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:                          09/16/96
  Payment Date:                            09/16/96
  Prior Payment:                           NA
  Record Date:                             09/10/96
  
  WAC:                                            8.789590%
  WAMM:                                                 266
  
  ^Upper Tier
                         Original             Opening           Principal
  Class                  Face Value (1)       Balance           Payment
  CUSIP                  Per $1000           Per $1000         Per $1000
  
  A-1                624,411,011.00        619,336,353.74    795,811.96
  045424BF4             1000.000000            991.872890      1.274500
  A-CS1              174,411,011.00 N      169,336,353.74  
  045424BG2             1000.000000            970.904032
  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,UO4509AU62  1000.000000           1000.000000
  B-1A                 8,250,000.00          8,250,000.00
  045424BM9,UO4509AV4   1000.000000           1000.000000
  B-1B                46,495,894.00         46,495,894.00
  045424BY3,UO4509AW2   1000.000000           1000.000000
  B-1H                11,213,015.00         11,213,015.00
  045424BN7,UO4509AX0   1000.000000           1000.000000
  B-2                 29,197,811.00         29,197,811.00
  045424BP2,UO4509AY8   1000.000000           1000.000000
  B-2H                 5,980,274.00          5,980,274.00
  045424BQ0,UO4509AZ5   1000.000000           1000.000000
  B-3                 10,948,180.00         10,948,180.00
  045424BR8,UO4509BA9   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,UO4509BB7   1000.000000           1000.000000
  R                            0.00  
  045424BW7             1000.000000
                     879,452,127.65        874,377,470.39    795,811.96
  
  
                         Principal         Negative        Closing
  Class                  Adj. or Loss      Amortization    Balance
  CUSIP                  Per $1000         Per $1000       Per $1000
  
  A-1                                                      618,540,541.78
  045424BF4                                                    990.598389
  A-CS1                                                    168,540,541.78
  045424BG2                                                    966.341178
  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
                                                            873,581,658.43
  Total P&I Payment                           7,122,571.69
  
                         Interest          Interest        Pass-Through
  Class                  Payment           Adjustment      Rate (2)
  CUSIP                  Per $1000         Per $1000       Next Rate (3)
  
  A-1                     3,571,506.32                          6.920000%
  045424BF4                    5.719800                         6.920000%
  A-CS1                     248,765.91                          1.762877%
  045424BG2                    1.426320                         1.580541%
  A-CS2                     791,384.21                          1.607654%
  045424BH0                    1.339712                         1.468752%
  A-2                       323,764.87                          7.362877%
  045424BJ6                    6.135730                         7.180541%
  A-3                       332,119.66                          7.552877%
  045424BK3                    6.294064                         7.370541%
  A-4                       231,966.54                          7.912877%
  045424BL1,UO4509AU62         6.594064                         7.730541%
  B-1A                       59,694.78                          8.682877%
  045424BM9,UO4509AV4          7.235730                         8.500541%
  B-1B                      336,431.76                          8.682877%
  045424BY3,UO4509AW2          7.235730                         8.500541%
  B-1H                       81,134.35                          8.682877%
  045424BN7,UO4509AX0          7.235730                         8.500541%
  B-2                       211,267.49                          8.682877%
  045424BP2,UO4509AY8          7.235730                         8.500541%
  B-2H                       43,271.65                          8.682877%
  045424BQ0,UO4509AZ5          7.235730                         8.500541%
  B-3                        79,218.08                          8.682877%
  045424BR8,UO4509BA9          7.235730                         8.500541%
  B-3Q                            7.24                          8.682877%
  045424BT4                    7.235730                         8.500541%
  B-3H                       16,226.87                          8.682877%
  045424BS6,UO4509BB7          7.235730                         8.500541%
  R                                                              None
  045424BW7
                           6,326,759.73
  
  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   169,336,353.74    795,811.96
  None                          1000.000000       970.904032      4.562854
  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    874,377,470.39    795,811.96
  
  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                                                   168,540,541.78
  None                                                          966.341178
  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                                                   
  
                         Interest          Interest        Pass-Through
  Class                  Payment           Adjustment      Rate (2)
  CUSIP                  Per $1000         Per $1000       Next Rate (3)
  
  A-1A-L                   1,225,272.22                          8.682877%
  None                          7.025200                         8.500541%
  A-1B-L                   3,256,078.72                          8.682877%
  None                          7.235730                         8.500541%
  A-2-L                      381,808.71                          8.682877%
  None                          7.235730                         8.500541%
  A-3-L                      381,808.71                          8.682877%
  None                          7.235730                         8.500541%
  A-4-L                      254,539.14                          8.682877%
  None                          7.235730                         8.500541%
  B-1A-L                      59,694.78                          8.682877%
  None                          7.235731                         8.500541%
  B-1B-L                     336,431.76                          8.682877%
  None                          7.235731                         8.500541%
  B-1H-L                      81,134.35                          8.682877%
  None                          0.092256                         8.500541%
  B-2-L                      211,267.49                          8.682877%
  None                          7.235730                         8.500541%
  B-2H-L                      43,271.65                          8.682877%
  None                          7.235730                         8.500541%
  B-3-L                       79,218.08            0.00          8.682877%
  None                          7.235731        0.000000         8.500541%
  B-3Q                             7.24            0.00          8.682877%
  None                          7.235297        0.000000         8.500541%
  B-3H-L                      16,226.87                          8.682877%
  None                          7.235731                         8.500541%
  LR                                                            None
  045424BX5            
                            6,326,759.73         0.00
                              0.002394074
  
  
  ^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
  
  
                         Interest          Interest        Pass-Through
  Class                  Payment           Adjustment      Rate (2)
  CUSIP                  Per $1000         Per $1000       Next Rate (3)
  
  V-1                                                              None
  045424BU1
  V-2                                                              None
  045424BV9
  
  
  
  Amount of Available Funds allocable to principal:
  
  SMI Available Funds allocable to principal
  SMI Certificate Distribution Amount                           43,078.75
  Other Principal Distribution Amount                          661,115.30
  Senior Housing/Healthcare Prin Distrib. Amt                  134,696.66
  
  
  Advance Summary:                         Beginning       Current
                                           Unreimbursed    Period
  Servicer Property Protection Adv
  Servicer SMI Certificate Adv                43,078.75         43,078.75
  Servicer P&I Advances                       90,562.28         20,130.03
  Trustee P&I Advances
  Fiscal Agent P&I Advance
  
    Total                                     133,641.03         63,208.78
  
  
  Advance Summary:                                         Ending
                                           Reimbursed      Unreimbursed
  Servicer Property Protection Adv
  Servicer SMI Certificate Adv                43,078.75         43,078.75
  Servicer P&I Advances                       90,562.28         20,130.03
  Trustee P&I Advances Fiscal Agent P&I Advance
  
    Total                                    133,641.03         63,208.78
  
  Class A-CS-2 ComponentsReduction Interest Distribution Amounts
    A-1B Component
    A-2 Component
    A-3 Component
    A-4 Component
  
  Class A-CS-2 ComponentsReduction 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                                    
  73,867.25
  Current Period Trustee Fees                                       
  3,643.24
  Current Period Special Servicing Fees
  Additional Servicing Fees, per Section 3.12(a)                   
  14,400.04
  
    Total                                                          
  91,910.53
  
  
                                                                             
  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
  Net Default Interest received during the Collection Period
  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                                                0.00
  
  Total                                               0.00
  
                         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                                                     169,336,353.74
  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                                                     168,540,541.78
  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
  09/16/96
  
  08/14/96
  
  07/16/96
  
  06/14/96
  
  05/15/96
  
  04/16/96
  
  03/14/96
  
  
  
  Distribution           Delinq 3+  Months                 Foreclosure / 
  Bankruptcy
  Date            #              Balance         #                 Balance
  09/16/96
  
  08/14/96
  
  07/16/96
  
  06/14/96
  
  05/15/96
  
  04/16/96
  
  03/14/96
  
  
  Distribution           REO                               Modifications
  Date                   #        Balance         #              Balance
  09/16/96
  
  08/14/96
  
  07/16/96
  
  06/14/96
  
  05/15/96
  
  04/16/96
  
  03/14/96
  
  
  Distribution        Prepayments                       Next Weighted Avg.
  Date                #            Balance         Coupon            Remit
  09/16/96                                         8.63497%       8.5005%
  
  08/14/96                                         8.78692%       8.6502%
  
  07/16/96                                         8.78692%       8.6502%
  
  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        3,681,101
  $1000001 to $1300000                            9       10,446,586
  $1300001 to $1600000                            3        4,423,768
  $1600001 to $1800000                            8       13,633,458
  $1800001 to $2100000                            7       13,514,884
  $2100001 to $2500000                           16       36,996,864
  $2500001 to $3000000                           11       30,512,556
  $3000001 to $3300000                            5       15,581,268
  $3300001 to $4800000                            8       33,032,342
  $4800001 to $5500000                           10       51,086,981
  $5500001 to $6300000                            4       23,752,092
  $6300001 to $7800000                            5       34,690,905
  $7800001 to $9300000                            4       32,265,051
  $9300001 to $10800000                           3       30,424,129
  $10800001 to $12300000                          1       10,851,917
  $12300001 to $13800000                          6       76,121,346
  $13800001 to $16800000                          5       79,998,477
  $16800001 to $18300000                          3       52,900,162
  $18300001 and above                            12      311,417,772
  Total                                         124      865,331,660
  
  Average Scheduled Balance is                                  6,988,653
  Maximum Scheduled Balance is                                 58,208,722
  Minimum Scheduled Balance is                                    835,584
  
  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                                        2.74%
  $6300001 to $7800000                                        4.01%
  $7800001 to $9300000                                        3.73%
  $9300001 to $10800000                                       3.52%
  $10800001 to $12300000                                      1.25%
  $12300001 to $13800000                                      8.80%
  $13800001 to $16800000                                      9.24%
  $16800001 to $18300000                                      6.11%
  $18300001 and above                                        35.99%
                         Total                              100.00%
  
  Average Scheduled Balance is                                 6,988,653
  Maximum Scheduled Balance is                                58,208,722
  Minimum Scheduled Balance is                                   835,584
  
  
  
  
  Distribution of Property Types
                                                           Scheduled
                                           Number          Principal
  Property Types                           of Loans        Balance
  Multifamily                                         33      228,220,455
  Hospitality                                         30      202,875,196
  Medical Office Building                             11      172,752,151
  Mobile Home Park                                    32      120,851,780
  Retail-Anchored                                      7       67,265,251
  Reseach & development facility                       2       37,509,980
  Office                                               5       22,596,886
  Retail-Single Tenant                                 4       13,259,961
  
                         Total                       124      865,331,660
  
  Distribution of Property Types
                                           Based on
  Property Types                           Balance
  Multifamily                                        26.37%
  Hospitality                                        23.44%
  Medical Office Building                            19.96%
  Mobile Home Park                                   13.97%
  Retail-Anchored                                     7.77%
  Reseach & development facility                      4.33%
  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       24,061,898
  7.501% to 7.750%                                   8      113,745,810
  7.751% to 8.000%                                  14      100,363,588
  8.001% to 8.250%                                  11       58,062,179
  8.251% to 8.500%                                  18       56,340,163
  8.501% to 8.750%                                  15       99,131,511
  8.751% to 9.000%                                  19      129,362,116
  9.001% to 9.250%                                  12       68,816,925
  9.251% to 9.500%                                  14      112,534,467
  9.501% to 9.750%                                   4       32,699,123
  9.751% to 10.000%                                  3       49,674,925
  10.001% to 10.250%                                 3       20,538,953
  10.251% to 10.500%
  10.751% & above
                         Total                      124      865,331,660
  
  Weighted Average Mortgage Interest Rate is                    8.6350%
  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%                                                13.14%
  7.751% to 8.000%                                                11.60%
  8.001% to 8.250%                                                 6.71%
  8.251% to 8.500%                                                 6.51%
  8.501% to 8.750%                                                11.46%
  8.751% to 9.000%                                                14.95%
  9.001% to 9.250%                                                 7.95%
  9.251% to 9.500%                                                13.00%
  9.501% to 9.750%                                                 3.78%
  9.751% to 10.000%                                                5.74%
  10.001% to 10.250%                                               2.37%
  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      865,331,660
   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      865,331,660
  Weighted Average Seasoning is                                       7.7
  
  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      722,901,192
  Amortizing Balloon                                  43      142,430,468
  
                         Total                       124      865,331,660
  
  Distribution of Amortization Type
                                           Based on
  Amortization Type                        Balance
  Fully Amortizing                                   83.54%
  Amortizing Balloon                                 16.46%
  
                         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        2,140,177
  181 to 240 months                                   24      174,188,786
  241 to 360 months                                   56      546,572,229
  Total                                               81      722,901,192
  
  Weighted Average Months to Maturity is                               297
  
  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                                  20.13%
  241 to 360 months                                  63.16%
  Total                                              83.54%
  
  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        3,029,410
  49 to 60 months                               38      129,747,540
  61 to 120 months                               2        2,074,444
  121 to 180 months                              2        7,579,073
  181 to 240 months
  Total                                         43      142,430,468
  
  Weighted Average Months to Maturity is                114
  
  
  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                                    14.99%
  61 to 120 months                                    0.24%
  121 to 180 months                                   0.88%
  181 to 240 months
  Total                                              16.46%
  
  Distribution of DSCR
  Not
  Available
  
  NOI Aging
  Not
  Available
  
  Loan Level  Detail
                                                           Special
  Offering                                                 Servicer
  Circular               Property                          Transfer
  Control #              Type                              Date              
  State
  
                 1  Multifamily                                         TX
                 2  Multifamily                                         MI
                 3  Multifamily                                         CA
                 4  Multifamily                                         GA
                 5  Multifamily                                         AL
                 6  Multifamily                                         AZ
                 7  Multifamily                                         AZ
                 8  Multifamily                                         NY
                 9  Multifamily                                         FL
                10  Multifamily                                         UT
                11  Multifamily                                         TX
                12  Multifamily                                         CA
                13  Multifamily                                         IA
                14  Multifamily                                         TX
                15  Multifamily                                         MA
                16  Multifamily                                         NJ
                17  Multifamily                                         TX
                18  Multifamily                                         MI
                19  Multifamily                                         MO
                20  Multifamily                                         TX
                21  Multifamily                                         DE
                22  Multifamily                                         TX
                23  Multifamily                                         CO
                24  Multifamily                                         OK
                25  Multifamily                                         MI
                26  Multifamily                                         OK
                27  Multifamily                                         TX
                28  Multifamily                                         CA
                29  Multifamily                                         AZ
                30  Multifamily                                         CA
                31  Multifamily                                         DC
                32  Multifamily                                         CO
                33  Multifamily                                         DC
                34  Mobile Home Park                                    MI
                35  Mobile Home Park                                    OR
                36  Mobile Home Park                                    FL
                37  Mobile Home Park                                    CO
                38  Mobile Home Park                                    AZ
                39  Mobile Home Park                                    MI
                40  Mobile Home Park                                    MI
                41  Mobile Home Park                                    WA
                42  Mobile Home Park                                    CA
                43  Mobile Home Park                                    FL
                44  Mobile Home Park                                    MD
                45  Mobile Home Park                                    MN
                46  Mobile Home Park                                    CO
                47  Mobile Home Park                                    IN
                48  Mobile Home Park                                    CA
                49  Mobile Home Park                                    MN
                50  Mobile Home Park                                    OH
                51  Mobile Home Park                                    IL
                52  Mobile Home Park                                    CO
                53  Mobile Home Park                                    IL
                54  Mobile Home Park                                    MN
                55  Mobile Home Park                                    OR
                56  Mobile Home Park                                    ND
                57  Mobile Home Park                                    TX
                58  Mobile Home Park                                    OR
                59  Mobile Home Park                                    MO
                60  Mobile Home Park                                    CO
                61  Mobile Home Park                                    CO
                62  Mobile Home Park                                    MI
                63  Mobile Home Park                                    FL
                64  Mobile Home Park                                    OR
                65  Mobile Home Park                                    TX
                66  Office                                              UT
                67  Office                                              CA
                68  Office                                              CA
                69  Office                                              CA
                70  Office                                              LA
                71  Reseach & development facility                      MI
                72  Reseach & development facility                      CA
                73  Retail-Anchored                                     FL
                74  Retail-Anchored                                     TX
                75  Retail-Anchored                                     MI
                76  Retail-Anchored                                     PA
                77  Retail-Anchored                                     AZ
                78  Retail-Anchored                                     TX
                79  Retail-Anchored                                     CO
                80  Retail-Single Tenant                                CA
                81  Retail-Single Tenant                                FL
                82  Retail-Single Tenant                                TX
                83  Retail-Single Tenant                                NY
                84  Medical Office Building                             NJ
                85  Medical Office Building                             CA
                86  Medical Office Building                             IL
                87  Medical Office Building                             MO
                88  Medical Office Building                             IL
                89  Medical Office Building                             IL
                90  Medical Office Building                             IL
                91  Medical Office Building                             NJ
                92  Medical Office Building                             NC
                93  Medical Office Building                             TX
                94  Medical Office Building                             IL
                95  Hospitality                                         VA
                96  Hospitality                                         MO
                97  Hospitality                                         UT
                98  Hospitality                                         TX
                99  Hospitality                                         TX
               100  Hospitality                                         TN
               101  Hospitality                                         MD
               102  Hospitality                                         MD
               103  Hospitality                                         AL
               104  Hospitality                                         LA
               105  Hospitality                                         ME
               106  Hospitality                                         NC
               107  Hospitality                                         TX
               108  Hospitality                                         NE
               109  Hospitality                                         CT
               110  Hospitality                                         CO
               111  Hospitality                                         NC
               112  Hospitality                                         GA
               113  Hospitality                                         WA
               114  Hospitality                                         LA
               115  Hospitality                                         NC
               116  Hospitality                                         AZ
               117  Hospitality                                         MA
               118  Hospitality                                         VA
               119  Hospitality                                         AZ
               120  Hospitality                                         GA
               121  Hospitality                                         VA
               122  Hospitality                                         MD
               123  Hospitality                                         TN
               124  Hospitality                                         VA
               125  SMI Certificate
  
  
  Offering                                 Ending
  Circular               Maturity          Scheduled       Note
  Control #              Date              Balance         Rate
  
                  1  01/11/2026             58,208,722            7.6900%
                  2  02/11/2026             19,552,680            7.8350%
                  3  02/11/2026             16,327,654            7.7300%
                  4  02/11/2026             15,921,093            7.2700%
                  5  02/11/2026             12,938,328            8.0500%
                  6  02/11/2026             12,743,535            7.7300%
                  7  02/11/2026             10,851,917            7.7300%
                  8  02/11/2026              8,411,728            8.2800%
                  9  01/11/2026              6,564,809            8.1500%
                 10  11/11/2005              5,740,642            8.3585%
                 11  09/11/2015              5,406,799            8.9800%
                 12  01/11/2006              5,056,919            8.1200%
                 13  12/11/2005              4,095,174            8.2150%
                 14  02/11/2026              3,882,796            7.7300%
                 15  10/11/2020              3,805,251            8.9100%
                 16  11/11/2005              3,170,088            8.9200%
                 17  02/11/2001              3,029,410            8.6600%
                 18  02/11/2026              2,985,334            7.9000%
                 19  12/11/2005              2,912,805            8.3100%
                 20  02/11/2026              2,685,594            7.4600%
                 21  03/11/2021              2,681,944            7.7400%
                 22  08/11/2005              2,382,278            9.0300%
                 23  09/11/2005              2,371,721            8.6610%
                 24  01/11/2006              2,280,036            7.9500%
                 25  09/11/2015              2,172,274            8.2400%
                 26  01/11/2006              2,180,874            7.9400%
                 27  11/11/2002              1,890,831            8.4800%
                 28  10/11/2005              1,660,998            8.5200%
                 29  12/11/2025              1,620,576            8.3500%
                 30  10/11/2005              1,564,169            8.5200%
                 31  01/11/2011              1,180,028            8.1700%
                 32  11/11/2005              1,049,032            8.2900%
                 33  02/11/2011                894,416            8.1700%
                 34  02/11/2026             17,912,002            7.9000%
                 35  02/11/2026             13,283,882            7.8350%
                 36  12/11/2020              9,901,401            7.9100%
                 37  02/11/2026              6,766,322            7.8350%
                 38  02/11/2026              5,418,033            7.8350%
                 39  02/11/2026              5,075,067            7.9000%
                 40  08/11/2005              4,933,322            8.4100%
                 41  02/11/2026              4,975,237            7.8350%
                 42  02/11/2006              4,676,559            7.8000%
                 43  11/11/2005              3,664,562            8.7700%
                 44  03/11/2006              3,212,686            8.3450%
                 45  11/11/2005              3,143,339            8.5200%
                 46  02/11/2006              2,977,291            7.9500%
                 47  01/11/2003              2,876,955            8.5000%
                 48  08/11/2020              2,367,739            8.3600%
                 49  01/11/2006              2,378,868            7.8600%
                 50  10/11/2005              2,325,430            8.8400%
                 51  01/11/2021              2,202,473            8.5400%
                 52  11/11/2020              2,192,676            9.1800%
                 53  01/11/2021              2,063,578            8.5400%
                 54  01/11/2006              1,984,210            8.5400%
                 55  11/11/2005              1,932,154            9.0500%
                 56  01/11/2006              1,834,866            8.3200%
                 57  12/11/2005              1,783,615            8.4100%
                 58  03/11/2021              1,789,157            8.3900%
                 59  03/11/2006              1,779,996            8.8500%
                 60  11/11/2020              1,486,115            8.9800%
                 61  11/11/2005              1,373,485            8.4400%
                 62  08/11/2005              1,222,327            8.3100%
                 63  02/11/2006              1,240,718            8.0700%
                 64  09/11/2020              1,086,890            8.5900%
                 65  12/11/2005                990,824            8.3600%
                 66  10/11/2020              7,976,723            9.2900%
                 67  02/11/2021              5,455,211            7.4900%
                 68  02/11/2021              4,965,020            8.4400%
                 69  02/11/2021              3,025,745            7.6400%
                 70  02/11/2021              1,174,187            8.0500%
                 71  11/11/2005             20,523,744            8.5800%
                 72  08/11/2020             16,986,236            9.3600%
                 73  02/11/2021             20,263,683            8.1250%
                 74  01/11/2026             19,409,786            8.8500%
                 75  11/11/2005             10,510,361            8.7700%
                 76  01/11/2021              6,023,497            7.7450%
                 77  10/11/2002              6,005,031            8.7900%
                 78  02/11/2016              2,571,250            8.7500%
                 79  02/11/2006              2,481,643            8.1400%
                 80  01/11/2006              7,364,553            8.3500%
                 81  02/11/2021              3,719,973            8.9700%
                 82  11/11/2005              1,215,158            9.2600%
                 83  10/11/2005                960,277            9.1000%
                 84  11/11/2020             37,252,331            9.8600%
                 85  01/11/2018             29,751,675            9.4500%
                 86  12/11/2020             21,593,969            8.8800%
                 87  02/11/2016             18,695,659            9.2400%
                 88  02/11/2021             15,407,127            8.6900%
                 89  12/11/2020             12,410,327            8.8800%
                 90  12/11/2020             12,410,327            8.8800%
                 91  10/11/2020             10,012,366            9.9100%
                 92  11/11/2020              8,044,934            9.7300%
                 93  12/11/2020              4,969,362            9.6000%
                 94  12/11/2020              2,204,074            8.8800%
                 95  02/11/2016             23,136,595            8.6800%
                 96  02/11/2016             22,429,004            9.2700%
                 97  02/11/2016             20,599,925            9.2500%
                 98  01/11/2021             18,001,923            9.7100%
                 99  01/11/2016             16,550,467            8.5500%
                100  09/11/2015             15,792,136           10.1900%
                101  02/11/2021             12,334,946            9.3500%
                102  03/11/2021              7,831,667            8.9450%
                103  11/11/2015              7,587,627            9.4800%
                104  12/11/2015              6,407,594            8.8100%
                105  02/11/2021              5,982,922            9.2200%
                106  02/11/2016              4,832,010            9.2100%
                107  01/11/2016              4,692,309            9.1000%
                108  11/11/2015              4,495,717            9.2800%
                109  02/11/2016              2,770,762            9.2100%
                110  11/11/2015              2,756,526            8.9800%
                111  01/11/2016              2,687,454            9.2200%
                112  09/11/2015              2,606,641           10.0900%
                113  12/11/2015              2,464,240            8.7600%
                114  12/11/2015              2,442,133            9.3600%
                115  10/11/2015              2,410,228            9.8300%
                116  10/11/2010              2,140,177           10.2000%
                117  12/11/2015              1,973,704            9.4400%
                118  02/11/2016              1,835,542            8.6400%
                119  02/11/2016              1,682,904            9.5100%
                120  01/11/2016              1,679,861            9.3000%
                121  02/11/2021              1,636,352            9.3400%
                122  02/11/2021              1,189,746            9.3400%
                123  02/11/2016              1,088,499            9.2000%
                124  02/11/2021                835,584            9.3400%
                125  02/14/2026              8,250,000            6.3410%
                                           873,581,660
  
  Offering               Scheduled
  Circular               Principal         Prepayments     Prepayment
  Control #              Payment           /Liquidations   Date
  
                        1           31,018
                        2           14,176
                        3            8,525
                        4            9,635
                        5            8,988
                        6            6,654
                        7            5,666
                        8            5,581
                        9            4,504
                       10            6,123
                       11            5,312
                       12            5,513
                       13            4,433
                       14            2,027
                       15            3,749
                       16            3,092
                       17            3,005
                       18            2,137
                       19            3,106
                       20            2,096
                       21            3,058
                       22            1,425
                       23            2,451
                       24            2,554
                       25            2,398
                       26            2,446
                       27            1,978
                       28            1,083
                       29            1,076
                       30            1,020
                       31            1,276
                       32            1,131
                       33              960
                       34           12,820
                       35            9,631
                       36           11,246
                       37            4,906
                       38            3,928
                       39            3,632
                       40            5,347
                       41            3,607
                       42            3,414
                       43            3,661
                       44            2,088
                       45            3,268
                       46            3,309
                       47            2,952
                       48            2,586
                       49            2,702
                       50            2,317
                       51            2,246
                       52            2,051
                       53            2,104
                       54            2,023
                       55            1,846
                       56            1,938
                       57            1,872
                       58            1,839
                       59            1,698
                       60            1,436
                       61            1,446
                       62            2,218
                       63            1,353
                       64            1,136
                       65            1,048
                       66            7,394
                       67            6,518
                       68            5,103
                       69            3,531
                       70            1,284
                       71           35,437
                       72           11,174
                       73           17,247
                       74           11,569
                       75           10,500
                       76            6,967
                       77            6,030
                       78            4,197
                       79            2,676
                       80            7,741
                       81            3,510
                       82            1,122
                       83              918
                       84           20,601
                       85           28,001
                       86           15,501
                       87           23,825
                       88           11,423
                       89            8,909
                       90            8,909
                       91            8,393
                       92            4,625
                       93            2,929
                       94            1,582
                       95           32,397
                       96           28,436
                       97           26,207
                       98           10,183
                       99           24,350
                      100           17,696
                      101            7,673
                      102            7,357
                      103           11,639
                      104           10,570
                      105            5,419
                      106            7,452
                      107            7,403
                      108            7,067
                      109            4,273
                      110            4,495
                      111            4,178
                      112            3,782
                      113            4,090
                      114            3,766
                      115            3,576
                      116            5,672
                      117            3,014
                      118            2,587
                      119            2,501
                      120            2,586
                      121            1,021
                      122              742
                      123            1,681
                      124              521
                      125
                                   795,812
  
  Offering               Paid              Prepayment      Loan
  Circular               Through           Premium         Status
  Control #              Date              Amount          Code (*)
  
                     1  09/11/96
                     2  09/11/96
                     3  09/11/96
                     4  09/11/96
                     5  09/11/96
                     6  09/11/96
                     7  09/11/96
                     8  09/11/96
                     9  09/11/96
                    10  09/11/96
                    11  09/11/96
                    12  09/11/96
                    13  09/11/96
                    14  09/11/96
                    15  09/11/96
                    16  09/11/96
                    17  09/11/96
                    18  09/11/96
                    19  09/11/96
                    20  09/11/96
                    21  08/11/96
                    22  09/11/96
                    23  09/11/96
                    24  09/11/96
                    25  09/11/96
                    26  09/11/96
                    27  09/11/96
                    28  09/11/96
                    29  09/11/96
                    30  09/11/96
                    31  09/11/96
                    32  09/11/96
                    33  09/11/96
                    34  09/11/96
                    35  09/11/96
                    36  09/11/96
                    37  09/11/96
                    38  09/11/96
                    39  09/11/96
                    40  09/11/96
                    41  09/11/96
                    42  09/11/96
                    43  09/11/96
                    44  09/11/96
                    45  09/11/96
                    46  09/11/96
                    47  09/11/96
                    48  09/11/96
                    49  09/11/96
                    50  09/11/96
                    51  09/11/96
                    52  09/11/96
                    53  09/11/96
                    54  09/11/96
                    55  09/11/96
                    56  09/11/96
                    57  09/11/96
                    58  09/11/96
                    59  09/11/96
                    60  09/11/96
                    61  09/11/96
                    62  09/11/96
                    63  09/11/96
                    64  09/11/96
                    65  09/11/96
                    66  09/11/96
                    67  09/11/96
                    68  09/11/96
                    69  09/11/96
                    70  09/11/96
                    71  09/11/96
                    72  09/11/96
                    73  09/11/96
                    74  09/11/96
                    75  09/11/96
                    76  09/11/96
                    77  09/11/96
                    78  09/11/96
                    79  09/11/96
                    80  09/11/96
                    81  09/11/96
                    82  09/11/96
                    83  09/11/96
                    84  09/11/96
                    85  09/11/96
                    86  09/11/96
                    87  09/11/96
                    88  09/11/96
                    89  09/11/96
                    90  09/11/96
                    91  09/11/96
                    92  09/11/96
                    93  09/11/96
                    94  09/11/96
                    95  09/11/96
                    96  09/11/96
                    97  09/11/96
                    98  09/11/96
                    99  09/11/96
                   100  09/11/96
                   101  09/11/96
                   102  09/11/96
                   103  09/11/96
                   104  09/11/96
                   105  09/11/96
                   106  09/11/96
                   107  09/11/96
                   108  09/11/96
                   109  09/11/96
                   110  09/11/96
                   111  09/11/96
                   112  09/11/96
                   113  09/11/96
                   114  09/11/96
                   115  09/11/96
                   116  09/11/96
                   117  09/11/96
                   118  09/11/96
                   119  09/11/96
                   120  09/11/96
                   121  09/11/96
                   122  09/11/96
                   123  09/11/96
                   124  09/11/96
                   125  08/15/96
  
  
  (*)   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
  
  
  
  
            
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
                                                                              
  `                                                           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
  
  
  
                                  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  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
  
  
  
  
                                           
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  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": 64731}]
metadata_filer: {"company-data": {"conformed-name": "ASSET SECUR COR COMM MORT PASS TH CERT SER 1996 D2", "cik": "0001012457", "assigned-sic": "6189", "state-of-incorporation": "NY", "fiscal-year-end": "1231"}, "filing-values": {"form-type": "8-K", "act": "34", "file-number": "033-99502-01", "film-number": "96632517"}, "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:                          09/16/96
  Payment Date:                            09/16/96
  Prior Payment:                           NA
  Record Date:                             09/10/96
  
  WAC:                                            8.789590%
  WAMM:                                                 266
  
  ^Upper Tier
                         Original             Opening           Principal
  Class                  Face Value (1)       Balance           Payment
  CUSIP                  Per $1000           Per $1000         Per $1000
  
  A-1                624,411,011.00        619,336,353.74    795,811.96
  045424BF4             1000.000000            991.872890      1.274500
  A-CS1              174,411,011.00 N      169,336,353.74  
  045424BG2             1000.000000            970.904032
  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,UO4509AU62  1000.000000           1000.000000
  B-1A                 8,250,000.00          8,250,000.00
  045424BM9,UO4509AV4   1000.000000           1000.000000
  B-1B                46,495,894.00         46,495,894.00
  045424BY3,UO4509AW2   1000.000000           1000.000000
  B-1H                11,213,015.00         11,213,015.00
  045424BN7,UO4509AX0   1000.000000           1000.000000
  B-2                 29,197,811.00         29,197,811.00
  045424BP2,UO4509AY8   1000.000000           1000.000000
  B-2H                 5,980,274.00          5,980,274.00
  045424BQ0,UO4509AZ5   1000.000000           1000.000000
  B-3                 10,948,180.00         10,948,180.00
  045424BR8,UO4509BA9   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,UO4509BB7   1000.000000           1000.000000
  R                            0.00  
  045424BW7             1000.000000
                     879,452,127.65        874,377,470.39    795,811.96
  
                         Principal         Negative        Closing
  Class                  Adj. or Loss      Amortization    Balance
  CUSIP                  Per $1000         Per $1000       Per $1000
  
  A-1                                                      618,540,541.78
  045424BF4                                                    990.598389
  A-CS1                                                    168,540,541.78
  045424BG2                                                    966.341178
  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
                                                            873,581,658.43
  Total P&I Payment                           7,122,571.69
  
                         Interest          Interest        Pass-Through
  Class                  Payment           Adjustment      Rate (2)
  CUSIP                  Per $1000         Per $1000       Next Rate (3)
  
  A-1                     3,571,506.32                          6.920000%
  045424BF4                    5.719800                         6.920000%
  A-CS1                     248,765.91                          1.762877%
  045424BG2                    1.426320                         1.580541%
  A-CS2                     791,384.21                          1.607654%
  045424BH0                    1.339712                         1.468752%
  A-2                       323,764.87                          7.362877%
  045424BJ6                    6.135730                         7.180541%
  A-3                       332,119.66                          7.552877%
  045424BK3                    6.294064                         7.370541%
  A-4                       231,966.54                          7.912877%
  045424BL1,UO4509AU62         6.594064                         7.730541%
  B-1A                       59,694.78                          8.682877%
  045424BM9,UO4509AV4          7.235730                         8.500541%
  B-1B                      336,431.76                          8.682877%
  045424BY3,UO4509AW2          7.235730                         8.500541%
  B-1H                       81,134.35                          8.682877%
  045424BN7,UO4509AX0          7.235730                         8.500541%
  B-2                       211,267.49                          8.682877%
  045424BP2,UO4509AY8          7.235730                         8.500541%
  B-2H                       43,271.65                          8.682877%
  045424BQ0,UO4509AZ5          7.235730                         8.500541%
  B-3                        79,218.08                          8.682877%
  045424BR8,UO4509BA9          7.235730                         8.500541%
  B-3Q                            7.24                          8.682877%
  045424BT4                    7.235730                         8.500541%
  B-3H                       16,226.87                          8.682877%
  045424BS6,UO4509BB7          7.235730                         8.500541%
  R                                                              None
  045424BW7
                           6,326,759.73
  
  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   169,336,353.74    795,811.96
  None                          1000.000000       970.904032      4.562854
  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    874,377,470.39    795,811.96
  
  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                                                   168,540,541.78
  None                                                          966.341178
  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                                                   
  
                         Interest          Interest        Pass-Through
  Class                  Payment           Adjustment      Rate (2)
  CUSIP                  Per $1000         Per $1000       Next Rate (3)
  
  A-1A-L                   1,225,272.22                          8.682877%
  None                          7.025200                         8.500541%
  A-1B-L                   3,256,078.72                          8.682877%
  None                          7.235730                         8.500541%
  A-2-L                      381,808.71                          8.682877%
  None                          7.235730                         8.500541%
  A-3-L                      381,808.71                          8.682877%
  None                          7.235730                         8.500541%
  A-4-L                      254,539.14                          8.682877%
  None                          7.235730                         8.500541%
  B-1A-L                      59,694.78                          8.682877%
  None                          7.235731                         8.500541%
  B-1B-L                     336,431.76                          8.682877%
  None                          7.235731                         8.500541%
  B-1H-L                      81,134.35                          8.682877%
  None                          0.092256                         8.500541%
  B-2-L                      211,267.49                          8.682877%
  None                          7.235730                         8.500541%
  B-2H-L                      43,271.65                          8.682877%
  None                          7.235730                         8.500541%
  B-3-L                       79,218.08            0.00          8.682877%
  None                          7.235731        0.000000         8.500541%
  B-3Q                             7.24            0.00          8.682877%
  None                          7.235297        0.000000         8.500541%
  B-3H-L                      16,226.87                          8.682877%
  None                          7.235731                         8.500541%
  LR                                                            None
  045424BX5            
                            6,326,759.73         0.00
                              0.002394074
  
  ^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
  
                         Interest          Interest        Pass-Through
  Class                  Payment           Adjustment      Rate (2)
  CUSIP                  Per $1000         Per $1000       Next Rate (3)
  
  V-1                                                              None
  045424BU1
  V-2                                                              None
  045424BV9
  
  Amount of Available Funds allocable to principal:
  
  SMI Available Funds allocable to principal
  SMI Certificate Distribution Amount                           43,078.75
  Other Principal Distribution Amount                          661,115.30
  Senior Housing/Healthcare Prin Distrib. Amt                  134,696.66
  
  Advance Summary:                         Beginning       Current
                                           Unreimbursed    Period
  Servicer Property Protection Adv
  Servicer SMI Certificate Adv                43,078.75         43,078.75
  Servicer P&I Advances                       90,562.28         20,130.03
  Trustee P&I Advances
  Fiscal Agent P&I Advance
  
    Total                                     133,641.03         63,208.78
  
  Advance Summary:                                         Ending
                                           Reimbursed      Unreimbursed
  Servicer Property Protection Adv
  Servicer SMI Certificate Adv                43,078.75         43,078.75
  Servicer P&I Advances                       90,562.28         20,130.03
  Trustee P&I Advances Fiscal Agent P&I Advance
  
    Total                                    133,641.03         63,208.78
  
  Class A-CS-2 ComponentsReduction Interest Distribution Amounts
    A-1B Component
    A-2 Component
    A-3 Component
    A-4 Component
  
  Class A-CS-2 ComponentsReduction 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                                    
  73,867.25
  Current Period Trustee Fees                                       
  3,643.24
  Current Period Special Servicing Fees
  Additional Servicing Fees, per Section 3.12(a)                   
  14,400.04
  
    Total                                                          
  91,910.53
  
                                                                             
  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
  Net Default Interest received during the Collection Period
  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                                                0.00
  
  Total                                               0.00
  
                         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                                                     169,336,353.74
  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                                                     168,540,541.78
  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
  09/16/96
  
  08/14/96
  
  07/16/96
  
  06/14/96
  
  05/15/96
  
  04/16/96
  
  03/14/96
  
  Distribution           Delinq 3+  Months                 Foreclosure / 
  Bankruptcy
  Date            #              Balance         #                 Balance
  09/16/96
  
  08/14/96
  
  07/16/96
  
  06/14/96
  
  05/15/96
  
  04/16/96
  
  03/14/96
  
  Distribution           REO                               Modifications
  Date                   #        Balance         #              Balance
  09/16/96
  
  08/14/96
  
  07/16/96
  
  06/14/96
  
  05/15/96
  
  04/16/96
  
  03/14/96
  
  Distribution        Prepayments                       Next Weighted Avg.
  Date                #            Balance         Coupon            Remit
  09/16/96                                         8.63497%       8.5005%
  
  08/14/96                                         8.78692%       8.6502%
  
  07/16/96                                         8.78692%       8.6502%
  
  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        3,681,101
  $1000001 to $1300000                            9       10,446,586
  $1300001 to $1600000                            3        4,423,768
  $1600001 to $1800000                            8       13,633,458
  $1800001 to $2100000                            7       13,514,884
  $2100001 to $2500000                           16       36,996,864
  $2500001 to $3000000                           11       30,512,556
  $3000001 to $3300000                            5       15,581,268
  $3300001 to $4800000                            8       33,032,342
  $4800001 to $5500000                           10       51,086,981
  $5500001 to $6300000                            4       23,752,092
  $6300001 to $7800000                            5       34,690,905
  $7800001 to $9300000                            4       32,265,051
  $9300001 to $10800000                           3       30,424,129
  $10800001 to $12300000                          1       10,851,917
  $12300001 to $13800000                          6       76,121,346
  $13800001 to $16800000                          5       79,998,477
  $16800001 to $18300000                          3       52,900,162
  $18300001 and above                            12      311,417,772
  Total                                         124      865,331,660
  
  Average Scheduled Balance is                                  6,988,653
  Maximum Scheduled Balance is                                 58,208,722
  Minimum Scheduled Balance is                                    835,584
  
  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                                        2.74%
  $6300001 to $7800000                                        4.01%
  $7800001 to $9300000                                        3.73%
  $9300001 to $10800000                                       3.52%
  $10800001 to $12300000                                      1.25%
  $12300001 to $13800000                                      8.80%
  $13800001 to $16800000                                      9.24%
  $16800001 to $18300000                                      6.11%
  $18300001 and above                                        35.99%
                         Total                              100.00%
  
  Average Scheduled Balance is                                 6,988,653
  Maximum Scheduled Balance is                                58,208,722
  Minimum Scheduled Balance is                                   835,584
  
  Distribution of Property Types
                                                           Scheduled
                                           Number          Principal
  Property Types                           of Loans        Balance
  Multifamily                                         33      228,220,455
  Hospitality                                         30      202,875,196
  Medical Office Building                             11      172,752,151
  Mobile Home Park                                    32      120,851,780
  Retail-Anchored                                      7       67,265,251
  Reseach & development facility                       2       37,509,980
  Office                                               5       22,596,886
  Retail-Single Tenant                                 4       13,259,961
  
                         Total                       124      865,331,660
  
  Distribution of Property Types
                                           Based on
  Property Types                           Balance
  Multifamily                                        26.37%
  Hospitality                                        23.44%
  Medical Office Building                            19.96%
  Mobile Home Park                                   13.97%
  Retail-Anchored                                     7.77%
  Reseach & development facility                      4.33%
  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       24,061,898
  7.501% to 7.750%                                   8      113,745,810
  7.751% to 8.000%                                  14      100,363,588
  8.001% to 8.250%                                  11       58,062,179
  8.251% to 8.500%                                  18       56,340,163
  8.501% to 8.750%                                  15       99,131,511
  8.751% to 9.000%                                  19      129,362,116
  9.001% to 9.250%                                  12       68,816,925
  9.251% to 9.500%                                  14      112,534,467
  9.501% to 9.750%                                   4       32,699,123
  9.751% to 10.000%                                  3       49,674,925
  10.001% to 10.250%                                 3       20,538,953
  10.251% to 10.500%
  10.751% & above
                         Total                      124      865,331,660
  
  Weighted Average Mortgage Interest Rate is                    8.6350%
  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%                                                13.14%
  7.751% to 8.000%                                                11.60%
  8.001% to 8.250%                                                 6.71%
  8.251% to 8.500%                                                 6.51%
  8.501% to 8.750%                                                11.46%
  8.751% to 9.000%                                                14.95%
  9.001% to 9.250%                                                 7.95%
  9.251% to 9.500%                                                13.00%
  9.501% to 9.750%                                                 3.78%
  9.751% to 10.000%                                                5.74%
  10.001% to 10.250%                                               2.37%
  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      865,331,660
   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      865,331,660
  Weighted Average Seasoning is                                       7.7
  
  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      722,901,192
  Amortizing Balloon                                  43      142,430,468
  
                         Total                       124      865,331,660
  
  Distribution of Amortization Type
                                           Based on
  Amortization Type                        Balance
  Fully Amortizing                                   83.54%
  Amortizing Balloon                                 16.46%
  
                         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        2,140,177
  181 to 240 months                                   24      174,188,786
  241 to 360 months                                   56      546,572,229
  Total                                               81      722,901,192
  
  Weighted Average Months to Maturity is                               297
  
  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                                  20.13%
  241 to 360 months                                  63.16%
  Total                                              83.54%
  
  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        3,029,410
  49 to 60 months                               38      129,747,540
  61 to 120 months                               2        2,074,444
  121 to 180 months                              2        7,579,073
  181 to 240 months
  Total                                         43      142,430,468
  
  Weighted Average Months to Maturity is                114
  
  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                                    14.99%
  61 to 120 months                                    0.24%
  121 to 180 months                                   0.88%
  181 to 240 months
  Total                                              16.46%
  
  Distribution of DSCR
  Not
  Available
  
  NOI Aging
  Not
  Available
  
  Loan Level  Detail
                                                           Special
  Offering                                                 Servicer
  Circular               Property                          Transfer
  Control #              Type                              Date              
  State
  
                 1  Multifamily                                         TX
                 2  Multifamily                                         MI
                 3  Multifamily                                         CA
                 4  Multifamily                                         GA
                 5  Multifamily                                         AL
                 6  Multifamily                                         AZ
                 7  Multifamily                                         AZ
                 8  Multifamily                                         NY
                 9  Multifamily                                         FL
                10  Multifamily                                         UT
                11  Multifamily                                         TX
                12  Multifamily                                         CA
                13  Multifamily                                         IA
                14  Multifamily                                         TX
                15  Multifamily                                         MA
                16  Multifamily                                         NJ
                17  Multifamily                                         TX
                18  Multifamily                                         MI
                19  Multifamily                                         MO
                20  Multifamily                                         TX
                21  Multifamily                                         DE
                22  Multifamily                                         TX
                23  Multifamily                                         CO
                24  Multifamily                                         OK
                25  Multifamily                                         MI
                26  Multifamily                                         OK
                27  Multifamily                                         TX
                28  Multifamily                                         CA
                29  Multifamily                                         AZ
                30  Multifamily                                         CA
                31  Multifamily                                         DC
                32  Multifamily                                         CO
                33  Multifamily                                         DC
                34  Mobile Home Park                                    MI
                35  Mobile Home Park                                    OR
                36  Mobile Home Park                                    FL
                37  Mobile Home Park                                    CO
                38  Mobile Home Park                                    AZ
                39  Mobile Home Park                                    MI
                40  Mobile Home Park                                    MI
                41  Mobile Home Park                                    WA
                42  Mobile Home Park                                    CA
                43  Mobile Home Park                                    FL
                44  Mobile Home Park                                    MD
                45  Mobile Home Park                                    MN
                46  Mobile Home Park                                    CO
                47  Mobile Home Park                                    IN
                48  Mobile Home Park                                    CA
                49  Mobile Home Park                                    MN
                50  Mobile Home Park                                    OH
                51  Mobile Home Park                                    IL
                52  Mobile Home Park                                    CO
                53  Mobile Home Park                                    IL
                54  Mobile Home Park                                    MN
                55  Mobile Home Park                                    OR
                56  Mobile Home Park                                    ND
                57  Mobile Home Park                                    TX
                58  Mobile Home Park                                    OR
                59  Mobile Home Park                                    MO
                60  Mobile Home Park                                    CO
                61  Mobile Home Park                                    CO
                62  Mobile Home Park                                    MI
                63  Mobile Home Park                                    FL
                64  Mobile Home Park                                    OR
                65  Mobile Home Park                                    TX
                66  Office                                              UT
                67  Office                                              CA
                68  Office                                              CA
                69  Office                                              CA
                70  Office                                              LA
                71  Reseach & development facility                      MI
                72  Reseach & development facility                      CA
                73  Retail-Anchored                                     FL
                74  Retail-Anchored                                     TX
                75  Retail-Anchored                                     MI
                76  Retail-Anchored                                     PA
                77  Retail-Anchored                                     AZ
                78  Retail-Anchored                                     TX
                79  Retail-Anchored                                     CO
                80  Retail-Single Tenant                                CA
                81  Retail-Single Tenant                                FL
                82  Retail-Single Tenant                                TX
                83  Retail-Single Tenant                                NY
                84  Medical Office Building                             NJ
                85  Medical Office Building                             CA
                86  Medical Office Building                             IL
                87  Medical Office Building                             MO
                88  Medical Office Building                             IL
                89  Medical Office Building                             IL
                90  Medical Office Building                             IL
                91  Medical Office Building                             NJ
                92  Medical Office Building                             NC
                93  Medical Office Building                             TX
                94  Medical Office Building                             IL
                95  Hospitality                                         VA
                96  Hospitality                                         MO
                97  Hospitality                                         UT
                98  Hospitality                                         TX
                99  Hospitality                                         TX
               100  Hospitality                                         TN
               101  Hospitality                                         MD
               102  Hospitality                                         MD
               103  Hospitality                                         AL
               104  Hospitality                                         LA
               105  Hospitality                                         ME
               106  Hospitality                                         NC
               107  Hospitality                                         TX
               108  Hospitality                                         NE
               109  Hospitality                                         CT
               110  Hospitality                                         CO
               111  Hospitality                                         NC
               112  Hospitality                                         GA
               113  Hospitality                                         WA
               114  Hospitality                                         LA
               115  Hospitality                                         NC
               116  Hospitality                                         AZ
               117  Hospitality                                         MA
               118  Hospitality                                         VA
               119  Hospitality                                         AZ
               120  Hospitality                                         GA
               121  Hospitality                                         VA
               122  Hospitality                                         MD
               123  Hospitality                                         TN
               124  Hospitality                                         VA
               125  SMI Certificate
  
  Offering                                 Ending
  Circular               Maturity          Scheduled       Note
  Control #              Date              Balance         Rate
  
                  1  01/11/2026             58,208,722            7.6900%
                  2  02/11/2026             19,552,680            7.8350%
                  3  02/11/2026             16,327,654            7.7300%
                  4  02/11/2026             15,921,093            7.2700%
                  5  02/11/2026             12,938,328            8.0500%
                  6  02/11/2026             12,743,535            7.7300%
                  7  02/11/2026             10,851,917            7.7300%
                  8  02/11/2026              8,411,728            8.2800%
                  9  01/11/2026              6,564,809            8.1500%
                 10  11/11/2005              5,740,642            8.3585%
                 11  09/11/2015              5,406,799            8.9800%
                 12  01/11/2006              5,056,919            8.1200%
                 13  12/11/2005              4,095,174            8.2150%
                 14  02/11/2026              3,882,796            7.7300%
                 15  10/11/2020              3,805,251            8.9100%
                 16  11/11/2005              3,170,088            8.9200%
                 17  02/11/2001              3,029,410            8.6600%
                 18  02/11/2026              2,985,334            7.9000%
                 19  12/11/2005              2,912,805            8.3100%
                 20  02/11/2026              2,685,594            7.4600%
                 21  03/11/2021              2,681,944            7.7400%
                 22  08/11/2005              2,382,278            9.0300%
                 23  09/11/2005              2,371,721            8.6610%
                 24  01/11/2006              2,280,036            7.9500%
                 25  09/11/2015              2,172,274            8.2400%
                 26  01/11/2006              2,180,874            7.9400%
                 27  11/11/2002              1,890,831            8.4800%
                 28  10/11/2005              1,660,998            8.5200%
                 29  12/11/2025              1,620,576            8.3500%
                 30  10/11/2005              1,564,169            8.5200%
                 31  01/11/2011              1,180,028            8.1700%
                 32  11/11/2005              1,049,032            8.2900%
                 33  02/11/2011                894,416            8.1700%
                 34  02/11/2026             17,912,002            7.9000%
                 35  02/11/2026             13,283,882            7.8350%
                 36  12/11/2020              9,901,401            7.9100%
                 37  02/11/2026              6,766,322            7.8350%
                 38  02/11/2026              5,418,033            7.8350%
                 39  02/11/2026              5,075,067            7.9000%
                 40  08/11/2005              4,933,322            8.4100%
                 41  02/11/2026              4,975,237            7.8350%
                 42  02/11/2006              4,676,559            7.8000%
                 43  11/11/2005              3,664,562            8.7700%
                 44  03/11/2006              3,212,686            8.3450%
                 45  11/11/2005              3,143,339            8.5200%
                 46  02/11/2006              2,977,291            7.9500%
                 47  01/11/2003              2,876,955            8.5000%
                 48  08/11/2020              2,367,739            8.3600%
                 49  01/11/2006              2,378,868            7.8600%
                 50  10/11/2005              2,325,430            8.8400%
                 51  01/11/2021              2,202,473            8.5400%
                 52  11/11/2020              2,192,676            9.1800%
                 53  01/11/2021              2,063,578            8.5400%
                 54  01/11/2006              1,984,210            8.5400%
                 55  11/11/2005              1,932,154            9.0500%
                 56  01/11/2006              1,834,866            8.3200%
                 57  12/11/2005              1,783,615            8.4100%
                 58  03/11/2021              1,789,157            8.3900%
                 59  03/11/2006              1,779,996            8.8500%
                 60  11/11/2020              1,486,115            8.9800%
                 61  11/11/2005              1,373,485            8.4400%
                 62  08/11/2005              1,222,327            8.3100%
                 63  02/11/2006              1,240,718            8.0700%
                 64  09/11/2020              1,086,890            8.5900%
                 65  12/11/2005                990,824            8.3600%
                 66  10/11/2020              7,976,723            9.2900%
                 67  02/11/2021              5,455,211            7.4900%
                 68  02/11/2021              4,965,020            8.4400%
                 69  02/11/2021              3,025,745            7.6400%
                 70  02/11/2021              1,174,187            8.0500%
                 71  11/11/2005             20,523,744            8.5800%
                 72  08/11/2020             16,986,236            9.3600%
                 73  02/11/2021             20,263,683            8.1250%
                 74  01/11/2026             19,409,786            8.8500%
                 75  11/11/2005             10,510,361            8.7700%
                 76  01/11/2021              6,023,497            7.7450%
                 77  10/11/2002              6,005,031            8.7900%
                 78  02/11/2016              2,571,250            8.7500%
                 79  02/11/2006              2,481,643            8.1400%
                 80  01/11/2006              7,364,553            8.3500%
                 81  02/11/2021              3,719,973            8.9700%
                 82  11/11/2005              1,215,158            9.2600%
                 83  10/11/2005                960,277            9.1000%
                 84  11/11/2020             37,252,331            9.8600%
                 85  01/11/2018             29,751,675            9.4500%
                 86  12/11/2020             21,593,969            8.8800%
                 87  02/11/2016             18,695,659            9.2400%
                 88  02/11/2021             15,407,127            8.6900%
                 89  12/11/2020             12,410,327            8.8800%
                 90  12/11/2020             12,410,327            8.8800%
                 91  10/11/2020             10,012,366            9.9100%
                 92  11/11/2020              8,044,934            9.7300%
                 93  12/11/2020              4,969,362            9.6000%
                 94  12/11/2020              2,204,074            8.8800%
                 95  02/11/2016             23,136,595            8.6800%
                 96  02/11/2016             22,429,004            9.2700%
                 97  02/11/2016             20,599,925            9.2500%
                 98  01/11/2021             18,001,923            9.7100%
                 99  01/11/2016             16,550,467            8.5500%
                100  09/11/2015             15,792,136           10.1900%
                101  02/11/2021             12,334,946            9.3500%
                102  03/11/2021              7,831,667            8.9450%
                103  11/11/2015              7,587,627            9.4800%
                104  12/11/2015              6,407,594            8.8100%
                105  02/11/2021              5,982,922            9.2200%
                106  02/11/2016              4,832,010            9.2100%
                107  01/11/2016              4,692,309            9.1000%
                108  11/11/2015              4,495,717            9.2800%
                109  02/11/2016              2,770,762            9.2100%
                110  11/11/2015              2,756,526            8.9800%
                111  01/11/2016              2,687,454            9.2200%
                112  09/11/2015              2,606,641           10.0900%
                113  12/11/2015              2,464,240            8.7600%
                114  12/11/2015              2,442,133            9.3600%
                115  10/11/2015              2,410,228            9.8300%
                116  10/11/2010              2,140,177           10.2000%
                117  12/11/2015              1,973,704            9.4400%
                118  02/11/2016              1,835,542            8.6400%
                119  02/11/2016              1,682,904            9.5100%
                120  01/11/2016              1,679,861            9.3000%
                121  02/11/2021              1,636,352            9.3400%
                122  02/11/2021              1,189,746            9.3400%
                123  02/11/2016              1,088,499            9.2000%
                124  02/11/2021                835,584            9.3400%
                125  02/14/2026              8,250,000            6.3410%
                                           873,581,660
  
  Offering               Scheduled
  Circular               Principal         Prepayments     Prepayment
  Control #              Payment           /Liquidations   Date
  
                        1           31,018
                        2           14,176
                        3            8,525
                        4            9,635
                        5            8,988
                        6            6,654
                        7            5,666
                        8            5,581
                        9            4,504
                       10            6,123
                       11            5,312
                       12            5,513
                       13            4,433
                       14            2,027
                       15            3,749
                       16            3,092
                       17            3,005
                       18            2,137
                       19            3,106
                       20            2,096
                       21            3,058
                       22            1,425
                       23            2,451
                       24            2,554
                       25            2,398
                       26            2,446
                       27            1,978
                       28            1,083
                       29            1,076
                       30            1,020
                       31            1,276
                       32            1,131
                       33              960
                       34           12,820
                       35            9,631
                       36           11,246
                       37            4,906
                       38            3,928
                       39            3,632
                       40            5,347
                       41            3,607
                       42            3,414
                       43            3,661
                       44            2,088
                       45            3,268
                       46            3,309
                       47            2,952
                       48            2,586
                       49            2,702
                       50            2,317
                       51            2,246
                       52            2,051
                       53            2,104
                       54            2,023
                       55            1,846
                       56            1,938
                       57            1,872
                       58            1,839
                       59            1,698
                       60            1,436
                       61            1,446
                       62            2,218
                       63            1,353
                       64            1,136
                       65            1,048
                       66            7,394
                       67            6,518
                       68            5,103
                       69            3,531
                       70            1,284
                       71           35,437
                       72           11,174
                       73           17,247
                       74           11,569
                       75           10,500
                       76            6,967
                       77            6,030
                       78            4,197
                       79            2,676
                       80            7,741
                       81            3,510
                       82            1,122
                       83              918
                       84           20,601
                       85           28,001
                       86           15,501
                       87           23,825
                       88           11,423
                       89            8,909
                       90            8,909
                       91            8,393
                       92            4,625
                       93            2,929
                       94            1,582
                       95           32,397
                       96           28,436
                       97           26,207
                       98           10,183
                       99           24,350
                      100           17,696
                      101            7,673
                      102            7,357
                      103           11,639
                      104           10,570
                      105            5,419
                      106            7,452
                      107            7,403
                      108            7,067
                      109            4,273
                      110            4,495
                      111            4,178
                      112            3,782
                      113            4,090
                      114            3,766
                      115            3,576
                      116            5,672
                      117            3,014
                      118            2,587
                      119            2,501
                      120            2,586
                      121            1,021
                      122              742
                      123            1,681
                      124              521
                      125
                                   795,812
  
  Offering               Paid              Prepayment      Loan
  Circular               Through           Premium         Status
  Control #              Date              Amount          Code (*)
  
                     1  09/11/96
                     2  09/11/96
                     3  09/11/96
                     4  09/11/96
                     5  09/11/96
                     6  09/11/96
                     7  09/11/96
                     8  09/11/96
                     9  09/11/96
                    10  09/11/96
                    11  09/11/96
                    12  09/11/96
                    13  09/11/96
                    14  09/11/96
                    15  09/11/96
                    16  09/11/96
                    17  09/11/96
                    18  09/11/96
                    19  09/11/96
                    20  09/11/96
                    21  08/11/96
                    22  09/11/96
                    23  09/11/96
                    24  09/11/96
                    25  09/11/96
                    26  09/11/96
                    27  09/11/96
                    28  09/11/96
                    29  09/11/96
                    30  09/11/96
                    31  09/11/96
                    32  09/11/96
                    33  09/11/96
                    34  09/11/96
                    35  09/11/96
                    36  09/11/96
                    37  09/11/96
                    38  09/11/96
                    39  09/11/96
                    40  09/11/96
                    41  09/11/96
                    42  09/11/96
                    43  09/11/96
                    44  09/11/96
                    45  09/11/96
                    46  09/11/96
                    47  09/11/96
                    48  09/11/96
                    49  09/11/96
                    50  09/11/96
                    51  09/11/96
                    52  09/11/96
                    53  09/11/96
                    54  09/11/96
                    55  09/11/96
                    56  09/11/96
                    57  09/11/96
                    58  09/11/96
                    59  09/11/96
                    60  09/11/96
                    61  09/11/96
                    62  09/11/96
                    63  09/11/96
                    64  09/11/96
                    65  09/11/96
                    66  09/11/96
                    67  09/11/96
                    68  09/11/96
                    69  09/11/96
                    70  09/11/96
                    71  09/11/96
                    72  09/11/96
                    73  09/11/96
                    74  09/11/96
                    75  09/11/96
                    76  09/11/96
                    77  09/11/96
                    78  09/11/96
                    79  09/11/96
                    80  09/11/96
                    81  09/11/96
                    82  09/11/96
                    83  09/11/96
                    84  09/11/96
                    85  09/11/96
                    86  09/11/96
                    87  09/11/96
                    88  09/11/96
                    89  09/11/96
                    90  09/11/96
                    91  09/11/96
                    92  09/11/96
                    93  09/11/96
                    94  09/11/96
                    95  09/11/96
                    96  09/11/96
                    97  09/11/96
                    98  09/11/96
                    99  09/11/96
                   100  09/11/96
                   101  09/11/96
                   102  09/11/96
                   103  09/11/96
                   104  09/11/96
                   105  09/11/96
                   106  09/11/96
                   107  09/11/96
                   108  09/11/96
                   109  09/11/96
                   110  09/11/96
                   111  09/11/96
                   112  09/11/96
                   113  09/11/96
                   114  09/11/96
                   115  09/11/96
                   116  09/11/96
                   117  09/11/96
                   118  09/11/96
                   119  09/11/96
                   120  09/11/96
                   121  09/11/96
                   122  09/11/96
                   123  09/11/96
                   124  09/11/96
                   125  08/15/96
  
  (*)   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
  
            
  
                                                                              
  `                                                           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
  
                                  
  
  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
  
                                           
  
  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