
    Total                                                   83,391.76
  
  Advance Summary:                                   Ending
                                    Reimbursed       Unreimbursed
  Servicer Property Protection Adv
  Servicer SMI Certificate Adv                              43,078.75
  Servicer P&I Advances                                     40,313.01
  Trustee P&I Advances
  Fiscal Agent P&I Advance
  
    Total                                                   83,391.76
  
  Class A-CS-2 ComReduction Interest Distribution Amounts
    A-1B Component
    A-2 Component
    A-3 Component
    A-4 Component
  
  Class A-CS-2 ComReduction Interest Shortfalls
    A-1B Component
    A-2 Component
    A-3 Component
    A-4 Component
  
  Repurchases as per sections 2.03(d), 2.03(e), 3.18, 9.01(c)
  
  Outstanding Principal Balance
  Repurchase Price
  
  Summary of REO Property:
  
  Appraised value of real estate acquired through foreclosure
  or grant of a deed in lieu of foreclosure
  
  Property Name   Date of REO       Principal Balance
  
    Totals
  
                                    Date of Final
  Property Name   Book Value        Recovery
  
    Totals
  
                  Amount            Aggregate Other
  Property Name   of Proceeds       Revenues Collected
  
    Totals
  
  Specially Serviced Mortgage Loans:
                                                     Principal
                  Borrower          Number           Balance
  
  Summary of Expenses:
  
  Current Period Servicing Fees                             73,921.36
  Current Period Trustee Fees                                3,653.50
  Current Period Special Servicing Fees
  Additional Servicing Fees, per Section 3.12(a)
  
    Total                                                   77,574.86
  
                                                                      
  Amount per $1,000
  Prepayment Premiums received during the Collection Period
  Default Interest received during the Collection Period
  Net Default Interest received during the Collection Period
  Excess  Interest received during the Collection Period
  
  Prepayment Premiums received during the Collection Period
  Default Interest received during the Collection Period                   
  7,821.19
  Net Default Interest received during the Collection Period               
  7,821.19
  Excess  Interest received during the Collection Period
  
                                                     Current
                  Prior             Remaining        Realized
                  Interest          Interest         Loss
  Class           Shortfall         Shortfall        Allocation
  A-1
  A-CS1
  A-CS2
  A-2
  A-3
  A-4
  B-1A
  B-1B
  B-1H
  B-2
  B-2H
  B-3
  B-3Q
  B-3H
  
  Total
  
                  Aggregate
                  Realized
                  Loss
  Class           Allocation
  A-1
  A-CS1
  A-CS2
  A-2
  A-3
  A-4
  B-1A
  B-1B
  B-1H
  B-2
  B-2H
  B-3
  B-3Q
  B-3H
  
  Total
  
                                                     Current
  Realized Losses on Mortgage Loans
  Realized Losses on SMI Certificate
  
                                                     Cumulative
  Realized Losses on Mortgage Loans
  Realized Losses on SMI Certificate
  
  Strip Component Balances:         Beginning
                                    Principal
                                    Balance
  A-1A                                171,798,140.56
  A-1B                                450,000,000.00
  A-2                                  52,767,127.00
  A-3                                  52,767,127.00
  A-4                                  35,178,085.00
  
  SMI Certificate                       8,250,000.00
  
  Strip Component Balances:         Ending
                                    Principal
                                    Balance
  A-1A                                171,020,539.24
  A-1B                                450,000,000.00
  A-2                                  52,767,127.00
  A-3                                  52,767,127.00
  A-4                                  35,178,085.00
  
  SMI Certificate                       8,250,000.00
  
  TOTAL
  Delinquency /Prepayment / Rate History Reporting
  Distribution    Delinq 1 Month                     Delinq 2 Months
  Date            #                 Balance          #                
  Balance
  06/14/96
  
  05/15/96
  
  04/16/96
  
  03/14/96
  
  Distribution    Delinq 3+  Months                  Foreclosure / 
  Bankruptcy
  Date            #                 Balance          #                
  Balance
  06/14/96
  
  05/15/96
  
  04/16/96
  
  03/14/96
  
  Distribution    REO                                Modifications
  Date            #                 Balance          #                
  Balance
  06/14/96
  
  05/15/96
  
  04/16/96
  
  03/14/96
  
  Distribution    Prepayments                        Next Weighted Avg.
  Date            #                 Balance          Coupon           
  Remit
  06/14/96                                                    8.63525%       
  8.5305%
  
  05/15/96                                                    8.82185%       
  8.7151%
  
  04/16/96                                                    8.67011%       
  8.5634%
  
  03/14/96                                                    8.79002%       
  8.6833%
  
  Note:  Foreclosure and REO Totals are Included in the
         Appropriate Delinquency Aging Category
  
  Distribution of Principal Balances
  Current
  Scheduled                                          Scheduled
  Principal                         Number           Principal
  Balances                          of Loans         Balance
  $0 to $300000
  $300001 to $1000000                               4       3,691,583
  $1000001 to $1300000                              9      10,482,470
  $1300001 to $1600000                              3       4,435,389
  $1600001 to $1800000                              8      13,674,604
  $1800001 to $2100000                              7      13,561,456
  $2100001 to $2500000                             16      37,130,040
  $2500001 to $3000000                             11      30,624,497
  $3000001 to $3300000                              5      15,625,909
  $3300001 to $4800000                              8      33,138,199
  $4800001 to $5500000                             10      51,235,294
  $5500001 to $6300000                              4      23,825,195
  $6300001 to $7800000                              5      34,808,134
  $7800001 to $9300000                              4      32,341,518
  $9300001 to $10800000                             3      30,513,891
  $10800001 to $12300000                            1      10,871,121
  $12300001 to $13800000                            6      76,284,546
  $13800001 to $16800000                            5      80,230,527
  $16800001 to $18300000                            3      53,011,138
  $18300001 and above                              12     312,326,146
  Total                                           124     867,811,657
  
  Average Scheduled Balance is                              7,008,493
  Maximum Scheduled Balance is                             58,313,540
  Minimum Scheduled Balance is                                837,351
  
  Distribution of Principal Balances
  Current
  Scheduled
  Principal                                          Based on
  Balances                                           Balance
  $0 to $300000
  $300001 to $1000000                                            0.43%
  $1000001 to $1300000                                           1.21%
  $1300001 to $1600000                                           0.51%
  $1600001 to $1800000                                           1.58%
  $1800001 to $2100000                                           1.56%
  $2100001 to $2500000                                           4.28%
  $2500001 to $3000000                                           3.53%
  $3000001 to $3300000                                           1.80%
  $3300001 to $4800000                                           3.82%
  $4800001 to $5500000                                           5.90%
  $5500001 to $6300000                                           2.75%
  $6300001 to $7800000                                           4.01%
  $7800001 to $9300000                                           3.73%
  $9300001 to $10800000                                          3.52%
  $10800001 to $12300000                                         1.25%
  $12300001 to $13800000                                         8.79%
  $13800001 to $16800000                                         9.25%
  $16800001 to $18300000                                         6.11%
  $18300001 and above                                           35.99%
                  Total                                        100.00%
  
  Average Scheduled Balance is                              7,008,493
  Maximum Scheduled Balance is                             58,313,540
  Minimum Scheduled Balance is                                837,351
  
  Distribution of Property Types
                                                     Scheduled
                                    Number           Principal
  Property Types                    of Loans         Balance
  Multifamily                                      33     228,716,801
  Hospitality                                      30     203,660,690
  Medical Office Building                          11     173,194,839
  Mobile Home Park                                 32     121,172,594
  Retail-Anchored                                   7      67,446,115
  Reseach & development facility                    2      37,653,183
  Office                                            5      22,667,888
  Retail-Single Tenant                              4      13,299,546
  
                  Total                           124     867,811,657
  
  Distribution of Property Types
                                    Based on
  Property Types                    Balance
  Multifamily                                  26.36%
  Hospitality                                  23.47%
  Medical Office Building                      19.96%
  Mobile Home Park                             13.96%
  Retail-Anchored                               7.77%
  Reseach & development facility                4.34%
  Office                                        2.61%
  Retail-Single Tenant                          1.53%
  
                  Total                       100.00%
  
  Distribution of Mortgage Interest Rates
  Current
  Mortgage                                           Scheduled
  Interest                          Number           Principal
  Rate (1)                          of Loans         Balance
  7.250% or less
  7.251% to 7.500%                                  3      24,119,509
  7.501% to 7.750%                                  8     113,968,562
  7.751% to 8.000%                                 14     100,603,537
  8.001% to 8.250%                                 11      58,217,600
  8.251% to 8.500%                                 18      56,504,537
  8.501% to 8.750%                                 15      99,528,517
  8.751% to 9.000%                                 19     129,714,365
  9.001% to 9.250%                                 12      69,085,002
  9.251% to 9.500%                                 14     112,896,280
  9.501% to 9.750%                                  4      32,767,638
  9.751% to 10.000%                                 3      49,781,959
  10.001% to 10.250%                                3      20,624,151
  10.251% to 10.500%
  10.751% & above
                  Total                           124     867,811,657
  
  Weighted Average Mortgage Interest Rate is                   8.6353%
  Minimum Mortgage Interest Rate is                            7.2700%
  Maximum Mortgage Interest Rate is                           10.2000%
  
  Distribution of Mortgage Interest Rates
  Current
  Mortgage
  Interest                                           Based on
  Rate (1)                                           Balance
  7.250% or less
  7.251% to 7.500%                                               2.78%
  7.501% to 7.750%                                              13.13%
  7.751% to 8.000%                                              11.59%
  8.001% to 8.250%                                               6.71%
  8.251% to 8.500%                                               6.51%
  8.501% to 8.750%                                              11.47%
  8.751% to 9.000%                                              14.95%
  9.001% to 9.250%                                               7.96%
  9.251% to 9.500%                                              13.01%
  9.501% to 9.750%                                               3.78%
  9.751% to 10.000%                                              5.74%
  10.001% to 10.250%                                             2.38%
  10.251% to 10.500%
  10.751% & above
                  Total                                        100.00%
  
  Weighted Average Mortgage Interest Rate is                    8.635%
  Minimum Mortgage Interest Rate is                             7.270%
  Maximum Mortgage Interest Rate is                            10.200%
  
  Geographic Distribution
  Not
  Applicable
  on Loan Level
  
  Loan Seasoning                                     Scheduled
                                    Number           Princpal
  Number of Years                   of Loans         Balance
  1 year or less                                  124     867,811,657
   1+ to 2 years
  2+ to 3 years
  3+ to 4 years
  4+ to 5 years
  5+ to 6 years
  6+ to 7 years
  7+ to 8 years
  8+ to 9 years
  9+ to 10 years
  10  years or more
                  Total                           124     867,811,657
  Weighted Average Seasoning is                                    4.7
  
  Loan Seasoning
                                    Based on
  Number of Years                   Balance
  1 year or less                              100.00%
   1+ to 2 years
  2+ to 3 years
  3+ to 4 years
  4+ to 5 years
  5+ to 6 years
  6+ to 7 years
  7+ to 8 years
  8+ to 9 years
  9+ to 10 years
  10  years or more
                  Total                       100.00%
  
  Distribution of Amortization Type
                                                     Scheduled
                                    Number           Principal
  Amortization Type                 of Loans         Balance
  Fully Amortizing                                 81     724,909,831
  Amortizing Balloon                               43     142,901,826
  
                  Total                           124     867,811,657
  
  Distribution of Amortization Type
                                    Based on
  Amortization Type                 Balance
  Fully Amortizing                             83.53%
  Amortizing Balloon                           16.47%
  
                  Total                       100.00%
  
  Distribution of Remaining Term
  Fully Amortizing                                   Scheduled
  Fully Amortizing                  Number           Principal
  Mortgage Loans                    of Loans         Balance
  60 months or less
  61 to 120 months
  121 to 180 months                                 1       2,157,049
  181 to 240 months                                24     174,938,677
  241 to 360 months                                56     547,814,106
  Total                                            81     724,909,831
  
  Weighted Average Months to Maturity is                           300
  
  Distribution of Remaining Term
  Fully Amortizing                  Based on
  Fully Amortizing                  Balance
  Mortgage Loans
  60 months or less
  61 to 120 months
  121 to 180 months                             0.25%
  181 to 240 months                            20.16%
  241 to 360 months                            63.13%
  Total                                        83.53%
  
  Distribution of Remaining Term
  Balloon Loans                                      Scheduled
  Balloon                           Number           Principal
  Mortgage Loans                    of Loans         Balance
  12 months or less
  13 to 24 months
  25 to 36 months
  37 to 48 months                                   1       3,038,362
  49 to 60 months                                  38     130,180,320
  61 to 120 months                                  2       2,081,107
  121 to 180 months                                 2       7,602,037
  181 to 240 months
  Total                                            43     142,901,826
  
  Weighted Average Months to Maturit              117
  
  Distribution of Remaining Term
  Balloon Loans
  Balloon                           Based on
  Mortgage Loans                    Balance
  12 months or less
  13 to 24 months
  25 to 36 months
  37 to 48 months                               0.35%
  49 to 60 months                              15.00%
  61 to 120 months                              0.24%
  121 to 180 months                             0.88%
  181 to 240 months
  Total                                        16.47%
  
  Distribution of DSCR
  Not
  Available
  
  NOI Aging
  Not
  Available
  
  Loan Level  Detail
                                                     Special
  Offering                                           Servicer
  Circular        Property                           Transfer
  Control #       Type                               Date             
  State
  
                 1Multifamily                                         TX
                 2Multifamily                                         MI
                 3Multifamily                                         CA
                 4Multifamily                                         GA
                 5Multifamily                                         AL
                 6Multifamily                                         AZ
                 7Multifamily                                         AZ
                 8Multifamily                                         NY
                 9Multifamily                                         FL
                10Multifamily                                         UT
                11Multifamily                                         TX
                12Multifamily                                         CA
                13Multifamily                                         IA
                14Multifamily                                         TX
                15Multifamily                                         MA
                16Multifamily                                         NJ
                17Multifamily                                         TX
                18Multifamily                                         MI
                19Multifamily                                         MO
                20Multifamily                                         TX
                21Multifamily                                         DE
                22Multifamily                                         TX
                23Multifamily                                         CO
                24Multifamily                                         OK
                25Multifamily                                         MI
                26Multifamily                                         OK
                27Multifamily                                         TX
                28Multifamily                                         CA
                29Multifamily                                         AZ
                30Multifamily                                         CA
                31Multifamily                                         DC
                32Multifamily                                         CO
                33Multifamily                                         DC
                34Mobile Home Park                                    MI
                35Mobile Home Park                                    OR
                36Mobile Home Park                                    FL
                37Mobile Home Park                                    CO
                38Mobile Home Park                                    AZ
                39Mobile Home Park                                    MI
                40Mobile Home Park                                    MI
                41Mobile Home Park                                    WA
                42Mobile Home Park                                    CA
                43Mobile Home Park                                    FL
                44Mobile Home Park                                    MD
                45Mobile Home Park                                    MN
                46Mobile Home Park                                    CO
                47Mobile Home Park                                    IN
                48Mobile Home Park                                    CA
                49Mobile Home Park                                    MN
                50Mobile Home Park                                    OH
                51Mobile Home Park                                    IL
                52Mobile Home Park                                    CO
                53Mobile Home Park                                    IL
                54Mobile Home Park                                    MN
                55Mobile Home Park                                    OR
                56Mobile Home Park                                    ND
                57Mobile Home Park                                    TX
                58Mobile Home Park                                    OR
                59Mobile Home Park                                    MO
                60Mobile Home Park                                    CO
                61Mobile Home Park                                    CO
                62Mobile Home Park                                    MI
                63Mobile Home Park                                    FL
                64Mobile Home Park                                    OR
                65Mobile Home Park                                    TX
                66Office                                              UT
                67Office                                              CA
                68Office                                              CA
                69Office                                              CA
                70Office                                              LA
                71Reseach & development facility                      MI
                72Reseach & development facility                      CA
                73Retail-Anchored                                     FL
                74Retail-Anchored                                     TX
                75Retail-Anchored                                     MI
                76Retail-Anchored                                     PA
                77Retail-Anchored                                     AZ
                78Retail-Anchored                                     TX
                79Retail-Anchored                                     CO
                80Retail-Single Tenant                                CA
                81Retail-Single Tenant                                FL
                82Retail-Single Tenant                                TX
                83Retail-Single Tenant                                NY
                84Medical Office Building                             NJ
                85Medical Office Building                             CA
                86Medical Office Building                             IL
                87Medical Office Building                             MO
                88Medical Office Building                             IL
                89Medical Office Building                             IL
                90Medical Office Building                             IL
                91Medical Office Building                             NJ
                92Medical Office Building                             NC
                93Medical Office Building                             TX
                94Medical Office Building                             IL
                95Hospitality                                         VA
                96Hospitality                                         MO
                97Hospitality                                         UT
                98Hospitality                                         TX
                99Hospitality                                         TX
               100Hospitality                                         TN
               101Hospitality                                         MD
               102Hospitality                                         MD
               103Hospitality                                         AL
               104Hospitality                                         LA
               105Hospitality                                         ME
               106Hospitality                                         NC
               107Hospitality                                         TX
               108Hospitality                                         NE
               109Hospitality                                         CT
               110Hospitality                                         CO
               111Hospitality                                         NC
               112Hospitality                                         GA
               113Hospitality                                         WA
               114Hospitality                                         LA
               115Hospitality                                         NC
               116Hospitality                                         AZ
               117Hospitality                                         MA
               118Hospitality                                         VA
               119Hospitality                                         AZ
               120Hospitality                                         GA
               121Hospitality                                         VA
               122Hospitality                                         MD
               123Hospitality                                         TN
               124Hospitality                                         VA
               125SMI Certificate
  
  Offering                          Ending
  Circular        Maturity          Scheduled        Note
  Control #       Date              Balance          Rate
  
                 101/11/2026              58,313,540           7.6900%
                 202/11/2026              19,594,932           7.8350%
                 302/11/2026              16,356,550           7.7300%
                 402/11/2026              15,953,019           7.2700%
                 502/11/2026              12,965,113           8.0500%
                 602/11/2026              12,766,088           7.7300%
                 702/11/2026              10,871,121           7.7300%
                 802/11/2026               8,428,356           8.2800%
                 901/11/2026               6,578,229           8.1500%
                1011/11/2005               5,758,884           8.3585%
                1109/11/2015               5,422,617           8.9800%
                1201/11/2006               5,073,347           8.1200%
                1312/11/2005               4,108,382           8.2150%
                1402/11/2026               3,889,667           7.7300%
                1510/11/2020               3,816,415           8.9100%
                1611/11/2005               3,179,295           8.9200%
                1702/11/2001               3,038,362           8.6600%
                1802/11/2026               2,991,702           7.9000%
                1912/11/2005               2,922,058           8.3100%
                2002/11/2026               2,691,845           7.4600%
                2103/11/2021               2,691,059           7.7400%
                2208/11/2005               2,386,522           9.0300%
                2309/11/2005               2,379,021           8.6610%
                2401/11/2006               2,287,647           7.9500%
                2509/11/2015               2,179,420           8.2400%
                2601/11/2006               2,188,165           7.9400%
                2711/11/2002               1,896,724           8.4800%
                2810/11/2005               1,664,224           8.5200%
                2912/11/2025               1,623,783           8.3500%
                3010/11/2005               1,567,207           8.5200%
                3101/11/2011               1,183,831           8.1700%
                3211/11/2005               1,052,402           8.2900%
                3302/11/2011                 897,276           8.1700%
                3402/11/2026              17,950,211           7.9000%
                3502/11/2026              13,312,588           7.8350%
                3612/11/2020               9,934,918           7.9100%
                3702/11/2026               6,780,943           7.8350%
                3802/11/2026               5,429,741           7.8350%
                3902/11/2026               5,085,893           7.9000%
                4008/11/2005               4,949,251           8.4100%
                4102/11/2026               4,985,988           7.8350%
                4202/11/2006               4,686,736           7.8000%
                4311/11/2005               3,675,466           8.7700%
                4403/11/2006               3,218,907           8.3450%
                4511/11/2005               3,153,073           8.5200%
                4602/11/2006               2,987,152           7.9500%
                4701/11/2003               2,885,750           8.5000%
                4808/11/2020               2,375,444           8.3600%
                4901/11/2006               2,386,922           7.8600%
                5010/11/2005               2,332,329           8.8400%
                5101/11/2021               2,209,162           8.5400%
                5211/11/2020               2,198,783           9.1800%
                5301/11/2021               2,069,846           8.5400%
                5401/11/2006               1,990,236           8.5400%
                5511/11/2005               1,937,649           9.0500%
                5601/11/2006               1,840,640           8.3200%
                5712/11/2005               1,789,192           8.4100%
                5803/11/2021               1,794,635           8.3900%
                5903/11/2006               1,785,053           8.8500%
                6011/11/2020               1,490,390           8.9800%
                6111/11/2005               1,377,793           8.4400%
                6208/11/2005               1,228,935           8.3100%
                6302/11/2006               1,244,749           8.0700%
                6409/11/2020               1,090,274           8.5900%
                6512/11/2005                 993,947           8.3600%
                6610/11/2020               7,998,734           9.2900%
                6702/11/2021               5,474,646           7.4900%
                6802/11/2021               4,980,222           8.4400%
                6902/11/2021               3,036,272           7.6400%
                7002/11/2021               1,178,015           8.0500%
                7111/11/2005              20,629,301           8.5800%
                7208/11/2020              17,023,883           9.3600%
                7302/11/2021              20,319,621           8.1250%
                7401/11/2026              19,444,239           8.8500%
                7511/11/2005              10,541,634           8.7700%
                7601/11/2021               6,044,265           7.7450%
                7710/11/2002               6,022,989           8.7900%
                7802/11/2016               2,583,751           8.7500%
                7902/11/2006               2,489,617           8.1400%
                8001/11/2006               7,387,614           8.3500%
                8102/11/2021               3,730,424           8.9700%
                8211/11/2005               1,218,499           9.2600%
                8310/11/2005                 963,009           9.1000%
                8411/11/2020              37,323,751           9.8600%
                8501/11/2018              29,842,772           9.4500%
                8612/11/2020              21,645,419           8.8800%
                8702/11/2016              18,771,352           9.2400%
                8802/11/2021              15,444,843           8.6900%
                8912/11/2020              12,439,896           8.8800%
                9012/11/2020              12,439,896           8.8800%
                9110/11/2020              10,037,340           9.9100%
                9211/11/2020               8,060,853           9.7300%
                9312/11/2020               4,979,393           9.6000%
                9412/11/2020               2,209,325           8.8800%
                9502/11/2016              23,238,629           8.6800%
                9602/11/2016              22,519,392           9.2700%
                9702/11/2016              20,683,200           9.2500%
                9801/11/2021              18,037,045           9.7100%
                9901/11/2016              16,626,905           8.5500%
               10009/11/2015              15,849,211          10.1900%
               10102/11/2021              12,360,967           9.3500%
               10203/11/2021               7,853,575           8.9450%
               10311/11/2015               7,622,272           9.4800%
               10412/11/2015               6,439,075           8.8100%
               10502/11/2021               5,999,056           9.2200%
               10602/11/2016               4,854,198           9.2100%
               10701/11/2016               4,714,353           9.1000%
               10811/11/2015               4,516,757           9.2800%
               10902/11/2016               2,783,484           9.2100%
               11011/11/2015               2,769,910           8.9800%
               11101/11/2016               2,699,893           9.2200%
               11209/11/2015               2,617,892          10.0900%
               11312/11/2015               2,476,421           8.7600%
               11412/11/2015               2,453,345           9.3600%
               11510/11/2015               2,420,868           9.8300%
               11610/11/2010               2,157,049          10.2000%
               11712/11/2015               1,982,676           9.4400%
               11802/11/2016               1,843,685           8.6400%
               11902/11/2016               1,690,347           9.5100%
               12001/11/2016               1,687,559           9.3000%
               12102/11/2021               1,639,812           9.3400%
               12202/11/2021               1,192,262           9.3400%
               12302/11/2016               1,093,503           9.2000%
               12402/11/2021                 837,351           9.3400%
               12502/14/2026               8,250,000           6.3410%
                                         876,061,657
  
  Offering        Scheduled
  Circular        Principal         Prepayments      Prepayment
  Control #       Payment           /Liquidations    Date
  
                 1           30,328
                 2           13,902
                 3            8,334
                 4            9,436
                 5            8,810
                 6            6,505
                 7            5,539
                 8            5,467
                 9            4,413
                10            5,997
                11            5,194
                12            5,403
                13            4,343
                14            1,982
                15            3,666
                16            3,024
                17            2,941
                18            2,095
                19            3,042
                20            2,058
                21            2,999
                22            1,394
                23            2,399
                24            2,503
                25            2,350
                26            2,398
                27            1,937
                28            1,060
                29            1,054
                30              998
                31            1,251
                32            1,108
                33              940
                34           12,570
                35            9,445
                36           11,026
                37            4,811
                38            3,852
                39            3,562
                40            5,236
                41            3,537
                42            3,348
                43            3,582
                44            2,045
                45            3,199
                46            3,244
                47            2,890
                48            2,533
                49            2,650
                50            2,266
                51            2,198
                52            2,005
                53            2,060
                54            1,981
                55            1,804
                56            1,898
                57            1,833
                58            1,801
                59            1,661
                60            1,404
                61            1,416
                62            2,173
                63            1,326
                64            1,112
                65            1,027
                66            7,225
                67            6,398
                68            4,997
                69            3,465
                70            1,259
                71           34,687
                72           10,873
                73           16,859
                74           11,317
                75           10,273
                76            6,834
                77            5,899
                78            4,107
                79            2,622
                80            7,581
                81            3,432
                82            1,096
                83              897
                84           20,000
                85           27,266
                86           15,110
                87           23,228
                88           11,143
                89            8,684
                90            8,684
                91            8,188
                92            4,492
                93            2,846
                94            1,542
                95           31,640
                96           27,720
                97           25,549
                98            9,892
                99           23,791
               100           17,200
               101            7,465
               102            7,195
               103           11,368
               104           10,341
               105            5,296
               106            7,283
               107            7,238
               108            6,906
               109            4,176
               110            4,395
               111            4,083
               112            3,688
               113            4,002
               114            3,680
               115            3,489
               116            5,529
               117            2,944
               118            2,527
               119            2,442
               120            2,527
               121              993
               122              722
               123            1,643
               124              507
               125
                            777,601
  
  Offering        Paid              Prepayment       Loan
  Circular        Through           Premium          Status
  Control #       Date              Amount           Code (*)
  
                 106/11/96
                 206/11/96
                 306/11/96
                 406/11/96
                 506/11/96
                 606/11/96
                 706/11/96
                 806/11/96
                 906/11/96
                1006/11/96
                1106/11/96
                1206/11/96
                1306/11/96
                1406/11/96
                1506/11/96
                1606/11/96
                1706/11/96
                1806/11/96
                1906/11/96
                2006/11/96
                2106/11/96
                2206/11/96
                2306/11/96
                2406/11/96
                2506/11/96
                2606/11/96
                2706/11/96
                2806/11/96
                2906/11/96
                3006/11/96
                3106/11/96
                3206/11/96
                3306/11/96
                3406/11/96
                3506/11/96
                3606/11/96
                3706/11/96
                3806/11/96
                3906/11/96
                4006/11/96
                4106/11/96
                4206/11/96
                4306/11/96
                4406/11/96
                4506/11/96
                4606/11/96
                4706/11/96
                4806/11/96
                4906/11/96
                5006/11/96
                5106/11/96
                5206/11/96
                5306/11/96
                5406/11/96
                5506/11/96
                5606/11/96
                5706/11/96
                5806/11/96
                5906/11/96
                6006/11/96
                6106/11/96
                6206/11/96
                6306/11/96
                6406/11/96
                6506/11/96
                6606/11/96
                6706/11/96
                6806/11/96
                6906/11/96
                7006/11/96
                7106/11/96
                7206/11/96
                7306/11/96
                7406/11/96
                7506/11/96
                7606/11/96
                7706/11/96
                7806/11/96
                7906/11/96
                8006/11/96
                8106/11/96
                8206/11/96
                8306/11/96
                8406/11/96
                8506/11/96
                8606/11/96
                8706/11/96
                8806/11/96
                8906/11/96
                9006/11/96
                9106/11/96
                9206/11/96
                9306/11/96
                9406/11/96
                9506/11/96
                9606/11/96
                9706/11/96
                9806/11/96
                9906/11/96
               10006/11/96
               10106/11/96
               10206/11/96
               10306/11/96
               10406/11/96
               10506/11/96
               10606/11/96
               10706/11/96
               10806/11/96
               10906/11/96
               11006/11/96
               11105/11/96
               11206/11/96
               11306/11/96
               11406/11/96
               11506/11/96
               11606/11/96
               11706/11/96
               11806/11/96
               11905/11/96
               12006/11/96
               12106/11/96
               12206/11/96
               12306/11/96
               12406/11/96
               12505/15/96
  
  (*)   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
  
  Specially Serviced Loan Detail
  No specially serviced mortgage loans as of the current Due Date.
                  Offering          Sched            Sched
  Distribution    Circular          Principal        Interest
  Date            Control #         Balance          Rate
  
                                    No specially serviced mortgage loans 
  as of the current Due Date.
  
                                                              Date of last
  Distribution    Maturity          Property                  Operating 
  Date            Date              Type       State          Stmt
  
                                    Debt Service     Specially
  Distribution    Net Operating     Coverage         Serviced
  Date            Income            Ratio            Status Code (*)
  
  * Legend :
  1)  Request for waiver of Prepayment Penalty
  2)   Payment default
  3)  Request for Loan Modification or Workout
  4)  Loans with Borrower Bankruptcy
  5)  Loans in Process of Foreclosure
  6)  Loans now REO Property
  7)  Loans Paid Off
  8)  Loans Returned to Master Servicer
  
  Modified Loan Detail
  No modified loans as of the current Due Date.
  
                  Offering
  Distribution    Circular          Modification     Modification
  Date            Control #         Date             Description
  
                                    No modified loans as of the current 
  Due Date.
  
  Note:  Aggregate liquidation expenses also include outstanding
  P&I advances and unpaid servicing fees, unpaid special servicing
  fees, unpaid trustee fees, etc..
  
  Realized Loss Detail
  No Realized Loss loans as of the current Due Date.
                  Appraisal
  Offering        Value/                Sched          Distribution               
  Circular        Appraisal   Brokers   Principal      Date            
  Control #       Date        Estimate  Balance
  
         No Realized Loss loans as of the current Due Date.
  
  Current Total
  Cumulative
  
  Note:  Aggregate liquidation expenses also include outstanding
  P&I advances and unpaid servicing fees, unpaid special servicing
  fees, unpaid trustee fees, etc..
  
                                    Gross Proceeds
                                    as a % of        Aggregate
  Distribution    Gross             Scheduled        Liquidation
  Date            Proceeds          Principal        Expenses *
  
  Current Total
  Cumulative
  
                                    Net Proceeds
                  Net               as a % of        Current
  Distribution    Liquidation       Scheduled        Realized
  Date            Proceeds          Balance          Loss
  
  Current Total
  Cumulative