content: ABN AMRO
  LaSalle National Bank
  
  Administrator:
    Mary Collier  (800) 246-5761
    135 S. LaSalle Street   Suite 1740
    Chicago, IL   60603
  
  ^Nomura Asset Securities Corporation
  ^Amresco Management, Inc. as Servicer
  ^Commercial Mortgage Pass-Through Certificates
  ^Series 1996-MD V
  
  ^ABN AMRO Acct: 67-7504-32-6
  
  Statement Date:         08/14/96
  Payment Date:           08/14/96
  Prior Payment:          NA
  Record Date:            08/09/96
  
  WAC:                              8.690631%
  WAMM:                                   279
  
  ^Upper Tier
              Original                         Opening           Principal
  Class       Face Value (1)                   Balance           Payment
  CUSIP       Per $1000                        Per $1000         Per $1000
  
  A-1A             150,000,000.00          148,383,150.14       373,814.05
  655356HM8           1000.000000     0        989.221001         2.492094
  A-1B             352,001,941.00          352,001,941.00             0.00
  6555356HN6          1000.000000     0       1000.000000         0.000000
  A-1C               7,492,566.00            7,492,566.00             0.00
  655356HP1           1000.000000     0       1000.000000         0.000000
  CS-1             150,000,000.00 N        148,383,150.14             0.00
  655356JD6           1000.000000     0        989.221001         0.000000
  CS-2             516,838,397.00 N        516,838,397.00             0.00
  655356HU0,U65537BZ1 1000.000000     0       1000.000000         0.000000
  A-2               44,955,397.00           44,955,397.00             0.00
  655356HQ9           1000.000000     0       1000.000000         0.000000
  A-3               52,447,964.00           52,447,964.00             0.00
  655356HR7           1000.000000     0       1000.000000         0.000000
  A-4               48,701,680.00           48,701,680.00             0.00
  655356HS5           1000.000000     0       1000.000000         0.000000
  A-5               11,238,849.00           11,238,849.00             0.00
  655356HT3           1000.000000     0       1000.000000         0.000000
  S-1               24,435,948.00           24,435,948.00             0.00
  655356HV8,U65537CA5 1000.000000     0       1000.000000         0.000000
  B-1               48,701,680.00           48,701,680.00             0.00
  655356HW6,U65537CB3 1000.000000     0       1000.000000         0.000000
  B-2               33,715,552.00           33,715,552.00             0.00
  655356HX4,U65537CC1 1000.000000     0       1000.000000         0.000000
  B-2H                   1,000.66                1,000.66             0.00
  655356HY2           1000.000000     0       1000.000000         0.000000
  R                          0.00                    0.00             0.00
  655356JB0           1000.000000     0          0.000000         0.000000
                   773,692,577.66     0   772,075,727.80       373,814.05
  
              Principal          Negative      Closing           Interest
  Class       Adj. or Loss       Amortization  Balance           Payment
  CUSIP       Per $1000          Per $1000     Per $1000         Per $1000
  
  A-1A               0.00          0.00    148,009,336.09       874,224.06
  655356HM8      0.000000      0.000000        986.728907         5.828160
  A-1B               0.00          0.00    352,001,941.00     2,088,544.85
  6555356HN6     0.000000      0.000000       1000.000000         5.933333
  A-1C               0.00          0.00      7,492,566.00        44,455.89
  655356HP1      0.000000      0.000000       1000.000000         5.933333
  CS-1               0.00          0.00    148,009,336.09       192,656.30
  655356JD6      0.000000      0.000000        986.728907         1.284375
  CS-2               0.00          0.00    516,838,397.00       538,317.25
  655356HU0,U65537BZ1 0.000000 0.000000       1000.000000         1.041558
  A-2                0.00          0.00     44,955,397.00       288,765.17
  655356HQ9      0.000000      0.000000       1000.000000         6.423370
  A-3                0.00          0.00     52,447,964.00       346,071.10
  655356HR7      0.000000      0.000000       1000.000000         6.598370
  A-4                0.00          0.00     48,701,680.00       331,092.06
  655356HS5      0.000000      0.000000       1000.000000         6.798370
  A-5                0.00          0.00     11,238,849.00        78,840.94
  655356HT3      0.000000      0.000000       1000.000000         7.015037
  S-1                0.00          0.00     24,435,948.00       165,792.82
  655356HV8,U65537CA5 0.000000 0.000000       1000.000000         6.784792
  B-1                0.00          0.00     48,701,680.00       350,166.89
  655356HW6,U65537CB3 0.000000 0.000000       1000.000000         7.190037
  B-2                0.00          0.00     33,715,552.00       242,416.07
  655356HX4,U65537CC1 0.000000 0.000000       1000.000000         7.190037
  B-2H               0.00          0.00          1,000.66             7.19
  655356HY2      0.000000      0.000000       1000.000000         7.190037
  R                  0.00          0.00              0.00             0.00
  655356JB0      0.000000      0.000000          0.000000         0.000000
                     0.00          0.00    771,701,913.75     5,541,350.59
  Total P&I Payment                          5,915,164.64
  
                          Interest           Pass-Through
  Class                   Adjustment         Rate (2)
  CUSIP                   Per $1000          Next Rate (3)
  
  A-1A                                  0.00      7.070000%
  655356HM8                          0.000000     7.070000%
  A-1B                                  0.00      7.120000%
  6555356HN6                         0.000000     7.120000%
  A-1C                                  0.00      7.120000%
  655356HP1                          0.000000     7.120000%
  CS-1                                  0.00      1.558045%
  655356JD6                          0.000000     1.277249%
  CS-2                                  0.00      1.249870%
  655356HU0,U65537BZ1                0.000000     0.000000%
  A-2                                   0.00      7.708045%
  655356HQ9                          0.000000     7.427249%
  A-3                                   0.00      7.918045%
  655356HR7                          0.000000     7.637249%
  A-4                                   0.00      8.158045%
  655356HS5                          0.000000     7.877249%
  A-5                                   0.00      8.418045%
  655356HT3                          0.000000     8.137249%
  S-1                                   0.00      8.141750%
  655356HV8,U65537CA5                0.000000     7.876250%
  B-1                                   0.00      8.628045%
  655356HW6,U65537CB3                0.000000     8.347249%
  B-2                                   0.00      8.628045%
  655356HX4,U65537CC1                0.000000     8.347249%
  B-2H                                  0.00      8.628045%
  655356HY2                          0.000000     8.347249%
  R                                     0.00         None
  655356JB0                          0.000000     0.000000%
                                        0.00      0.000000%
  
  Notes:  (1) N denotes notional balance not included in total
  (2) Interest Paid minus Interest Adjustment minus Deferred
   Interest equals Accrual    (3) Estimated
  
  ^Lower Tier
                          Original            Opening           Principal
  Class                   Face Value (1)      Balance           Payment
  CUSIP                   Per $1000           Per $1000         Per $1000
  
  A-1A             150,000,000.00          148,383,150.14       373,814.05
  655356HM8           1000.000000     0        989.221001         2.492094
  A-1B             352,001,941.00          352,001,941.00             0.00
  6555356HN6          1000.000000     0       1000.000000         0.000000
  A-1C               7,492,566.00            7,492,566.00             0.00
  655356HP1           1000.000000     0       1000.000000         0.000000
  CS-1             150,000,000.00 N        148,383,150.14             0.00
  655356JD6           1000.000000     0        989.221001         0.000000
  CS-2             516,838,397.00 N        516,838,397.00             0.00
  655356HU0,U65537BZ1 1000.000000     0       1000.000000         0.000000
  A-2               44,955,397.00           44,955,397.00             0.00
  655356HQ9           1000.000000     0       1000.000000         0.000000
  A-3               52,447,964.00           52,447,964.00             0.00
  655356HR7           1000.000000     0       1000.000000         0.000000
  A-4               48,701,680.00           48,701,680.00             0.00
  655356HS5           1000.000000     0       1000.000000         0.000000
  A-5               11,238,849.00           11,238,849.00             0.00
  655356HT3           1000.000000     0       1000.000000         0.000000
  S-1               24,435,948.00           24,435,948.00             0.00
  655356HV8,U65537CA5 1000.000000     0       1000.000000         0.000000
  B-1               48,701,680.00           48,701,680.00             0.00
  655356HW6,U65537CB3 1000.000000     0       1000.000000         0.000000
  B-2               33,715,552.00           33,715,552.00             0.00
  655356HX4,U65537CC1 1000.000000     0       1000.000000         0.000000
  B-2H                   1,000.66                1,000.66             0.00
  655356HY2           1000.000000     0       1000.000000         0.000000
  R                          0.00                    0.00             0.00
  655356JB0           1000.000000     0          0.000000         0.000000
                   773,692,575.66     0   772,075,727.80       373,814.05
  
                          Principal          Negative      Closing
  Class                   Adj. or Loss       Amortization  Balance
  CUSIP                   Per $1000          Per $1000     Per $1000
  
  A-1A                               0.00          0.00    148,009,336.09
  655356HM8                      0.000000      0.000000        986.728907
  A-1B                               0.00          0.00    352,001,941.00
  6555356HN6                     0.000000      0.000000       1000.000000
  A-1C                               0.00          0.00      7,492,566.00
  655356HP1                      0.000000      0.000000       1000.000000
  CS-1                               0.00          0.00    148,009,336.09
  655356JD6                      0.000000      0.000000        986.728907
  CS-2                               0.00          0.00    516,838,397.00
  655356HU0,U65537BZ1            0.000000      0.000000       1000.000000
  A-2                                0.00          0.00     44,955,397.00
  655356HQ9                      0.000000      0.000000       1000.000000
  A-3                                0.00          0.00     52,447,964.00
  655356HR7                      0.000000      0.000000       1000.000000
  A-4                                0.00          0.00     48,701,680.00
  655356HS5                      0.000000      0.000000       1000.000000
  A-5                                0.00          0.00     11,238,849.00
  655356HT3                      0.000000      0.000000       1000.000000
  S-1                                0.00          0.00     24,435,948.00
  655356HV8,U65537CA5            0.000000      0.000000       1000.000000
  B-1                                0.00          0.00     48,701,680.00
  655356HW6,U65537CB3            0.000000      0.000000       1000.000000
  B-2                                0.00          0.00     33,715,552.00
  655356HX4,U65537CC1            0.000000      0.000000       1000.000000
  B-2H                               0.00          0.00          1,000.66
  655356HY2                      0.000000      0.000000       1000.000000
  R                                  0.00          0.00              0.00
  655356JB0                      0.000000      0.000000          0.000000
                                     0.00          0.00    771,701,913.75
  Total P&I Payment                                          5,915,164.64
  
                          Interest           Interest      Pass-Through
  Class                   Payment            Adjustment    Rate (2)
  CUSIP                   Per $1000          Per $1000     Next Rate (3)
  
  A-1A                         874,224.06          0.00          7.070000%
  655356HM8                       5.828160      0.000000         7.070000%
  A-1B                       2,088,544.85          0.00          7.120000%
  6555356HN6                      5.933333      0.000000         7.120000%
  A-1C                          44,455.89          0.00          7.120000%
  655356HP1                       5.933333      0.000000         7.120000%
  CS-1                         192,656.30          0.00          1.558045%
  655356JD6                       1.284375      0.000000         1.277249%
  CS-2                         538,317.25          0.00          1.249870%
  655356HU0,U65537BZ1             1.041558      0.000000         0.000000%
  A-2                          288,765.17          0.00          7.708045%
  655356HQ9                       6.423370      0.000000         7.427249%
  A-3                          346,071.10          0.00          7.918045%
  655356HR7                       6.598370      0.000000         7.637249%
  A-4                          331,092.06          0.00          8.158045%
  655356HS5                       6.798370      0.000000         7.877249%
  A-5                           78,840.94          0.00          8.418045%
  655356HT3                       7.015037      0.000000         8.137249%
  S-1                          165,792.82          0.00          8.141750%
  655356HV8,U65537CA5             6.784792      0.000000         7.876250%
  B-1                          350,166.89          0.00          8.628045%
  655356HW6,U65537CB3             7.190037      0.000000         8.347249%
  B-2                          242,416.07          0.00          8.628045%
  655356HX4,U65537CC1             7.190037      0.000000         8.347249%
  B-2H                               7.19          0.00          8.628045%
  655356HY2                       7.190037      0.000000         8.347249%
  R                                  0.00          0.00         None
  655356JB0                       0.000000      0.000000         0.000000%
                             5,541,350.59          0.00          0.000000%
  
  ^Grantor Trust Certificates
  
                          Original             Opening           Principal
  Class                   Face Value (1)       Balance           Payment
  CUSIP                   Per $1000            Per $1000         Per $1000
  V-1                   0.00                      0.00             0.00
  655356HZ9      1000.000000       0          0.000000         0.000000
  V-2                   0.00                      0.00             0.00
  655356JA2      1000.000000       0          0.000000         0.000000
                        0.00       0             0.00             0.00
  
               Principal          Negative      Closing           Interest
  Class        Adj. or Loss       Amortization  Balance           Payment
  CUSIP        Per $1000          Per $1000     Per $1000        Per $1000
  V-1                0.00          0.00              0.00             0.00
  655356HZ9      0.000000      0.000000          0.000000         0.000000
  V-2                0.00          0.00              0.00             0.00
  655356JA2      0.000000      0.000000          0.000000         0.000000
                     0.00          0.00              0.00             0.00
                          Interest           Pass-Through
  Class                   Adjustment         Rate (2)
  CUSIP                   Per $1000          Next Rate (3)
  V-1                                   0.00         None
  655356HZ9                          0.000000     0.000000%
  V-2                                   0.00         None
  655356JA2                          0.000000     0.000000%
                                        0.00      0.000000%
  
  Amount of Available Funds allocable to principal:
  
  Principal Distrbution Amount              373,814.05
  S-1 Principal Distribution Amount               0.00
  Amount of Available Funds Allocable to Principal      373,814.05
  Amount of S-1 Available Funds Allocable to Principal        0.00
  
  
  Advance Summary:                           Beginning         Current
                                             Unreimbursed      Period
  Servicer Property Protection Advances         0.00             0.00
  Servicer S-1 P&I Advances                     0.00             0.00
  Servicer P&I Advances                         0.00             0.00
  Trustee P&I Advances                          0.00             0.00
  Fiscal Agent P&I Advance                      0.00             0.00
  Total                                            0                0
  
  
  Advance Summary:                                            Ending              
  Servicer Property Protection Advances              0.00             0.00
  Servicer S-1 P&I Advances                          0.00             0.00
  Servicer P&I Advances                              0.00             0.00
  Trustee P&I Advances                               0.00             0.00
  Fiscal Agent P&I Advance                           0.00             0.00
    Total                                            0.00             0.00
  
  Amount of Available Funds Allocable to Interest                                 
  0.00
  
  Class CS-2 Components                      Interest Distribution Amount
    A-1B Component                              132,708.65
    A-1C Component                                2,824.78
    A-2 Component                                10,339.74
    A-3 Component                                 9,309.51
    A-4 Component                                 5,722.45
    A-5 Component                                   590.04
  
  Class CS-2 Components                      Current Interest Shortfalls
    A-1B Component                                    0.00
    A-1C Component                                    0.00
    A-2 Component                                     0.00
    A-3 Component                                     0.00
    A-4 Component                                     0.00
    A-5 Component                                     0.00
  
  Prepayment Interest Shortfall                       0.00
  S-1 Prepayment Interest Shortfall                   0.00
  Servicers Prepayment Interest Shortfall             0.00
  S-1 Servicer Prepayement Interest Shortfall         0.00
  
  Beginning Account Balance Contained in Reserve Accounts  0.00
  
  Summary of REO Property:
  
  Appraised value of real estate acquired through foreclosure
  or grant of a deed in lieu of foreclosure           0.00
  
  
  Property Name    Date of REO        Principal Balance               Book 
  Value
     0                            0.00                               0.00
     0                            0.00                               0.00
     0                            0.00                               0.00
    Totals                        0.00                               0.00
  
                      Date of Final      Amount        Aggregate Other
  Property Name       Recovery           of Proceeds   Revenues Collected
         0                            0.00              0.00
         0                            0.00              0.00
         0                            0.00              0.00
    Totals                            0.00              0.00
  
  
  Specially Serviced Mortgage Loans:
  
                                             Principal
  Borrower                Number             Balance                        
  0                   0         0.00
  
  
  
  Summary of Expenses:
  
  Current Period Servicing Fees                    53,884.46
  Current Period Trustee Fees                       3,216.98
  Current Pd. Special Servicing Compensation Paid       0.00
  Add'l Servicing Compensation, per Section 3.12a       0.00
  
    Total                                           57101.44
  
                                                                             
  Amount 
  per $1,000
  Prepayment Premiums received during the Collection Period                       
  0.00
  Default Interest received during the Collection Period                          
  Net Default Interest received during the Collection Period                      
  0.00
  Excess  Interest received during the Collection Period                          
  0.00
  
  Prepayment Premiums received during the Collection Period                       
  0.00
  Default Interest received during the Collection Period                          
  0.00
  Net Default Interest received during the Collection Period                      
  0.00
  Excess  Interest received during the Collection Period                          
  0.00
  
  
  
  
          Prior              Remaining     Current           Aggregate
          Interest           Interest      Realized          Realized
  Class   Shortfall          Shortfall     Loss Allocation Loss Allocation
  A-1B         0.00          0.00              0.00             0.00
  A-1C         0.00          0.00              0.00             0.00
  CS-1         0.00          0.00              0.00             0.00
  CS-2         0.00          0.00              0.00             0.00
  A-2          0.00          0.00              0.00             0.00
  A-3          0.00          0.00              0.00             0.00
  A-4          0.00          0.00              0.00             0.00
  A-5          0.00          0.00              0.00             0.00
  S-1          0.00          0.00              0.00             0.00
  B-1          0.00          0.00              0.00             0.00
  B-2          0.00          0.00              0.00             0.00
  B-2H         0.00          0.00              0.00             0.00
  R            0.00          0.00              0.00             0.00
  
  Total        0.00          0.00              0.00             0.00
  
                                       Current           Cumulative
  Realized Losses on Mortgage Loans        0.00             0.00
  Realized Losses on S-1                   0.00             0.00
  
                                         Beginning         Ending
  Strip Component Balances:              Principal         Principal
                                         Balance           Balance
  A-1A                             148,383,150.14   148,009,336.09
  A-1B                             352,001,941.00   352,001,941.00
  A-1C                               7,492,566.00     7,492,566.00
  A-2                               44,955,397.00    44,955,397.00
  A-3                               52,447,964.00    52,447,964.00
  A-4                               48,701,680.00    48,701,680.00
  A-5                               11,238,849.00    11,238,849.00
  
  TOTAL
  Delinquency /Prepayment / Rate History Reporting
  
  Distribution            Delinq 1 Month                   Delinq 2 Months
  Date                    #                  Balance       #                 
  Balance
  08/14/96              0             0                 0                0
                    0.00%        0.000%             0.00%           0.000%
  07/15/96              0             0                 0                0
                    0.00%        0.000%             0.00%           0.000%
  06/13/96              0             0                 0                0
                    0.00%        0.000%             0.00%           0.000%
  05/15/96              0             0                 0                0
                    0.00%        0.000%             0.00%           0.000%
  04/15/96              0             0                 0                0
                    0.00%        0.000%             0.00%           0.000%
                        0             0                 0                0
                    0.00%        0.000%             0.00%           0.000%
                        0             0                 0                0
                    0.00%        0.000%             0.00%           0.000%
                        0             0                 0                0
                    0.00%        0.000%             0.00%           0.000%
                        0             0                 0                0
                    0.00%        0.000%             0.00%           0.000%
                        0             0                 0                0
                    0.00%        0.000%             0.00%           0.000%
                       0             0                 0                0
                    0.00%        0.000%             0.00%           0.000%
                       0             0                 0                0
                    0.00%        0.000%             0.00%           0.000%
                       0             0                 0                0
                    0.00%        0.000%             0.00%           0.000%
                       0             0                 0                0
                    0.00%        0.000%             0.00%           0.000%
                       0             0                 0                0
                    0.00%        0.000%             0.00%           0.000%
                       0             0                 0                0
                    0.00%        0.000%             0.00%           0.000%
  
  Distribution   Delinq 3+  Months                Foreclosure / Bankruptcy
  Date         #                  Balance       #                 Balance
  08/14/96            0             0                 0                0
                  0.00%        0.000%             0.00%           0.000%
  07/15/96            0             0                 0                0
                  0.00%        0.000%             0.00%           0.000%
  06/13/96            0             0                 0                0
                  0.00%        0.000%             0.00%           0.000%
  05/15/96            0             0                 0                0
                  0.00%        0.000%             0.00%           0.000%
  04/15/96           0             0                 0                0
                  0.00%        0.000%             0.00%           0.000%
                     0             0                 0                0
                  0.00%        0.000%             0.00%           0.000%
                     0             0                 0                0
                  0.00%        0.000%             0.00%           0.000%
                     0             0                 0                0
                  0.00%        0.000%             0.00%           0.000%
                     0             0                 0                0
                  0.00%        0.000%             0.00%           0.000%
                     0             0                 0                0
                  0.00%        0.000%             0.00%           0.000%
                     0             0                 0                0
                  0.00%        0.000%             0.00%           0.000%
                     0             0                 0                0
                  0.00%        0.000%             0.00%           0.000%
                     0             0                 0                0
                  0.00%        0.000%             0.00%           0.000%
                     0             0                 0                0
                  0.00%        0.000%             0.00%           0.000%
                     0             0                 0                0
                  0.00%        0.000%             0.00%           0.000%
                     0             0                 0                0
                  0.00%        0.000%             0.00%           0.000%
  
  Distribution            REO                              Modifications
  Date          #                  Balance       #                 Balance
  08/14/96              0             0                 0                0
                    0.00%        0.000%             0.00%           0.000%
  07/15/96              0             0                 0                0
                    0.00%        0.000%             0.00%           0.000%
  06/13/96              0             0                 0                0
                    0.00%        0.000%             0.00%           0.000%
  05/15/96              0             0                 0                0
                    0.00%        0.000%             0.00%           0.000%
  04/15/96              0             0                 0                0
                    0.00%        0.000%             0.00%           0.000%
                        0             0                 0                0
                    0.00%        0.000%             0.00%           0.000%
                        0             0                 0                0
                    0.00%        0.000%             0.00%           0.000%
                        0             0                 0                0
                    0.00%        0.000%             0.00%           0.000%
                        0             0                 0                0
                    0.00%        0.000%             0.00%           0.000%
                        0             0                 0                0
                    0.00%        0.000%             0.00%           0.000%
                        0             0                 0                0
                    0.00%        0.000%             0.00%           0.000%
                        0             0                 0                0
                    0.00%        0.000%             0.00%           0.000%
                        0             0                 0                0
                    0.00%        0.000%             0.00%           0.000%
                        0             0                 0                0
                    0.00%        0.000%             0.00%           0.000%
                        0             0                 0                0
                    0.00%        0.000%             0.00%           0.000%
                        0             0                 0                0
                    0.00%        0.000%             0.00%           0.000%
  
  Distribution        Prepayments                      Next Weighted Avg.
  Date         #                  Balance       Coupon            Remit
  08/14/96           0             0           8.69066%          8.6281%
                  0.00%        0.000%
  07/15/96           0             0           8.97097%          8.9089%
                  0.00%        0.000%
  06/13/96           0             0           8.41029%          8.3472%
                  0.00%        0.000%
  05/15/96           0             0           8.41026%          8.3472%
                  0.00%        0.000%
  04/15/96           0             0           8.41025%          8.3472%
                  0.00%        0.000%
                     0             0           0.00000%          0.0000%
                  0.00%        0.000%
                     0             0           0.00000%          0.0000%
                  0.00%        0.000%
                     0             0           0.00000%          0.0000%
                  0.00%        0.000%
                     0             0           0.00000%          0.0000%
                  0.00%        0.000%
                     0             0           0.00000%          0.0000%
                  0.00%        0.000%
                     0             0           0.00000%          0.0000%
                  0.00%        0.000%
                     0             0           0.00000%          0.0000%
                  0.00%        0.000%
                     0             0           0.00000%          0.0000%
                  0.00%        0.000%
                     0             0           0.00000%          0.0000%
                  0.00%        0.000%
                     0             0           0.00000%          0.0000%
                  0.00%        0.000%
                     0             0           0.00000%          0.0000%
                  0.00%        0.000%
  Note:  Foreclosure and REO Totals are Included in the
  Appropriate Delinquency Aging Category
  
  Delinquency Loan Detail
  
                               Paid                            Outstanding
  Disclosure Doc               Thru          Current P&I       P&I
  Control #        Period      Date          Advance           Advances**
    0                  0             0                 0                0
    0                  0             0                 0                0
    0                  0             0                 0                0
    0                  0             0                 0                0
    0                  0             0                 0                0
    0                  0             0                 0                0
    0                  0             0                 0                0
    0                  0             0                 0                0
    0                  0             0                 0                0
    0                  0             0                 0                0
    0                  0             0                 0                0
    0                  0             0                 0                0
    0                  0             0                 0                0
    0                  0             0                 0                0
    0                  0             0                 0                0
    0                  0             0                 0                0
    0                  0             0                 0                0
    0                  0             0                 0                0
    0                  0             0                 0                0
    0                  0             0                 0                0
    0                  0             0                 0                0
    0                  0             0                 0                0
    0                  0             0                 0                0
    0                  0             0                 0                0
    0                  0             0                 0                0
  TOTALS:              0             0                 0                0
  
                                             Outstanding
                                             Property
  Disclosure Doc               Protection    Advance           Loan
  Control #         Period     Advances      Description (1)   Status (2)
    0                  0             0                 0                0
    0                  0             0                                  0
    0                  0             0                                  0
    0                  0             0                                  0
    0                  0             0                                  0
    0                  0             0                                  0
    0                  0             0                                  0
    0                  0             0                                  0
    0                  0             0                                  0
    0                  0             0                                  0
    0                  0             0                                  0
    0                  0             0                                  0
    0                  0             0                 0                0
    0                  0             0                 0                0
    0                  0             0                 0                0
    0                  0             0                 0                0
    0                  0             0                 0                0
    0                  0             0                 0                0
    0                  0             0                 0                0
    0                  0             0                 0                0
    0                  0             0                 0                0
    0                  0             0                 0                0
    0                  0             0                 0                0
    0                  0             0                 0                0
    0                  0             0                 0                0
  TOTALS:              0             0                 0                0
  
                                             Special
                                             Servicer
  Disclosure Doc                             Transfer      Foreclosure
  Control #               Period             Date          Date
         0                  0             0                 0
         0                  0             0                 0
         0                  0             0                 0
         0                  0             0                 0
         0                  0             0                 0
         0                  0             0                 0
         0                  0             0                 0
         0                  0             0                 0
         0                  0             0                 0
         0                  0             0                 0
         0                  0             0                 0
         0                  0             0                 0
         0                  0             0                 0
         0                  0             0                 0
         0                  0             0                 0
         0                  0             0                 0
         0                  0             0                 0
         0                  0             0                 0
         0                  0             0                 0
         0                  0             0                 0
         0                  0             0                 0
         0                  0             0                 0
         0                  0             0                 0
         0                  0             0                 0
         0                  0             0                 0
  TOTALS:                   0             0                 0
  
  
  Disclosure Doc                             Bankruptcy    REO
  Control #               Period             Date          Date
          0                  0             0                 0
          0                  0             0                 0
          0                  0             0                 0
          0                  0             0                 0
          0                  0             0                 0
          0                  0             0                 0
          0                  0             0                 0
          0                  0             0                 0
          0                  0             0                 0
          0                  0             0                 0
          0                  0             0                 0
          0                  0             0                 0
          0                  0             0                 0
          0                  0             0                 0
          0                  0             0                 0
          0                  0             0                 0
          0                  0             0                 0
          0                  0             0                 0
          0                  0             0                 0
          0                  0             0                 0
          0                  0             0                 0
          0                  0             0                 0
          0                  0             0                 0
          0                  0             0                 0
          0                  0             0                 0
  TOTALS:                    0             0                 0
  
  
  Loan Level  Detail
                                  Spec. Servicer
  Offering Circular     Property  Transfer                        Maturity
  Control #               Type     Date          State             Date
  
  000004000272860      Office          0             0          03/11/2028
  000004000273500      Hospitality     0             0          03/11/2016
  000004000273520      Hospitality     0             0          02/11/2014
  000004000273530      Industrial      0             0          01/11/2026
  000004000273540      Hospitality     0             0          02/11/2014
  000004000273560      Retail          0             0          03/11/2021
  000004000273570      Retail          0             0          03/11/2036
  000004000273580      Hospitality     0             0          04/11/2022
  000004000273590      Retail          0             0          03/11/2026
  000004000273610      Retail-Anchored 0             0          04/11/2026
  000004000273620      Hospitality     0             0          10/11/2017
  
  Offering                Ending                           Scheduled
  Circular                Scheduled          Note          Principal
  Control #               Balance            Rate          Payment
  
  000004000272860             161,000,000        7.7860%             0.00
  000004000273500              51,650,221        9.1100%        65,844.38
  000004000273520              86,631,663        7.9650%       218,256.88
  000004000273530              40,000,000        7.2200%             0.00
  000004000273540              24,435,948        7.9650%             0.00
  000004000273560              64,731,466        8.5740%        48,362.72
  000004000273570              42,000,000        9.0000%             0.00
  000004000273580             140,000,000        8.8500%             0.00
  000004000273590              62,869,500        8.9100%        20,315.75
  000004000273610              68,383,116        9.0000%        21,034.32
  000004000273620              30,000,000        8.1700%             0.00
  
                                                           Paid
  Circular                Prepayments        Prepayment    Through
  Control #               /Liquidations      Date          Date
  
  000004000272860                           0              08/11/96
  000004000273500                           0              08/11/96
  000004000273520                           0              08/11/96
  000004000273530                           0              08/11/96
  000004000273540                           0              08/11/96
  000004000273560                           0              08/11/96
  000004000273570                           0              08/11/96
  000004000273580                           0              08/11/96
  000004000273590                           0              08/11/96
  000004000273610                           0              08/11/96
  000004000273620                           0              08/11/96
  
  
                          Prepayment         Loan
  Circular                Premium            Status
  Control #               Amount             Code (*)
  
  000004000272860
  000004000273500
  000004000273520
  000004000273530
  000004000273540
  000004000273560
  000004000273570
  000004000273580
  000004000273590
  000004000273610
  000004000273620
  
  
  (*)   Legend:
  
  1)  Specially Serviced
  2) Foreclosure
  3)  Bankruptcy
  4) REO
  5) Prepay in Full
  6) DPO
  7) Foreclosure Sale
  8) Bankruptcy Sale
  9) REO Disposition
  10) Modification/Workout
metadata_documents: [{"type": "8-K", "sequence": "1", "secsgml_size_bytes": 43231}]
metadata_filer: {"company-data": {"conformed-name": "NOMURA ASSET SECURITIES COR COM MORT PASS TH CER SR 1996 MDV", "cik": "0001012439", "assigned-sic": "6189", "state-of-incorporation": "DE", "fiscal-year-end": "0331"}, "filing-values": {"form-type": "8-K", "act": "34", "file-number": "033-65944-02", "film-number": "96617686"}, "business-address": {"street1": "2 WORLD FINANCIAL CENTER", "street2": "BLDG B 21ST FL", "city": "NEW YORK", "state": "NY", "zip": "10281", "phone": "2126679300"}}
text: ABN AMRO
  LaSalle National Bank
  
  Administrator:
    Mary Collier  (800) 246-5761
    135 S. LaSalle Street   Suite 1740
    Chicago, IL   60603
  
  ^Nomura Asset Securities Corporation
  ^Amresco Management, Inc. as Servicer
  ^Commercial Mortgage Pass-Through Certificates
  ^Series 1996-MD V
  
  ^ABN AMRO Acct: 67-7504-32-6
  
  Statement Date:         08/14/96
  Payment Date:           08/14/96
  Prior Payment:          NA
  Record Date:            08/09/96
  
  WAC:                              8.690631%
  WAMM:                                   279
  
  ^Upper Tier
              Original                         Opening           Principal
  Class       Face Value (1)                   Balance           Payment
  CUSIP       Per $1000                        Per $1000         Per $1000
  
  A-1A             150,000,000.00          148,383,150.14       373,814.05
  655356HM8           1000.000000     0        989.221001         2.492094
  A-1B             352,001,941.00          352,001,941.00             0.00
  6555356HN6          1000.000000     0       1000.000000         0.000000
  A-1C               7,492,566.00            7,492,566.00             0.00
  655356HP1           1000.000000     0       1000.000000         0.000000
  CS-1             150,000,000.00 N        148,383,150.14             0.00
  655356JD6           1000.000000     0        989.221001         0.000000
  CS-2             516,838,397.00 N        516,838,397.00             0.00
  655356HU0,U65537BZ1 1000.000000     0       1000.000000         0.000000
  A-2               44,955,397.00           44,955,397.00             0.00
  655356HQ9           1000.000000     0       1000.000000         0.000000
  A-3               52,447,964.00           52,447,964.00             0.00
  655356HR7           1000.000000     0       1000.000000         0.000000
  A-4               48,701,680.00           48,701,680.00             0.00
  655356HS5           1000.000000     0       1000.000000         0.000000
  A-5               11,238,849.00           11,238,849.00             0.00
  655356HT3           1000.000000     0       1000.000000         0.000000
  S-1               24,435,948.00           24,435,948.00             0.00
  655356HV8,U65537CA5 1000.000000     0       1000.000000         0.000000
  B-1               48,701,680.00           48,701,680.00             0.00
  655356HW6,U65537CB3 1000.000000     0       1000.000000         0.000000
  B-2               33,715,552.00           33,715,552.00             0.00
  655356HX4,U65537CC1 1000.000000     0       1000.000000         0.000000
  B-2H                   1,000.66                1,000.66             0.00
  655356HY2           1000.000000     0       1000.000000         0.000000
  R                          0.00                    0.00             0.00
  655356JB0           1000.000000     0          0.000000         0.000000
                   773,692,577.66     0   772,075,727.80       373,814.05
  
              Principal          Negative      Closing           Interest
  Class       Adj. or Loss       Amortization  Balance           Payment
  CUSIP       Per $1000          Per $1000     Per $1000         Per $1000
  
  A-1A               0.00          0.00    148,009,336.09       874,224.06
  655356HM8      0.000000      0.000000        986.728907         5.828160
  A-1B               0.00          0.00    352,001,941.00     2,088,544.85
  6555356HN6     0.000000      0.000000       1000.000000         5.933333
  A-1C               0.00          0.00      7,492,566.00        44,455.89
  655356HP1      0.000000      0.000000       1000.000000         5.933333
  CS-1               0.00          0.00    148,009,336.09       192,656.30
  655356JD6      0.000000      0.000000        986.728907         1.284375
  CS-2               0.00          0.00    516,838,397.00       538,317.25
  655356HU0,U65537BZ1 0.000000 0.000000       1000.000000         1.041558
  A-2                0.00          0.00     44,955,397.00       288,765.17
  655356HQ9      0.000000      0.000000       1000.000000         6.423370
  A-3                0.00          0.00     52,447,964.00       346,071.10
  655356HR7      0.000000      0.000000       1000.000000         6.598370
  A-4                0.00          0.00     48,701,680.00       331,092.06
  655356HS5      0.000000      0.000000       1000.000000         6.798370
  A-5                0.00          0.00     11,238,849.00        78,840.94
  655356HT3      0.000000      0.000000       1000.000000         7.015037
  S-1                0.00          0.00     24,435,948.00       165,792.82
  655356HV8,U65537CA5 0.000000 0.000000       1000.000000         6.784792
  B-1                0.00          0.00     48,701,680.00       350,166.89
  655356HW6,U65537CB3 0.000000 0.000000       1000.000000         7.190037
  B-2                0.00          0.00     33,715,552.00       242,416.07
  655356HX4,U65537CC1 0.000000 0.000000       1000.000000         7.190037
  B-2H               0.00          0.00          1,000.66             7.19
  655356HY2      0.000000      0.000000       1000.000000         7.190037
  R                  0.00          0.00              0.00             0.00
  655356JB0      0.000000      0.000000          0.000000         0.000000
                     0.00          0.00    771,701,913.75     5,541,350.59
  Total P&I Payment                          5,915,164.64
  
                          Interest           Pass-Through
  Class                   Adjustment         Rate (2)
  CUSIP                   Per $1000          Next Rate (3)
  
  A-1A                                  0.00      7.070000%
  655356HM8                          0.000000     7.070000%
  A-1B                                  0.00      7.120000%
  6555356HN6                         0.000000     7.120000%
  A-1C                                  0.00      7.120000%
  655356HP1                          0.000000     7.120000%
  CS-1                                  0.00      1.558045%
  655356JD6                          0.000000     1.277249%
  CS-2                                  0.00      1.249870%
  655356HU0,U65537BZ1                0.000000     0.000000%
  A-2                                   0.00      7.708045%
  655356HQ9                          0.000000     7.427249%
  A-3                                   0.00      7.918045%
  655356HR7                          0.000000     7.637249%
  A-4                                   0.00      8.158045%
  655356HS5                          0.000000     7.877249%
  A-5                                   0.00      8.418045%
  655356HT3                          0.000000     8.137249%
  S-1                                   0.00      8.141750%
  655356HV8,U65537CA5                0.000000     7.876250%
  B-1                                   0.00      8.628045%
  655356HW6,U65537CB3                0.000000     8.347249%
  B-2                                   0.00      8.628045%
  655356HX4,U65537CC1                0.000000     8.347249%
  B-2H                                  0.00      8.628045%
  655356HY2                          0.000000     8.347249%
  R                                     0.00         None
  655356JB0                          0.000000     0.000000%
                                        0.00      0.000000%
  
  Notes:  (1) N denotes notional balance not included in total
  (2) Interest Paid minus Interest Adjustment minus Deferred
   Interest equals Accrual    (3) Estimated
  
  ^Lower Tier
                          Original            Opening           Principal
  Class                   Face Value (1)      Balance           Payment
  CUSIP                   Per $1000           Per $1000         Per $1000
  
  A-1A             150,000,000.00          148,383,150.14       373,814.05
  655356HM8           1000.000000     0        989.221001         2.492094
  A-1B             352,001,941.00          352,001,941.00             0.00
  6555356HN6          1000.000000     0       1000.000000         0.000000
  A-1C               7,492,566.00            7,492,566.00             0.00
  655356HP1           1000.000000     0       1000.000000         0.000000
  CS-1             150,000,000.00 N        148,383,150.14             0.00
  655356JD6           1000.000000     0        989.221001         0.000000
  CS-2             516,838,397.00 N        516,838,397.00             0.00
  655356HU0,U65537BZ1 1000.000000     0       1000.000000         0.000000
  A-2               44,955,397.00           44,955,397.00             0.00
  655356HQ9           1000.000000     0       1000.000000         0.000000
  A-3               52,447,964.00           52,447,964.00             0.00
  655356HR7           1000.000000     0       1000.000000         0.000000
  A-4               48,701,680.00           48,701,680.00             0.00
  655356HS5           1000.000000     0       1000.000000         0.000000
  A-5               11,238,849.00           11,238,849.00             0.00
  655356HT3           1000.000000     0       1000.000000         0.000000
  S-1               24,435,948.00           24,435,948.00             0.00
  655356HV8,U65537CA5 1000.000000     0       1000.000000         0.000000
  B-1               48,701,680.00           48,701,680.00             0.00
  655356HW6,U65537CB3 1000.000000     0       1000.000000         0.000000
  B-2               33,715,552.00           33,715,552.00             0.00
  655356HX4,U65537CC1 1000.000000     0       1000.000000         0.000000
  B-2H                   1,000.66                1,000.66             0.00
  655356HY2           1000.000000     0       1000.000000         0.000000
  R                          0.00                    0.00             0.00
  655356JB0           1000.000000     0          0.000000         0.000000
                   773,692,575.66     0   772,075,727.80       373,814.05
  
                          Principal          Negative      Closing
  Class                   Adj. or Loss       Amortization  Balance
  CUSIP                   Per $1000          Per $1000     Per $1000
  
  A-1A                               0.00          0.00    148,009,336.09
  655356HM8                      0.000000      0.000000        986.728907
  A-1B                               0.00          0.00    352,001,941.00
  6555356HN6                     0.000000      0.000000       1000.000000
  A-1C                               0.00          0.00      7,492,566.00
  655356HP1                      0.000000      0.000000       1000.000000
  CS-1                               0.00          0.00    148,009,336.09
  655356JD6                      0.000000      0.000000        986.728907
  CS-2                               0.00          0.00    516,838,397.00
  655356HU0,U65537BZ1            0.000000      0.000000       1000.000000
  A-2                                0.00          0.00     44,955,397.00
  655356HQ9                      0.000000      0.000000       1000.000000
  A-3                                0.00          0.00     52,447,964.00
  655356HR7                      0.000000      0.000000       1000.000000
  A-4                                0.00          0.00     48,701,680.00
  655356HS5                      0.000000      0.000000       1000.000000
  A-5                                0.00          0.00     11,238,849.00
  655356HT3                      0.000000      0.000000       1000.000000
  S-1                                0.00          0.00     24,435,948.00
  655356HV8,U65537CA5            0.000000      0.000000       1000.000000
  B-1                                0.00          0.00     48,701,680.00
  655356HW6,U65537CB3            0.000000      0.000000       1000.000000
  B-2                                0.00          0.00     33,715,552.00
  655356HX4,U65537CC1            0.000000      0.000000       1000.000000
  B-2H                               0.00          0.00          1,000.66
  655356HY2                      0.000000      0.000000       1000.000000
  R                                  0.00          0.00              0.00
  655356JB0                      0.000000      0.000000          0.000000
                                     0.00          0.00    771,701,913.75
  Total P&I Payment                                          5,915,164.64
  
                          Interest           Interest      Pass-Through
  Class                   Payment            Adjustment    Rate (2)
  CUSIP                   Per $1000          Per $1000     Next Rate (3)
  
  A-1A                         874,224.06          0.00          7.070000%
  655356HM8                       5.828160      0.000000         7.070000%
  A-1B                       2,088,544.85          0.00          7.120000%
  6555356HN6                      5.933333      0.000000         7.120000%
  A-1C                          44,455.89          0.00          7.120000%
  655356HP1                       5.933333      0.000000         7.120000%
  CS-1                         192,656.30          0.00          1.558045%
  655356JD6                       1.284375      0.000000         1.277249%
  CS-2                         538,317.25          0.00          1.249870%
  655356HU0,U65537BZ1             1.041558      0.000000         0.000000%
  A-2                          288,765.17          0.00          7.708045%
  655356HQ9                       6.423370      0.000000         7.427249%
  A-3                          346,071.10          0.00          7.918045%
  655356HR7                       6.598370      0.000000         7.637249%
  A-4                          331,092.06          0.00          8.158045%
  655356HS5                       6.798370      0.000000         7.877249%
  A-5                           78,840.94          0.00          8.418045%
  655356HT3                       7.015037      0.000000         8.137249%
  S-1                          165,792.82          0.00          8.141750%
  655356HV8,U65537CA5             6.784792      0.000000         7.876250%
  B-1                          350,166.89          0.00          8.628045%
  655356HW6,U65537CB3             7.190037      0.000000         8.347249%
  B-2                          242,416.07          0.00          8.628045%
  655356HX4,U65537CC1             7.190037      0.000000         8.347249%
  B-2H                               7.19          0.00          8.628045%
  655356HY2                       7.190037      0.000000         8.347249%
  R                                  0.00          0.00         None
  655356JB0                       0.000000      0.000000         0.000000%
                             5,541,350.59          0.00          0.000000%
  
  ^Grantor Trust Certificates
  
                          Original             Opening           Principal
  Class                   Face Value (1)       Balance           Payment
  CUSIP                   Per $1000            Per $1000         Per $1000
  V-1                   0.00                      0.00             0.00
  655356HZ9      1000.000000       0          0.000000         0.000000
  V-2                   0.00                      0.00             0.00
  655356JA2      1000.000000       0          0.000000         0.000000
                        0.00       0             0.00             0.00
  
               Principal          Negative      Closing           Interest
  Class        Adj. or Loss       Amortization  Balance           Payment
  CUSIP        Per $1000          Per $1000     Per $1000        Per $1000
  V-1                0.00          0.00              0.00             0.00
  655356HZ9      0.000000      0.000000          0.000000         0.000000
  V-2                0.00          0.00              0.00             0.00
  655356JA2      0.000000      0.000000          0.000000         0.000000
                     0.00          0.00              0.00             0.00
                          Interest           Pass-Through
  Class                   Adjustment         Rate (2)
  CUSIP                   Per $1000          Next Rate (3)
  V-1                                   0.00         None
  655356HZ9                          0.000000     0.000000%
  V-2                                   0.00         None
  655356JA2                          0.000000     0.000000%
                                        0.00      0.000000%
  
  Amount of Available Funds allocable to principal:
  
  Principal Distrbution Amount              373,814.05
  S-1 Principal Distribution Amount               0.00
  Amount of Available Funds Allocable to Principal      373,814.05
  Amount of S-1 Available Funds Allocable to Principal        0.00
  
  Advance Summary:                           Beginning         Current
                                             Unreimbursed      Period
  Servicer Property Protection Advances         0.00             0.00
  Servicer S-1 P&I Advances                     0.00             0.00
  Servicer P&I Advances                         0.00             0.00
  Trustee P&I Advances                          0.00             0.00
  Fiscal Agent P&I Advance                      0.00             0.00
  Total                                            0                0
  
  Advance Summary:                                            Ending              
  Servicer Property Protection Advances              0.00             0.00
  Servicer S-1 P&I Advances                          0.00             0.00
  Servicer P&I Advances                              0.00             0.00
  Trustee P&I Advances                               0.00             0.00
  Fiscal Agent P&I Advance                           0.00             0.00
    Total                                            0.00             0.00
  
  Amount of Available Funds Allocable to Interest                                 
  0.00
  
  Class CS-2 Components                      Interest Distribution Amount
    A-1B Component                              132,708.65
    A-1C Component                                2,824.78
    A-2 Component                                10,339.74
    A-3 Component                                 9,309.51
    A-4 Component                                 5,722.45
    A-5 Component                                   590.04
  
  Class CS-2 Components                      Current Interest Shortfalls
    A-1B Component                                    0.00
    A-1C Component                                    0.00
    A-2 Component                                     0.00
    A-3 Component                                     0.00
    A-4 Component                                     0.00
    A-5 Component                                     0.00
  
  Prepayment Interest Shortfall                       0.00
  S-1 Prepayment Interest Shortfall                   0.00
  Servicers Prepayment Interest Shortfall             0.00
  S-1 Servicer Prepayement Interest Shortfall         0.00
  
  Beginning Account Balance Contained in Reserve Accounts  0.00
  
  Summary of REO Property:
  
  Appraised value of real estate acquired through foreclosure
  or grant of a deed in lieu of foreclosure           0.00
  
  Property Name    Date of REO        Principal Balance               Book 
  Value
     0                            0.00                               0.00
     0                            0.00                               0.00
     0                            0.00                               0.00
    Totals                        0.00                               0.00
  
                      Date of Final      Amount        Aggregate Other
  Property Name       Recovery           of Proceeds   Revenues Collected
         0                            0.00              0.00
         0                            0.00              0.00
         0                            0.00              0.00
    Totals                            0.00              0.00
  
  Specially Serviced Mortgage Loans:
  
                                             Principal
  Borrower                Number             Balance                        
  0                   0         0.00
  
  Summary of Expenses:
  
  Current Period Servicing Fees                    53,884.46
  Current Period Trustee Fees                       3,216.98
  Current Pd. Special Servicing Compensation Paid       0.00
  Add'l Servicing Compensation, per Section 3.12a       0.00
  
    Total                                           57101.44
  
                                                                             
  Amount 
  per $1,000
  Prepayment Premiums received during the Collection Period                       
  0.00
  Default Interest received during the Collection Period                          
  Net Default Interest received during the Collection Period                      
  0.00
  Excess  Interest received during the Collection Period                          
  0.00
  
  Prepayment Premiums received during the Collection Period                       
  0.00
  Default Interest received during the Collection Period                          
  0.00
  Net Default Interest received during the Collection Period                      
  0.00
  Excess  Interest received during the Collection Period                          
  0.00
  
          Prior              Remaining     Current           Aggregate
          Interest           Interest      Realized          Realized
  Class   Shortfall          Shortfall     Loss Allocation Loss Allocation
  A-1B         0.00          0.00              0.00             0.00
  A-1C         0.00          0.00              0.00             0.00
  CS-1         0.00          0.00              0.00             0.00
  CS-2         0.00          0.00              0.00             0.00
  A-2          0.00          0.00              0.00             0.00
  A-3          0.00          0.00              0.00             0.00
  A-4          0.00          0.00              0.00             0.00
  A-5          0.00          0.00              0.00             0.00
  S-1          0.00          0.00              0.00             0.00
  B-1          0.00          0.00              0.00             0.00
  B-2          0.00          0.00              0.00             0.00
  B-2H         0.00          0.00              0.00             0.00
  R            0.00          0.00              0.00             0.00
  
  Total        0.00          0.00              0.00             0.00
  
                                       Current           Cumulative
  Realized Losses on Mortgage Loans        0.00             0.00
  Realized Losses on S-1                   0.00             0.00
  
                                         Beginning         Ending
  Strip Component Balances:              Principal         Principal
                                         Balance           Balance
  A-1A                             148,383,150.14   148,009,336.09
  A-1B                             352,001,941.00   352,001,941.00
  A-1C                               7,492,566.00     7,492,566.00
  A-2                               44,955,397.00    44,955,397.00
  A-3                               52,447,964.00    52,447,964.00
  A-4                               48,701,680.00    48,701,680.00
  A-5                               11,238,849.00    11,238,849.00
  
  TOTAL
  Delinquency /Prepayment / Rate History Reporting
  
  Distribution            Delinq 1 Month                   Delinq 2 Months
  Date                    #                  Balance       #                 
  Balance
  08/14/96              0             0                 0                0
                    0.00%        0.000%             0.00%           0.000%
  07/15/96              0             0                 0                0
                    0.00%        0.000%             0.00%           0.000%
  06/13/96              0             0                 0                0
                    0.00%        0.000%             0.00%           0.000%
  05/15/96              0             0                 0                0
                    0.00%        0.000%             0.00%           0.000%
  04/15/96              0             0                 0                0
                    0.00%        0.000%             0.00%           0.000%
                        0             0                 0                0
                    0.00%        0.000%             0.00%           0.000%
                        0             0                 0                0
                    0.00%        0.000%             0.00%           0.000%
                        0             0                 0                0
                    0.00%        0.000%             0.00%           0.000%
                        0             0                 0                0
                    0.00%        0.000%             0.00%           0.000%
                        0             0                 0                0
                    0.00%        0.000%             0.00%           0.000%
                       0             0                 0                0
                    0.00%        0.000%             0.00%           0.000%
                       0             0                 0                0
                    0.00%        0.000%             0.00%           0.000%
                       0             0                 0                0
                    0.00%        0.000%             0.00%           0.000%
                       0             0                 0                0
                    0.00%        0.000%             0.00%           0.000%
                       0             0                 0                0
                    0.00%        0.000%             0.00%           0.000%
                       0             0                 0                0
                    0.00%        0.000%             0.00%           0.000%
  
  Distribution   Delinq 3+  Months                Foreclosure / Bankruptcy
  Date         #                  Balance       #                 Balance
  08/14/96            0             0                 0                0
                  0.00%        0.000%             0.00%           0.000%
  07/15/96            0             0                 0                0
                  0.00%        0.000%             0.00%           0.000%
  06/13/96            0             0                 0                0
                  0.00%        0.000%             0.00%           0.000%
  05/15/96            0             0                 0                0
                  0.00%        0.000%             0.00%           0.000%
  04/15/96           0             0                 0                0
                  0.00%        0.000%             0.00%           0.000%
                     0             0                 0                0
                  0.00%        0.000%             0.00%           0.000%
                     0             0                 0                0
                  0.00%        0.000%             0.00%           0.000%
                     0             0                 0                0
                  0.00%        0.000%             0.00%           0.000%
                     0             0                 0                0
                  0.00%        0.000%             0.00%           0.000%
                     0             0                 0                0
                  0.00%        0.000%             0.00%           0.000%
                     0             0                 0                0
                  0.00%        0.000%             0.00%           0.000%
                     0             0                 0                0
                  0.00%        0.000%             0.00%           0.000%
                     0             0                 0                0
                  0.00%        0.000%             0.00%           0.000%
                     0             0                 0                0
                  0.00%        0.000%             0.00%           0.000%
                     0             0                 0                0
                  0.00%        0.000%             0.00%           0.000%
                     0             0                 0                0
                  0.00%        0.000%             0.00%           0.000%
  
  Distribution            REO                              Modifications
  Date          #                  Balance       #                 Balance
  08/14/96              0             0                 0                0
                    0.00%        0.000%             0.00%           0.000%
  07/15/96              0             0                 0                0
                    0.00%        0.000%             0.00%           0.000%
  06/13/96              0             0                 0                0
                    0.00%        0.000%             0.00%           0.000%
  05/15/96              0             0                 0                0
                    0.00%        0.000%             0.00%           0.000%
  04/15/96              0             0                 0                0
                    0.00%        0.000%             0.00%           0.000%
                        0             0                 0                0
                    0.00%        0.000%             0.00%           0.000%
                        0             0                 0                0
                    0.00%        0.000%             0.00%           0.000%
                        0             0                 0                0
                    0.00%        0.000%             0.00%           0.000%
                        0             0                 0                0
                    0.00%        0.000%             0.00%           0.000%
                        0             0                 0                0
                    0.00%        0.000%             0.00%           0.000%
                        0             0                 0                0
                    0.00%        0.000%             0.00%           0.000%
                        0             0                 0                0
                    0.00%        0.000%             0.00%           0.000%
                        0             0                 0                0
                    0.00%        0.000%             0.00%           0.000%
                        0             0                 0                0
                    0.00%        0.000%             0.00%           0.000%
                        0             0                 0                0
                    0.00%        0.000%             0.00%           0.000%
                        0             0                 0                0
                    0.00%        0.000%             0.00%           0.000%
  
  Distribution        Prepayments                      Next Weighted Avg.
  Date         #                  Balance       Coupon            Remit
  08/14/96           0             0           8.69066%          8.6281%
                  0.00%        0.000%
  07/15/96           0             0           8.97097%          8.9089%
                  0.00%        0.000%
  06/13/96           0             0           8.41029%          8.3472%
                  0.00%        0.000%
  05/15/96           0             0           8.41026%          8.3472%
                  0.00%        0.000%
  04/15/96           0             0           8.41025%          8.3472%
                  0.00%        0.000%
                     0             0           0.00000%          0.0000%
                  0.00%        0.000%
                     0             0           0.00000%          0.0000%
                  0.00%        0.000%
                     0             0           0.00000%          0.0000%
                  0.00%        0.000%
                     0             0           0.00000%          0.0000%
                  0.00%        0.000%
                     0             0           0.00000%          0.0000%
                  0.00%        0.000%
                     0             0           0.00000%          0.0000%
                  0.00%        0.000%
                     0             0           0.00000%          0.0000%
                  0.00%        0.000%
                     0             0           0.00000%          0.0000%
                  0.00%        0.000%
                     0             0           0.00000%          0.0000%
                  0.00%        0.000%
                     0             0           0.00000%          0.0000%
                  0.00%        0.000%
                     0             0           0.00000%          0.0000%
                  0.00%        0.000%
  Note:  Foreclosure and REO Totals are Included in the
  Appropriate Delinquency Aging Category
  
  Delinquency Loan Detail
  
                               Paid                            Outstanding
  Disclosure Doc               Thru          Current P&I       P&I
  Control #        Period      Date          Advance           Advances**
    0                  0             0                 0                0
    0                  0             0                 0                0
    0                  0             0                 0                0
    0                  0             0                 0                0
    0                  0             0                 0                0
    0                  0             0                 0                0
    0                  0             0                 0                0
    0                  0             0                 0                0
    0                  0             0                 0                0
    0                  0             0                 0                0
    0                  0             0                 0                0
    0                  0             0                 0                0
    0                  0             0                 0                0
    0                  0             0                 0                0
    0                  0             0                 0                0
    0                  0             0                 0                0
    0                  0             0                 0                0
    0                  0             0                 0                0
    0                  0             0                 0                0
    0                  0             0                 0                0
    0                  0             0                 0                0
    0                  0             0                 0                0
    0                  0             0                 0                0
    0                  0             0                 0                0
    0                  0             0                 0                0
  TOTALS:              0             0                 0                0
  
                                             Outstanding
                                             Property
  Disclosure Doc               Protection    Advance           Loan
  Control #         Period     Advances      Description (1)   Status (2)
    0                  0             0                 0                0
    0                  0             0                                  0
    0                  0             0                                  0
    0                  0             0                                  0
    0                  0             0                                  0
    0                  0             0                                  0
    0                  0             0                                  0
    0                  0             0                                  0
    0                  0             0                                  0
    0                  0             0                                  0
    0                  0             0                                  0
    0                  0             0                                  0
    0                  0             0                 0                0
    0                  0             0                 0                0
    0                  0             0                 0                0
    0                  0             0                 0                0
    0                  0             0                 0                0
    0                  0             0                 0                0
    0                  0             0                 0                0
    0                  0             0                 0                0
    0                  0             0                 0                0
    0                  0             0                 0                0
    0                  0             0                 0                0
    0                  0             0                 0                0
    0                  0             0                 0                0
  TOTALS:              0             0                 0                0
  
                                             Special
                                             Servicer
  Disclosure Doc                             Transfer      Foreclosure
  Control #               Period             Date          Date
         0                  0             0                 0
         0                  0             0                 0
         0                  0             0                 0
         0                  0             0                 0
         0                  0             0                 0
         0                  0             0                 0
         0                  0             0                 0
         0                  0             0                 0
         0                  0             0                 0
         0                  0             0                 0
         0                  0             0                 0
         0                  0             0                 0
         0                  0             0                 0
         0                  0             0                 0
         0                  0             0                 0
         0                  0             0                 0
         0                  0             0                 0
         0                  0             0                 0
         0                  0             0                 0
         0                  0             0                 0
         0                  0             0                 0
         0                  0             0                 0
         0                  0             0                 0
         0                  0             0                 0
         0                  0             0                 0
  TOTALS:                   0             0                 0
  
  Disclosure Doc                             Bankruptcy    REO
  Control #               Period             Date          Date
          0                  0             0                 0
          0                  0             0                 0
          0                  0             0                 0
          0                  0             0                 0
          0                  0             0                 0
          0                  0             0                 0
          0                  0             0                 0
          0                  0             0                 0
          0                  0             0                 0
          0                  0             0                 0
          0                  0             0                 0
          0                  0             0                 0
          0                  0             0                 0
          0                  0             0                 0
          0                  0             0                 0
          0                  0             0                 0
          0                  0             0                 0
          0                  0             0                 0
          0                  0             0                 0
          0                  0             0                 0
          0                  0             0                 0
          0                  0             0                 0
          0                  0             0                 0
          0                  0             0                 0
          0                  0             0                 0
  TOTALS:                    0             0                 0
  
  Loan Level  Detail
                                  Spec. Servicer
  Offering Circular     Property  Transfer                        Maturity
  Control #               Type     Date          State             Date
  
  000004000272860      Office          0             0          03/11/2028
  000004000273500      Hospitality     0             0          03/11/2016
  000004000273520      Hospitality     0             0          02/11/2014
  000004000273530      Industrial      0             0          01/11/2026
  000004000273540      Hospitality     0             0          02/11/2014
  000004000273560      Retail          0             0          03/11/2021
  000004000273570      Retail          0             0          03/11/2036
  000004000273580      Hospitality     0             0          04/11/2022
  000004000273590      Retail          0             0          03/11/2026
  000004000273610      Retail-Anchored 0             0          04/11/2026
  000004000273620      Hospitality     0             0          10/11/2017
  
  Offering                Ending                           Scheduled
  Circular                Scheduled          Note          Principal
  Control #               Balance            Rate          Payment
  
  000004000272860             161,000,000        7.7860%             0.00
  000004000273500              51,650,221        9.1100%        65,844.38
  000004000273520              86,631,663        7.9650%       218,256.88
  000004000273530              40,000,000        7.2200%             0.00
  000004000273540              24,435,948        7.9650%             0.00
  000004000273560              64,731,466        8.5740%        48,362.72
  000004000273570              42,000,000        9.0000%             0.00
  000004000273580             140,000,000        8.8500%             0.00
  000004000273590              62,869,500        8.9100%        20,315.75
  000004000273610              68,383,116        9.0000%        21,034.32
  000004000273620              30,000,000        8.1700%             0.00
  
                                                           Paid
  Circular                Prepayments        Prepayment    Through
  Control #               /Liquidations      Date          Date
  
  000004000272860                           0              08/11/96
  000004000273500                           0              08/11/96
  000004000273520                           0              08/11/96
  000004000273530                           0              08/11/96
  000004000273540                           0              08/11/96
  000004000273560                           0              08/11/96
  000004000273570                           0              08/11/96
  000004000273580                           0              08/11/96
  000004000273590                           0              08/11/96
  000004000273610                           0              08/11/96
  000004000273620                           0              08/11/96
  
                          Prepayment         Loan
  Circular                Premium            Status
  Control #               Amount             Code (*)
  
  000004000272860
  000004000273500
  000004000273520
  000004000273530
  000004000273540
  000004000273560
  000004000273570
  000004000273580
  000004000273590
  000004000273610
  000004000273620
  
  (*)   Legend:
  
  1)  Specially Serviced
  2) Foreclosure
  3)  Bankruptcy
  4) REO
  5) Prepay in Full
  6) DPO
  7) Foreclosure Sale
  8) Bankruptcy Sale
  9) REO Disposition
  10) Modification/Workout