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:               05/15/96
  Payment Date:                 05/15/96
  Prior Payment:                NA
  Record Date:                  05/10/96
  
  WAC:                            0.086381052
  WAMM:                           269.6775852
  
  ^Upper Tier
                   Original                  Opening        Principal
  Class            Face Value (1)            Balance        Payment
  CUSIP            Per $1000                 Per $1000      Per $1000
  
  A-1                  624411011                 622680269.2  882128.62
  045424BF4                 1000            0     997.228201  1.4127371
  A-CS1                174411011N                172680269.2          0
  045424BG2                 1000            0    990.0766482          0
  A-CS2                590712339N                  590712339          0
  045424BH0                 1000            0           1000          0
  A-2                   52767127                    52767127          0
  045424BJ6                 1000            0           1000          0
  A-3                   52767127                    52767127          0
  045424BK3                 1000            0           1000          0
  A-4                   35178085                    35178085          0
  045424BL1,UO4509A         1000            0           1000          0
  B-1A                   8250000                     8250000          0
  045424BM9,UO4509A         1000            0           1000          0
  B-1B                  46495894                    46495894          0
  045424BY3,UO4509A         1000            0           1000          0
  B-1H                  11213015                    11213015          0
  045424BN7,UO4509A         1000            0           1000          0
  B-2                   29197811                    29197811          0
  045424BP2,UO4509A         1000            0           1000          0
  B-2H                   5980274                     5980274          0
  045424BQ0,UO4509A         1000            0           1000          0
  B-3                   10948180                    10948180          0
  045424BR8,UO4509B         1000            0           1000          0
  B-3Q                   1000.65                     1000.65          0
  045424BT4                 1000            0           1000          0
  B-3H                   2242603                     2242603          0
  045424BS6,UO4509B         1000            0           1000          0
  R                     0.000001                           0          0
  045424BW7                 1000            0              0          0
                     879452127.7            0    877721385.8  882128.62
  
  
                                Negative     Closing        Interest
  Class                         Amortization Balance        Payment
  CUSIP                         Per $1000    Per $1000      Per $1000
  
  A-1                                       0    621798140.6  3590789.6
  045424BF4                                 0    995.8154639  5.7506826
  A-CS1                                     0    171798140.6  231879.08
  045424BG2                                 0    985.0188906  1.3294979
  A-CS2                                     0      590712339  734575.95
  045424BH0                                 0           1000  1.2435426
  A-2                                       0       52767127  317103.52
  045424BJ6                                 0           1000    6.00949
  A-3                                       0       52767127  325458.31
  045424BK3                                 0           1000  6.1678232
  A-4                                       0       35178085  227525.64
  045424BL1,UO4509AU62                      0           1000  6.4678234
  B-1A                                      0        8250000   58653.29
  045424BM9,UO4509AV4                       0           1000  7.1094897
  B-1B                                      0       46495894  330562.09
  045424BY3,UO4509AW2                       0           1000  7.1094899
  B-1H                                      0       11213015   79718.82
  045424BN7,UO4509AX0                       0           1000  7.1094902
  B-2                                       0       29197811  207581.54
  045424BP2,UO4509AY8                       0           1000  7.1094898
  B-2H                                      0        5980274    42516.7
  045424BQ0,UO4509AZ5                       0           1000  7.1094903
  B-3                                       0       10948180  93304.054
  045424BR8,UO4509BA9                       0           1000  8.5223347
  B-3Q                                      0        1000.65  8.5236087
  045424BT4                                 0           1000   8.518072
  B-3H                                      0        2242603   15943.75
  045424BS6,UO4509BB7                       0           1000  7.1094839
  R                                         0              0          0
  045424BW7                                 0              0          0
  
                                                 876839257.2  6255620.8
                                Total P&I Payment             7137749.4
  
                                Interest     Pass-Through
  Class                         Adjustment   Rate (2)
  CUSIP                         Per $1000    Next Rate (3)
  
  A-1                          0            0         0.0692
  045424BF4                    0            0         0.0692
  A-CS1                        0            0    0.016113879
  045424BG2                    0            0    0.017951317
  A-CS2                        0            0    0.014922511
  045424BH0                    0            0    0.016322257
  A-2                          0            0    0.072113879
  045424BJ6                    0            0    0.073951317
  A-3                          0            0    0.074013879
  045424BK3                    0            0    0.075851317
  A-4                          0            0    0.077613879
  045424BL1,UO4509A            0            0    0.079451317
  B-1A                         0            0    0.085313879
  045424BM9,UO4509A            0            0    0.087151317
  B-1B                         0            0    0.085313879
  045424BY3,UO4509A            0            0    0.087151317
  B-1H                         0            0    0.085313879
  045424BN7,UO4509A            0            0    0.087151317
  B-2                          0            0    0.085313879
  045424BP2,UO4509A            0            0    0.087151317
  B-2H                         0            0    0.085313879
  045424BQ0,UO4509A            0            0    0.087151317
  B-3                          0  15468.07378    0.085313879
  045424BR8,UO4509B            0  1.412844307    0.087151317
  B-3Q                         0  1.413608729    0.085313879
  045424BT4                    0   1.41269048    0.087151317
  B-3H                         0            0    0.085313879
  045424BS6,UO4509B            0            0    0.087151317
  R                            0            0          None
  045424BW7                    0
                                  15469.48739
  
  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               174411011                 172680269.2  882128.62
  None                      1000            0    990.0766482  5.0577576
  A-1B-L               450000000                   450000000          0
  None                      1000            0           1000          0
  A-2-L                 52767127                    52767127          0
  None                      1000            0           1000          0
  A-3-L                 52767127                    52767127          0
  None                      1000            0           1000          0
  A-4-L                 35178085                    35178085          0
  None                      1000            0           1000          0
  B-1A-L                 8250000                     8250000          0
  None                      1000            0           1000          0
  B-1B-L                46495894                    46495894          0
  None                      1000            0           1000          0
  B-1H-L                11213015                    11213015          0
  None                      1000            0    12.75000042          0
  B-2-L                 29197811                    29197811          0
  None                      1000            0           1000          0
  B-2H-L                 5980274                     5980274          0
  None                      1000            0           1000          0
  B-3-L                 10948180                    10948180          0
  None                      1000            0           1000          0
  B-3Q                   1000.65                     1000.65          0
  None                      1000            0           1000          0
  B-3H-L                 2242603                     2242603          0
  None                      1000            0           1000          0
  LR                     0.00001                           0          0
  045424BX5                 1000            0              0          0
                  0            0            0              0          0
                  0  879452127.7            0    877721385.8  882128.62
                  0
  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        Interest
  Class            Adj. or Loss Amortization Balance        Payment
  CUSIP            Per $1000    Per $1000    Per $1000      Per $1000
  
  A-1A-L                       0            0    171798140.6  1227668.6
  None                         0            0    985.0188906  7.0389399
  A-1B-L                       0            0      450000000  3199270.5
  None                         0            0           1000  7.1094899
  A-2-L                        0            0       52767127  375147.36
  None                         0            0           1000    7.10949
  A-3-L                        0            0       52767127  375147.35
  None                         0            0           1000  7.1094898
  A-4-L                        0            0       35178085  250098.24
  None                         0            0           1000  7.1094899
  B-1A-L                       0            0        8250000   58653.29
  None                         0            0           1000  7.1094897
  B-1B-L                       0            0       46495894  330562.09
  None                         0            0           1000  7.1094899
  B-1H-L                       0            0       11213015   79718.82
  None                         0            0    12.75000042   0.090646
  B-2-L                        0            0       29197811  207581.54
  None                         0            0           1000  7.1094898
  B-2H-L                       0            0        5980274    42516.7
  None                         0            0           1000  7.1094903
  B-3-L                        0            0       10948180  93304.057
  None                         0            0           1000  8.5223349
  B-3Q                         0            0        1000.65  8.5237629
  None                         0            0           1000  8.5182261
  B-3H-L                       0            0        2242603   15943.76
  None                         0            0           1000  7.1094884
  LR                           0            0              0          0
  045424BX5                    0            0              0          0
                               0            0              0          0
                               0            0    876839257.2  6255620.8
                                Total P&I Payment             7137749.4
  
                   Interest     Pass-Through
  Class            Adjustment   Rate (2)
  CUSIP            Per $1000    Next Rate (3)
  
  A-1A-L                       0  0.085313879
  None                         0  0.087151317
  A-1B-L                       0  0.085313879
  None                         0  0.087151317
  A-2-L                        0  0.085313879
  None                         0  0.087151317
  A-3-L                        0  0.085313879
  None                         0  0.087151317
  A-4-L                        0  0.085313879
  None                         0  0.087151317
  B-1A-L                       0  0.085313879
  None                         0  0.087151317
  B-1B-L                       0  0.085313879
  None                         0  0.087151317
  B-1H-L                       0  0.085313879
  None                         0  0.087151317
  B-2-L                        0  0.085313879
  None                         0  0.087151317
  B-2H-L                       0  0.085313879
  None                         0  0.087151317
  B-3-L              15468.07689  0.085313879
  None                1.41284459  0.087151317
  B-3Q               1.413762939  0.085313879
  None                1.41284459  0.087151317
  B-3H-L                       0  0.085313879
  None                         0  0.087151317
  LR                           0        None
  045424BX5                    0            0
  
  
                     15469.49065
  
  
  ^Grantor Trust Certificates
                   Original                  Opening        Principal
  Class            Face Value (1)            Balance        Payment
  CUSIP            Per $1000                 Per $1000      Per $1000
  
  V-1                      0.00                            0          0
  045424BU1                 1000            0              0          0
  V-2                      0.00                            0          0
  045424BV9                 1000            0              0          0
  
                               0            0              0          0
  
                   Principal    Negative     Closing        Interest
  Class            Adj. or Loss Amortization Balance        Payment
  CUSIP            Per $1000    Per $1000    Per $1000      Per $1000
  
  V-1                          0            0              0    1285.06
  045424BU1                    0            0              0          0
  V-2                          0            0              0          0
  045424BV9                    0            0              0          0
  
                               0            0                   1285.06
                   Total P&I Payment                 1285.06
  
  
                   Interest     Pass-Through
  Class            Adjustment   Rate (2)
  CUSIP            Per $1000    Next Rate (3)
  
  V-1                          0        None
  045424BU1                    0            0
  V-2                          0        None
  045424BV9                    0            0
  
                               0            0
  
  Amount of Available Funds allocable to principal:
  
  SMI Available Funds allocable to principal                          0
  SMI Certificate Distribution Amount                          43078.75
  Other Principal Distribution Amount                         710116.59
  Senior Housing/Healthcare Principal Distribution Amount     172012.03
  
  
  Advance Summary:                           Beginning      Current
                                             Unreimbursed   Period
  Servicer Property Protection Advances                    0          0
  Servicer SMI Certificate Advances                        0   43078.75
  Servicer P&I Advances                                    0          0
  Trustee P&I Advances                                     0          0
  Fiscal Agent P&I Advance                                 0          0
  
    Total                                                  0   43078.75
  
  
  Advance Summary:                                          Ending
                                             Reimbursed     Unreimbursed
  Servicer Property Protection Advances                    0          0
  Servicer SMI Certificate Advances                        0   43078.75
  Servicer P&I Advances                                    0          0
  Trustee P&I Advances                                     0          0
  Fiscal Agent P&I Advance                                 0          0
  
    Total                                                  0   43078.75
  
  Class A-CS-2 Components       Reduction Interest Distribution Amounts
    A-1B Component                          0
    A-2 Component                           0
    A-3 Component                           0
    A-4 Component                           0
  
  Class A-CS-2 Components       Reduction Interest Shortfalls
    A-1B Component                          0
    A-2 Component                           0
    A-3 Component                           0
    A-4 Component                           0
  
  
  Repurchases as per sections 2.03(d), 2.03(e), 3.18, 9.01(c)
  
  Outstanding Principal Balance                            0
  Repurchase Price                                         0
  
  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
                  0            0            0
                               0
                  0            0            0
                  0            0            0
    Totals                     0            0
  
                                Date of Final
  Property Name    Book Value   Recovery
                  0            0            0
  
                  0            0            0
                  0            0            0
    Totals                     0            0
  
                   Amount       Aggregate Other
  Property Name    of Proceeds  Revenues Collected
                  0            0            0
  
                  0            0            0
                  0            0            0
    Totals                     0            0
  
  
  Specially Serviced Mortgage Loans:                        Principal
                                Borrower     Number         Balance
                                            0              0          0
  
  
  Summary of Expenses:
  
  Current Period Servicing Fees                  74399.52596
  Current Period Trustee Fees                    3657.172445
  Current Period Special Servicing Fees                    0
  Additional Servicing Fees, per Section 3.12              0
  
    Total                                         78056.6984
  
                                                            Amount per
                                                                 $1,000
  Prepayment Premiums received during the Collection Pd               0
  Default Interest received during the Collection Pd                  0
  Net Default Interest received during the Collection Pd              0
  Excess  Interest received during the Collection Pd                  0
  
  
  Prepayment Premiums received during the Collection Pd               0
  Default Interest received during the Collection Pd            1285.06
  Net Default Interest received during the Collection Pd        1285.06
  Excess  Interest received during the Collection Pd                  0
  
  
  
                   Prior        Remaining    Current
                   Interest     Interest     Realized
  Class            Shortfall    Shortfall    Loss Allocation
  A-1                          0            0              0
  A-CS1                        0            0              0
  A-CS2                        0            0              0
  A-2                          0            0              0
  A-3                          0            0              0
  A-4                          0            0              0
  B-1A                         0            0              0
  B-1B                         0            0              0
  B-1H                         0            0              0
  B-2                          0            0              0
  B-2H                         0            0              0
  B-3                15468.07378            0              0
  B-3Q               1.413608729            0              0
  B-3H               0.003203191            0              0
  
  Total               15469.4906            0              0
  
  
                   Aggregate
                   Realized
  Class            Loss Allocation
  A-1                          0
  A-CS1                        0
  A-CS2                        0
  A-2                          0
  A-3                          0
  A-4                          0
  B-1A                         0
  B-1B                         0
  B-1H                         0
  B-2                          0
  B-2H                         0
  B-3                          0
  B-3Q                         0
  B-3H                         0
                               0
  Total                        0
  
  
                                             Current        Cumulative
  Realized Losses on Mortgage Loans                        0          0
  Realized Losses on SMI Certificate                       0          0
  
  Strip Component Balances:     Beginning Principal
                                Balance
  A-1A                            172680269.2
  A-1B                              450000000
  A-2                                52767127
  A-3                                52767127
  A-4                                35178085
  
  SMI Certificate                     8250000
  
  Strip Component Balances:     Ending Principal
                                Balance
  A-1A                            171798140.6
  A-1B                              450000000
  A-2                                52767127
  A-3                                52767127
  A-4                                35178085
  
  SMI Certificate                     8250000
  
  
  TOTAL
  Delinquency /Prepayment / Rate History Reporting
  Distribution     Delinq 1 Month            Delinq 2 Months
  Date             #            Balance      #              Balance
  05/15/96                     0            0              0          0
                               0            0              0          0
  03/14/96                     0            0              0          0
                               0            0              0          0
                  0            0            0              0          0
                               0            0              0          0
                  0            0            0              0          0
                  0            0            0              0          0
                  0            0            0              0          0
                  0            0            0              0          0
                  0            0            0              0          0
                  0            0            0              0          0
                  0            0            0              0          0
                  0            0            0              0          0
                  0            0            0              0          0
                  0            0            0              0          0
                  0            0            0              0          0
                  0            0            0              0          0
                  0            0            0              0          0
                  0            0            0              0          0
                  0            0            0              0          0
                  0            0            0              0          0
                  0            0            0              0          0
                  0            0            0              0          0
                  0            0            0              0          0
                  0            0            0              0          0
                  0            0            0              0          0
                  0            0            0              0          0
                  0            0            0              0          0
                  0            0            0              0          0
                  0            0            0              0          0
                  0            0            0              0          0
  
  
  
  
  
  
  
  Distribution     Delinq 3+  Months         Foreclosure / B          0
  Date             #            Balance      #              Balance
  05/15/96                     0            0              0          0
                  0            0            0              0          0
  03/14/96                     0            0              0          0
                  0            0            0              0          0
                  0            0            0              0          0
                  0            0            0              0          0
                  0            0            0              0          0
                  0            0            0              0          0
                  0            0            0              0          0
                  0            0            0              0          0
                  0            0            0              0          0
                  0            0            0              0          0
                  0            0            0              0          0
                  0            0            0              0          0
                  0            0            0              0          0
                  0            0            0              0          0
                  0            0            0              0          0
                  0            0            0              0          0
                  0            0            0              0          0
                  0            0            0              0          0
                  0            0            0              0          0
                  0            0            0              0          0
                  0            0            0              0          0
                  0            0            0              0          0
                  0            0            0              0          0
                  0            0            0              0          0
                  0            0            0              0          0
                  0            0            0              0          0
                  0            0            0              0          0
                  0            0            0              0          0
                  0            0            0              0          0
                  0            0            0              0          0
  
  Distribution     REO                      0Modifications            0
  Date             #            Balance      #              Balance
  05/15/96                     0            0              0          0
                  0            0            0              0          0
  03/14/96                     0            0              0          0
                  0            0            0              0          0
                  0            0            0              0          0
                  0            0            0              0          0
                  0            0            0              0          0
                  0            0            0              0          0
                  0            0            0              0          0
                  0            0            0              0          0
                  0            0            0              0          0
                  0            0            0              0          0
                  0            0            0              0          0
                  0            0            0              0          0
                  0            0            0              0          0
                  0            0            0              0          0
                  0            0            0              0          0
                  0            0            0              0          0
                  0            0            0              0          0
                  0            0            0              0          0
                  0            0            0              0          0
                  0            0            0              0          0
                  0            0            0              0          0
                  0            0            0              0          0
                  0            0            0              0          0
                  0            0            0              0          0
                  0            0            0              0          0
                  0            0            0              0          0
                  0            0            0              0          0
                  0            0            0              0          0
                  0            0            0              0          0
  
  Distribution     Prepayments              0Next Weighted A          0
  Date             #            Balance      Coupon         Remit
  05/15/96                     0            0    0.088218485  0.0871513
                  0            0            0              0          0
  03/14/96                     0            0      0.0879002   0.086833
                  0            0            0              0          0
                  0            0            0              0          0
                  0            0            0              0          0
                  0            0            0              0          0
                  0            0            0              0          0
                  0            0            0              0          0
                  0            0            0              0          0
                  0            0            0              0          0
                  0            0            0              0          0
                  0            0            0              0          0
                  0            0            0              0          0
                  0            0            0              0          0
                  0            0            0              0          0
                  0            0            0              0          0
                  0            0            0              0          0
                  0            0            0              0          0
                  0            0            0              0          0
                  0            0            0              0          0
                  0            0            0              0          0
                  0            0            0              0          0
                  0            0            0              0          0
                  0            0            0              0          0
                  0            0            0              0          0
                  0            0            0              0          0
                  0            0            0              0          0
                  0            0            0              0          0
                  0            0            0              0          0
                  0            0            0              0          0
  
  Note:  Foreclosure and REO Totals are Included in the Appropriate
         Delinquency Aging Category
  
  Distribution of Principal Balances
  Current Scheduled                          Number         Scheduled
   Principal Balances                        of Loans       Principal Balance
                  0to                  300000              0          0
             300001to                 1000000              4    3694954
            1000001to                 1300000              9   10494159
            1300001to                 1600000              3  4439207.5
            1600001to                 1800000              8   13687976
            1800001to                 2100000              7   13576607
            2100001to                 2500000             16   37173600
            2500001to                 3000000             11   30661275
            3000001to                 3300000              5   15640583
            3300001to                 4800000              8   33172696
            4800001to                 5500000             10   51283603
            5500001to                 6300000              4   23849221
            6300001to                 7800000              5   34846648
            7800001to                 9300000              4   32365897
            9300001to                10800000              3   30543379
           10800001to                12300000              1   10876661
           12300001to                13800000              6   76334138
           13800001to                16800000              5   80300431
           16800001to                18300000              3   53044473
           18300001& above                  0             12  312603752
                  0Total                    0            124  868589258
  
  Average Scheduled Balance is                    7014714.07
  Maximum Scheduled Balance is                   58343868.07
  Minimum Scheduled Balance is                     837857.96
  
  Distribution of Principal Balances
  Current Scheduled                                         Based on
   Principal Balances                                       Balance
                  0to                  300000                         0
             300001to                 1000000                  0.004254
            1000001to                 1300000                 0.0120818
            1300001to                 1600000                 0.0051108
            1600001to                 1800000                 0.0157589
            1800001to                 2100000                 0.0156306
            2100001to                 2500000                 0.0427977
            2500001to                 3000000                 0.0353001
            3000001to                 3300000                 0.0180069
            3300001to                 4800000                 0.0381915
            4800001to                 5500000                 0.0590424
            5500001to                 6300000                 0.0274574
            6300001to                 7800000                 0.0401187
            7800001to                 9300000                 0.0372626
            9300001to                10800000                 0.0351644
           10800001to                12300000                 0.0125222
           12300001to                13800000                 0.0878829
           13800001to                16800000                 0.0924493
           16800001to                18300000                 0.0610697
           18300001& above                                    0.3598982
                   Total                                              1
  
  Average Scheduled Balance is     7014714.07
  Maximum Scheduled Balance is    58343868.07
  Minimum Scheduled Balance is      837857.96
  
  
  Distribution of Property Types
                                Number       Scheduled
  Property Types                of Loans     Principal Balance
  Multifamily                              33    228871671.7
  Hospitality                              30    203906922.7
  Medical Office Building                  11    173326023.3
  Mobile Home Park                         32    121278087.4
  Retail-Anchored                           7       67504026
  Reseach & development facility            2    37698743.64
  Office                                    5    22691230.62
  Retail-Single Tenant                      4    13312552.97
  
                  0Total                  124    868589258.3
  
  Distribution of Property Types
                  0             Based on
  Property Types                Balance
  Multifamily                      0.26349816
  Hospitality                     0.234756441
  Medical Office Building         0.199548891
  Mobile Home Park                0.139626511
  Retail-Anchored                 0.077716856
  Reseach & development facility  0.043402268
  Office                          0.026124236
  Retail-Single Tenant            0.015326638
                  0
                  0Total                    1
  
  
  Distribution of Mortgage Interest Rates
   Current Mortgage            0            0Number         Scheduled
  Interest Rate (1)            0            0of Loans       Principal Balance
             0.0725or           less                       0          0
            0.07251to                   0.075              3   24137401
            0.07501to                  0.0775              8  114034548
            0.07751to                    0.08             14  100682480
            0.08001to                  0.0825             11   58267175
            0.08251to                   0.085             18   56558571
            0.08501to                  0.0875             15   99654361
            0.08751to                    0.09             19  129826037
            0.09001to                  0.0925             12   69169599
            0.09251to                   0.095             14  113007572
            0.09501to                  0.0975              4   32787310
            0.09751to                     0.1              3   49813636
            0.10001to                  0.1025              3   20650569
            0.10251to                   0.105              0          0
            0.10751& above                  0              0          0
                   Total                                 124  868589258
  
  Weighted Average Mortgage Interest Rate is        0.086353
  Minimum Mortgage Interest Rate is                   0.0727
  Maximum Mortgage Interest Rate is                    0.102
  
  
  Distribution of Mortgage Interest Rates
   Current Mortgage                          Based on
  Interest Rate (1)                          Balance
             0.0725or           less                       0
            0.07251to                   0.075      0.0277892
            0.07501to                  0.0775    0.131287081
            0.07751to                    0.08    0.115914949
            0.08001to                  0.0825    0.067082541
            0.08251to                   0.085    0.065115439
            0.08501to                  0.0875    0.114731284
            0.08751to                    0.09    0.149467698
            0.09001to                  0.0925    0.079634417
            0.09251to                   0.095    0.130104731
            0.09501to                  0.0975    0.037747773
            0.09751to                     0.1    0.057350049
            0.10001to                  0.1025    0.023774838
            0.10251to                   0.105              0
            0.10751& above                  0              0
                  0Total                    0              1
                  0            0            0
  Weighted Average Mortgage Interest Rate is   7014714.07
  Minimum Mortgage Interest Rate is   58343868.1
  Maximum Mortgage Interest Rate is    837857.96
  
  
  Geographic Distribution
  Not
  Applicable
  on Loan Level
  
  
  Loan Seasoning
                                Number       Scheduled
  Number of Years              0of Loans     Principal Balance
  1 year or less               0          124    868589258.3
   1+ to 2 years               0            0              0
  2+ to 3 years                0            0              0
  3+ to 4 years                0            0              0
  4+ to 5 years                0            0              0
  5+ to 6 years                0            0              0
  6+ to 7 years                0            0              0
  7+ to 8 years                0            0              0
  8+ to 9 years                0            0              0
  9+ to 10 years               0            0              0
  10  years or more            0            0              0
                  0Total                  124    868589258.3
  Weighted Average Seasoning is                     3.722941
  
  Loan Seasoning
                  0             Based on
  Number of Years               Balance
  1 year or less                            1
   1+ to 2 years                            0
  2+ to 3 years                             0
  3+ to 4 years                             0
  4+ to 5 years                             0
  5+ to 6 years                             0
  6+ to 7 years                             0
  7+ to 8 years                             0
  8+ to 9 years                             0
  9+ to 10 years                            0
  10  years or more                         0
                   Total                    1
  
  Distribution of Amortization Type
                                Number       Scheduled
  Amortization Type             of Loans     Principal Balance
  Fully Amortizing                         81    725532515.2
  Amortizing Balloon                       43    143056743.1
  
                  0Total                  124    868589258.3
  
  
  Distribution of Amortization Type
                                Based on
  Amortization Type             Balance
  Fully Amortizing                0.835299894
  Amortizing Balloon              0.164700106
  
                   Total                    1
  
  
  Distribution of Remaining Term
  Fully Amortizing             0            0              0
  Fully Amortizing Number                   0Scheduled
  Mortgage Loans   of Loans                 0Principal Balance
  60 months or less            0            0              0
  61 to 120 months             0            0              0
  121 to 180 months            1            0     2162577.97
  181 to 240 months           24            0    175174644.1
  241 to 360 months           56            0    548195293.1
  Total                       81            0    725532515.2
  
  Weighted Average Months to Maturity is              300.49          0        0
  
  Distribution of Remaining Term
  Fully Amortizing Based on
  Fully Amortizing Balance
  Mortgage Loans
  60 months or less            0                                      0        0
  61 to 120 months             0                                      0
  121 to 180 months  0.002489759                                      0
  181 to 240 months  0.201677194                                      0
  241 to 360 months  0.631132941                                      0
  Total              0.835299894                                      0
  
  Distribution of Remaining Term
  Balloon Loans                0            0              0
  Balloon          Number                    Scheduled
  Mortgage Loans   of Loans                  Principal Balance
  12 months or less            0                           0
  13 to 24 months              0                           0
  25 to 36 months              0                           0                   0
  37 to 48 months              1                  3041302.58
  49 to 60 months             38                 130322561.4
  61 to 120 months             2                  2083298.15
  121 to 180 months            2                  7609580.99
  181 to 240 months            0                           0
  Total                       43                 143056743.1
  
  Weighted Average Months to Mat       117.76              0
  
  
  Distribution of Remaining Term
  Balloon Loans
  Balloon          Based on
  Mortgage Loans   Balance                                 0
  12 months or less            0
  13 to 24 months              0
  25 to 36 months              0
  37 to 48 months    0.003501428
  49 to 60 months    0.150039343
  61 to 120 months   0.002398485
  121 to 180 months  0.008760851
  181 to 240 months            0
  Total              0.164700106
  
  Distribution of DSCR
  Not
  Available
                  0
  NOI Aging
  Not
  Available
  
  Loan Level  Detail
  
                  0            0             Spec. Servicer
  Offering CircularProperty                  Transfer
  Control #        Type                      Date           State
                  0            0                           0          0
                  1Multifamily                              TX
                  2Multifamily                              MI
                  3Multifamily                              CA
                  4Multifamily                              GA
                  5Multifamily                              AL
                  6Multifamily                              AZ
                  7Multifamily                              AZ
                  8Multifamily                              NY
                  9Multifamily                              FL
                 10Multifamily                              UT
                 11Multifamily                              TX
                 12Multifamily                              CA
                 13Multifamily                              IA
                 14Multifamily                              TX
                 15Multifamily                              MA
                 16Multifamily                              NJ
                 17Multifamily                              TX
                 18Multifamily                              MI
                 19Multifamily                              MO
                 20Multifamily                              TX
                 21Multifamily                              DE
                 22Multifamily                              TX
                 23Multifamily                              CO
                 24Multifamily                              OK
                 25Multifamily                              MI
                 26Multifamily                              OK
                 27Multifamily                              TX
                 28Multifamily                              CA
                 29Multifamily                              AZ
                 30Multifamily                              CA
                 31Multifamily                              DC
                 32Multifamily                              CO
                 33Multifamily                              DC
                 34Mobile Home Park                         MI
                 35Mobile Home Park                         OR
                 36Mobile Home Park                         FL
                 37Mobile Home Park                         CO
                 38Mobile Home Park                         AZ
                 39Mobile Home Park                         MI
                 40Mobile Home Park                         MI
                 41Mobile Home Park                         WA
                 42Mobile Home Park                         CA
                 43Mobile Home Park                         FL
                 44Mobile Home Park                         MD
                 45Mobile Home Park                         MN
                 46Mobile Home Park                         CO
                 47Mobile Home Park                         IN
                 48Mobile Home Park                         CA
                 49Mobile Home Park                         MN
                 50Mobile Home Park                         OH
                 51Mobile Home Park                         IL
                 52Mobile Home Park                         CO
                 53Mobile Home Park                         IL
                 54Mobile Home Park                         MN
                 55Mobile Home Park                         OR
                 56Mobile Home Park                         ND
                 57Mobile Home Park                         TX
                 58Mobile Home Park                         OR
                 59Mobile Home Park                         MO
                 60Mobile Home Park                         CO
                 61Mobile Home Park                         CO
                 62Mobile Home Park                         MI
                 63Mobile Home Park                         FL
                 64Mobile Home Park                         OR
                 65Mobile Home Park                         TX
                 66Office                                   UT
                 67Office                                   CA
                 68Office                                   CA
                 69Office                                   CA
                 70Office                                   LA
                 71Reseach & development facility           MI
                 72Reseach & development facility           CA
                 73Retail-Anchored                          FL
                 74Retail-Anchored                          TX
                 75Retail-Anchored                          MI
                 76Retail-Anchored                          PA
                 77Retail-Anchored                          AZ
                 78Retail-Anchored                          TX
                 79Retail-Anchored                          CO
                 80Retail-Single Tenant                     CA
                 81Retail-Single Tenant                     FL
                 82Retail-Single Tenant                     TX
                 83Retail-Single Tenant                     NY
                 84Medical Office Building                  NJ
                 85Medical Office Building                  CA
                 86Medical Office Building                  IL
                 87Medical Office Building                  MO
                 88Medical Office Building                  IL
                 89Medical Office Building                  IL
                 90Medical Office Building                  IL
                 91Medical Office Building                  NJ
                 92Medical Office Building                  NC
                 93Medical Office Building                  TX
                 94Medical Office Building                  IL
                 95Hospitality                              VA
                 96Hospitality                              MO
                 97Hospitality                              UT
                 98Hospitality                              TX
                 99Hospitality                              TX
                100Hospitality                              TN
                101Hospitality                              MD
                102Hospitality                              MD
                103Hospitality                              AL
                104Hospitality                              LA
                105Hospitality                              ME
                106Hospitality                              NC
                107Hospitality                              TX
                108Hospitality                              NE
                109Hospitality                              CT
                110Hospitality                              CO
                111Hospitality                              NC
                112Hospitality                              GA
                113Hospitality                              WA
                114Hospitality                              LA
                115Hospitality                              NC
                116Hospitality                              AZ
                117Hospitality                              MA
                118Hospitality                              VA
                119Hospitality                              AZ
                120Hospitality                              GA
                121Hospitality                              VA
                122Hospitality                              MD
                123Hospitality                              TN
                124Hospitality                              VA
                125SMI Certificate                                    0
                  0            0                           0          0
  
                  0            0Ending                     0
  Offering CircularMaturity     Scheduled    Note
  Control #        Date         Balance      Rate
                  0            0            0              0
                  101/11/2026     58343868.07         0.0769
                  202/11/2026     19608833.88        0.07835
                  302/11/2026     16364883.74         0.0773
                  402/11/2026     15962454.69         0.0727
                  502/11/2026     12973922.11         0.0805
                  602/11/2026     12772592.18         0.0773
                  702/11/2026     10876660.53         0.0773
                  802/11/2026       8433822.9         0.0828
                  901/11/2026      6582642.66         0.0815
                 1011/11/2005      5764880.98       0.083585
                 1109/11/2015      5427810.89         0.0898
                 1201/11/2006      5078749.92         0.0812
                 1312/11/2005      4112724.56        0.08215
                 1402/11/2026      3891649.17         0.0773
                 1510/11/2020      3820081.07         0.0891
                 1611/11/2005      3182319.07         0.0892
                 1702/11/2001      3041302.58         0.0866
                 1802/11/2026      2993796.86          0.079
                 1912/11/2005      2925100.41         0.0831
                 2002/11/2026      2693902.58         0.0746
                 2103/11/2021       2694058.6         0.0774
                 2208/11/2005      2387915.89         0.0903
                 2309/11/2005      2381419.45        0.08661
                 2401/11/2006      2290150.02         0.0795
                 2509/11/2015       2181770.1         0.0824
                 2601/11/2006      2190563.12         0.0794
                 2711/11/2002      1898660.71         0.0848
                 2810/11/2005      1665284.48         0.0852
                 2912/11/2025      1624836.96         0.0835
                 3010/11/2005      1568205.09         0.0852
                 3101/11/2011      1185081.61         0.0817
                 3211/11/2005      1053510.29         0.0829
                 3302/11/2011       898216.54         0.0817
                 3402/11/2026     17962781.14          0.079
                 3502/11/2026      13322032.2        0.07835
                 3612/11/2020      9945943.53         0.0791
                 3702/11/2026      6785754.21        0.07835
                 3802/11/2026       5433592.9        0.07835
                 3902/11/2026      5089454.64          0.079
                 4008/11/2005      4954486.93         0.0841
                 4102/11/2026      4989525.15        0.07835
                 4202/11/2006      4690084.09          0.078
                 4311/11/2005      3679047.77         0.0877
                 4403/11/2006      3220952.21        0.08345
                 4511/11/2005      3156272.71         0.0852
                 4602/11/2006      2990396.02         0.0795
                 4701/11/2003      2888640.32          0.085
                 4808/11/2020      2377977.45         0.0836
                 4901/11/2006      2389571.86         0.0786
                 5010/11/2005      2334594.67         0.0884
                 5101/11/2021      2211360.64         0.0854
                 5211/11/2020       2200787.6         0.0918
                 5301/11/2021      2071905.46         0.0854
                 5401/11/2006      1992216.77         0.0854
                 5511/11/2005      1939453.49         0.0905
                 5601/11/2006      1842537.64         0.0832
                 5712/11/2005      1791024.66         0.0841
                 5803/11/2021      1796435.78         0.0839
                 5903/11/2006      1786714.07         0.0885
                 6011/11/2020      1491793.33         0.0898
                 6111/11/2005      1379209.03         0.0844
                 6208/11/2005      1231107.49         0.0831
                 6302/11/2006      1246075.25         0.0807
                 6409/11/2020      1091385.33         0.0859
                 6512/11/2005       994973.03         0.0836
                 6610/11/2020      8005958.46         0.0929
                 6702/11/2021      5481043.42         0.0749
                 6802/11/2021      4985218.35         0.0844
                 6902/11/2021       3039736.8         0.0764
                 7002/11/2021      1179273.59         0.0805
                 7111/11/2005     20663987.87         0.0858
                 7208/11/2020     17034755.77         0.0936
                 7302/11/2021     20336479.45        0.08125
                 7401/11/2026     19455555.75         0.0885
                 7511/11/2005     10551906.79         0.0877
                 7601/11/2021      6051098.95        0.07745
                 7710/11/2002      6028888.52         0.0879
                 7802/11/2016      2587857.44         0.0875
                 7902/11/2006       2492239.1         0.0814
                 8001/11/2006      7395195.46         0.0835
                 8102/11/2021      3733855.86         0.0897
                 8211/11/2005      1219595.15         0.0926
                 8310/11/2005        963906.5          0.091
                 8411/11/2020     37343751.08         0.0986
                 8501/11/2018     29870037.15         0.0945
                 8612/11/2020     21660528.95         0.0888
                 8702/11/2016     18794579.45         0.0924
                 8802/11/2021     15455985.73         0.0869
                 8912/11/2020     12448579.85         0.0888
                 9012/11/2020     12448579.84         0.0888
                 9110/11/2020      10045528.2         0.0991
                 9211/11/2020      8065345.81         0.0973
                 9312/11/2020      4982239.45          0.096
                 9412/11/2020      2210867.75         0.0888
                 9502/11/2016     23270269.11         0.0868
                 9602/11/2016     22547112.01         0.0927
                 9702/11/2016     20708748.99         0.0925
                 9801/11/2021     18046936.45         0.0971
                 9901/11/2016     16650696.13         0.0855
                10009/11/2015     15866410.23         0.1019
                10102/11/2021     12368431.88         0.0935
                10203/11/2021      7860769.54        0.08945
                10311/11/2015         7633640         0.0948
                10412/11/2015      6449415.44         0.0881
                10502/11/2021      6004352.53         0.0922
                10602/11/2016      4861480.98         0.0921
                10701/11/2016      4721590.41          0.091
                10811/11/2015      4523663.12         0.0928
                10902/11/2016      2787660.58         0.0921
                11011/11/2015      2774305.55         0.0898
                11101/11/2016      2703976.29         0.0922
                11209/11/2015      2621580.39         0.1009
                11312/11/2015      2480422.66         0.0876
                11412/11/2015      2457024.51         0.0936
                11510/11/2015      2424356.99         0.0983
                11610/11/2010      2162577.97          0.102
                11712/11/2015      1985620.54         0.0944
                11802/11/2016      1846212.41         0.0864
                11902/11/2016      1692788.66         0.0951
                12001/11/2016      1690086.01          0.093
                12102/11/2021      1640805.14         0.0934
                12202/11/2021      1192984.05         0.0934
                12302/11/2016      1095146.21          0.092
                12402/11/2021       837857.96         0.0934
                12502/14/2026         8250000        0.06341
                  0            0  876839258.3              0
                                                                        Prepayment
                  0Scheduled                0              0
  Offering CircularPrincipal    Prepayments  Prepayment
  Control #        Payment      /LiquidationsDate
                  0            0            0              0
                  1     42519.82            0
                  2     13811.44            0
                  3     11772.07            0
                  4     12583.24            0
                  5      8750.81            0
                  6      9187.96            0
                  7      7824.12            0
                  8      5429.49            0
                  9      4383.49            0
                 10      5955.21            0
                 11       5155.7            0
                 12      5366.38            0
                 13      4313.34            0
                 14      2799.46            0
                 15      3639.34            0
                 16      3001.65            0
                 17      2920.01            0
                 18       2081.3            0
                 19      3021.19            0
                 20      2045.08            0
                 21      2980.25            0
                 22      1383.29            0
                 23      2381.45            0
                 24      2486.94            0
                 25      2333.69            0
                 26      2382.61            0
                 27      1923.31            0
                 28       1052.8            0
                 29      1046.98            0
                 30       991.42            0
                 31      1242.14            0
                 32      1100.32            0
                 33       934.12            0
                 34     12487.78            0
                 35      9383.34            0
                 36     10953.82            0
                 37      4779.53            0
                 38      3827.14            0
                 39      3538.21            0
                 40      5199.42            0
                 41      3514.36            0
                 42      3326.74            0
                 43      3555.91            0
                 44      2030.91            0
                 45      3176.68            0
                 46      3222.49            0
                 47      2870.06            0
                 48      2515.45            0
                 49      2632.62            0
                 50      2249.51            0
                 51      2182.87            0
                 52      1989.45            0
                 53      2045.21            0
                 54      1966.55            0
                 55      1790.93            0
                 56      1884.97            0
                 57      1820.23            0
                 58      1788.32            0
                 59         1649            0
                 60       1393.4            0
                 61      1406.15            0
                 62      2157.58            0
                 63      1317.03            0
                 64      1103.91            0
                 65       1019.4            0
                 66      7169.06            0
                 67      6358.22            0
                 68      4961.79            0
                 69       3442.8            0
                 70      1250.45            0
                 71     34440.91            0
                 72     15183.83            0
                 73     21304.32            0
                 74     11233.83            0
                 75     10198.74            0
                 76       6790.3            0
                 77      5856.43            0
                 78      4076.96            0
                 79      2604.47            0
                 80      7528.82            0
                 81      3406.59            0
                 82      1088.09            0
                 83       890.35            0
                 84      29981.4            0
                 85     34832.11            0
                 86      20303.1            0
                 87     27837.39            0
                 88     14766.99            0
                 89     11668.45            0
                 90     11668.45            0
                 91       8121.4            0
                 92      6618.57            0
                 93      4141.85            0
                 94      2072.32            0
                 95     36983.52            0
                 96     33269.33            0
                 97     30634.22            0
                 98     14641.02            0
                 99     27549.63            0
                100     21508.07            0
                101     10595.01            0
                102      7141.65            0
                103     11278.71            0
                104     10265.46            0
                105       5255.8            0
                106      7227.92            0
                107      7183.08            0
                108      6852.95            0
                109      4144.63            0
                110      4362.62            0
                111      4052.04            0
                112      3657.43            0
                113      3972.63            0
                114      3651.18            0
                115       3460.8            0
                116       5482.7            0
                117      2921.14            0
                118      2948.91            0
                119      2422.78            0
                120      2507.27            0
                121      1407.89            0
                122      1023.63            0
                123       1630.3            0
                124       718.92            0
                125            0            0
                  0    882128.62            0              0
  
                  0Paid         Premium      Status
  Offering CircularThrough      Amount       Code (*)
  Control #        Date                     0              0
                  0            0
                  105/11/96
                  205/11/96
                  305/11/96
                  405/11/96
                  505/11/96
                  605/11/96
                  705/11/96
                  805/11/96
                  905/11/96
                 1005/11/96 1105/11/96 1205/11/96 1305/11/96 1405/11/96 1505/11/96
                 1605/11/96 1705/11/96 1805/11/96 1905/11/96 2005/11/96 2105/11/96
                 2205/11/96 2305/11/96 2405/11/96 2505/11/96 2605/11/96 2705/11/96
                 2805/11/96 2905/11/96 3005/11/96 3105/11/96 3205/11/96 3305/11/96
                 3405/11/96 3505/11/96 3605/11/96 3705/11/96 3805/11/96 3905/11/96
                 4005/11/96 4105/11/96 4205/11/96 4305/11/96 4405/11/96 4505/11/96
                 4605/11/96 4705/11/96 4805/11/96 4905/11/96 5005/11/96 5105/11/96
                 5205/11/96 5305/11/96 5405/11/96 5505/11/96 5605/11/96 5705/11/96
                 5805/11/96 5905/11/96 6005/11/96 6105/11/96 6205/11/96 6305/11/96
                 6405/11/96 6505/11/96 6605/11/96 6705/11/96 6805/11/96 6905/11/96
                 7005/11/96 7105/11/96 7205/11/96 7305/11/96 7405/11/96 7505/11/96
                 7605/11/96 7705/11/96 7805/11/96 7905/11/96 8005/11/96 8105/11/96
                 8205/11/96 8305/11/96 8405/11/96 8505/11/96 8605/11/96 8705/11/96
                 8805/11/96 8905/11/96 9005/11/96 9105/11/96 9205/11/96 9305/11/96
                 9405/11/96 9505/11/96 9605/11/96 9705/11/96 9805/11/96 9905/11/96
                10005/11/96   10105/11/96   10205/11/96   10305/11/96  10405/11/96
                10505/11/96   10605/11/96   10705/11/96   10805/11/96  10905/11/96
                11005/11/96   11105/11/96   11205/11/96   11305/11/96  11405/11/96
                11505/11/96   11605/11/96   11705/11/96   11805/11/96  11905/11/96
                12005/11/96 12105/11/96 12205/11/96 12305/11/96 12405/11/96
                12504/15/96                 0              0
                               0
  
  (*)   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.
                  0Offering     Sched        Sched
  Distribution     Circular     Principal    Interest
  Date             Control #    Balance      Rate
                  0            0            0              0
                  0            0            0              0
                  0            0            0              0
                  0            0            0              0
                  0            0No specially               0
                  0            0            0              0
                  0            0            0              0
                  0            0            0              0
                  0            0            0              0
                  0            0            0              0
                  0            0            0              0
                  0            0            0              0
                  0            0            0              0
                  0            0            0              0
                  0            0            0              0
                  0            0            0              0
                  0            0            0              0
                  0            0            0              0
                  0            0            0              0
                  0            0            0              0
                  0            0            0              0
                  0            0            0              0
                  0            0            0              0
                  0            0            0              0
                  0            0            0              0
                  0            0            0              0
                  0            0            0              0
                  0            0            0              0
                  0            0            0              0
                  0            0            0              0
  
                  0            0            0              0Date of last
  Distribution     Maturity     Property                   0Operating
  Date             Date         Type         State          Stmt
                  0            0            0              0          0
                  0            0            0              0          0
                  0            0            0              0          0
                  0            0            0              0          0
                  0            0            0              0          0
                  0            0            0              0          0
                  0            0            0              0          0
                  0            0            0              0          0
                  0            0            0              0          0
                  0            0            0              0          0
                  0            0            0              0          0
                  0            0            0              0          0
                  0            0            0              0          0
                  0            0            0              0          0
                  0            0            0              0          0
                  0            0            0              0          0
                  0            0            0              0          0
                  0            0            0              0          0
                  0            0            0              0          0
                  0            0            0              0          0
                  0            0            0              0          0
                  0            0            0              0          0
                  0            0            0              0          0
                  0            0            0              0          0
                  0            0            0              0          0
                  0            0            0              0          0
                  0            0            0              0          0
                  0            0            0              0          0
                  0            0            0              0          0
                  0            0            0              0          0
  
                  0            0Debt Service Specially
  Distribution     Net OperatingCoverage     Serviced
  Date             Income       Ratio        Status Code (*)
                  0            0            0              0
                  0            0            0              0
                  0            0            0              0
                  0            0            0              0
                  0            0            0              0
                  0            0            0              0
                  0            0            0              0
                  0            0            0              0
                  0            0            0              0
                  0            0            0              0
                  0            0            0              0
                  0            0            0              0
                  0            0            0              0
                  0            0            0              0
                  0            0            0              0
                  0            0            0              0
                  0            0            0              0
                  0            0            0              0
                  0            0            0              0
                  0            0            0              0
                  0            0            0              0
                  0            0            0              0
                  0            0            0              0
                  0            0            0              0
                  0            0            0              0
                  0            0            0              0
                  0            0            0              0
                  0            0            0              0
                  0            0            0              0
                  0            0            0              0
  
  * 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.
  
                  0Offering                 0              0                   0
  Distribution     Circular     Modification Modification                      0
  Date             Control #    Date         Description                       0
                  0            0            0              0                   0
                  0            0            0              0                   0
                  0            0            0              0                   0
                  0            0No modified l              0                   0
                  0            0            0              0                   0
                  0            0            0              0                   0
                  0            0            0              0                   0
                  0            0            0              0                   0
                  0            0            0              0                   0
                  0            0            0              0                   0
                  0            0            0              0                   0
                  0            0            0              0                   0
                  0            0            0              0                   0
                  0            0            0              0                   0
                  0            0            0              0                   0
                  0            0            0              0                   0
                  0            0            0              0                   0
                  0            0            0              0                   0
                  0            0            0              0                   0
                  0            0            0              0                   0
                  0            0            0              0                   0
                  0            0            0              0                   0
                  0            0            0              0                   0
                  0            0            0              0                   0
                  0            0            0              0                   0
                  0            0            0              0                   0
                  0            0            0              0                   0
                  0            0            0              0                   0
                  0            0            0              0                   0
                  0            0            0              0                   0
                  0            0            0              0                   0
                  0            0            0              0                   0
  
  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
                  0Offering                 0Value/         Sched
  Distribution     Circular     Appraisal    Brokers        Principal
  Date             Control #    Date         Estimate       Balance
                  0            0            0              0          0
                  0            0            0              0          0
                  0            0            0              0          0
                  0            0            0              0          0
                  0            0No Realized L              0          0
                  0            0            0              0          0
                  0            0            0              0          0
                  0            0            0              0          0
                  0            0            0              0          0
                  0            0            0              0          0
                  0            0            0              0          0
                  0            0            0              0          0
                  0            0            0              0          0
                  0            0            0              0          0
                  0            0            0              0          0
                  0            0            0              0          0
                  0            0            0              0          0
                  0            0            0              0          0
                  0            0            0              0          0
                  0            0            0              0          0
                  0            0            0              0          0
                  0            0            0              0          0
                  0            0            0              0          0
                  0            0            0              0          0
                  0            0            0              0          0
                  0            0            0              0          0
                  0            0            0              0          0
                  0            0            0              0          0
                  0            0            0              0          0
                  0            0            0              0          0
  Current Total                0            0              0          0
  Cumulative                   0            0              0          0
  
  Note:  Aggregate  liquidation expenses also include outstanding P&I advances and
  unpaid servicing fees, unpaid special servicing fees, unpaid trustee fees, etc..
  
                  0            0Gross Proceeds              Aggregate
  Distribution     Gross        as a % of                   Liquidation
  Date             Proceeds     Sched Principal             Expenses *
                  0            0            0                         0
                  0            0            0                         0
                  0            0            0                         0
                  0            0            0                         0
                  0            0            0                         0
                  0            0            0                         0
                  0            0            0                         0
                  0            0            0                         0
                  0            0            0                         0
                  0            0            0                         0
                  0            0            0                         0
                  0            0            0                         0
                  0            0            0                         0
                  0            0            0                         0
                  0            0            0                         0
                  0            0            0                         0
                  0            0            0                         0
                  0            0            0                         0
                  0            0            0                         0
                  0            0            0                         0
                  0            0            0                         0
                  0            0            0                         0
                  0            0            0                         0
                  0            0            0                         0
                  0            0            0                         0
                  0            0            0                         0
                  0            0            0                         0
                  0            0            0                         0
                  0            0            0                         0
                  0            0            0                         0
  Current Total                0            0                         0
  Cumulative                   0            0                         0
  
                  0Net          Net Proceeds                Current
  Distribution     Liquidation  as a % of                   Realized
  Date             Proceeds     Sched. Balance              Loss
                  0            0            0                         0
                  0            0            0                         0
                  0            0            0                         0
                  0            0            0                         0
                  0            0            0                         0
                  0            0            0                         0
                  0            0            0                         0
                  0            0            0                         0
                  0            0            0                         0
                  0            0            0                         0
                  0            0            0                         0
                  0            0            0                         0
                  0            0            0                         0
                  0            0            0                         0
                  0            0            0                         0
                  0            0            0                         0
                  0            0            0                         0
                  0            0            0                         0
                  0            0            0                         0
                  0            0            0                         0
                  0            0            0                         0
                  0            0            0                         0
                  0            0            0                         0
                  0            0            0                         0
                  0            0            0                         0
                  0            0            0                         0
                  0            0            0                         0
                  0            0            0                         0
                  0            0            0                         0
                  0            0            0                         0
  Current Total                0            0                         0
  Cumulative                   0            0                         0
metadata_documents: [{"type": "8-K", "sequence": "1", "secsgml_size_bytes": 84811}]
metadata_filer: {"company-data": {"conformed-name": "ASSET SECUR COR COMM MORT PASS TH CERT SER 1996 D2", "cik": "0001012457", "assigned-sic": "0000", "state-of-incorporation": "NY", "fiscal-year-end": "1231"}, "filing-values": {"form-type": "8-K", "act": "34", "file-number": "033-99502-01", "film-number": "96573038"}, "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:               05/15/96
  Payment Date:                 05/15/96
  Prior Payment:                NA
  Record Date:                  05/10/96
  
  WAC:                            0.086381052
  WAMM:                           269.6775852
  
  ^Upper Tier
                   Original                  Opening        Principal
  Class            Face Value (1)            Balance        Payment
  CUSIP            Per $1000                 Per $1000      Per $1000
  
  A-1                  624411011                 622680269.2  882128.62
  045424BF4                 1000            0     997.228201  1.4127371
  A-CS1                174411011N                172680269.2          0
  045424BG2                 1000            0    990.0766482          0
  A-CS2                590712339N                  590712339          0
  045424BH0                 1000            0           1000          0
  A-2                   52767127                    52767127          0
  045424BJ6                 1000            0           1000          0
  A-3                   52767127                    52767127          0
  045424BK3                 1000            0           1000          0
  A-4                   35178085                    35178085          0
  045424BL1,UO4509A         1000            0           1000          0
  B-1A                   8250000                     8250000          0
  045424BM9,UO4509A         1000            0           1000          0
  B-1B                  46495894                    46495894          0
  045424BY3,UO4509A         1000            0           1000          0
  B-1H                  11213015                    11213015          0
  045424BN7,UO4509A         1000            0           1000          0
  B-2                   29197811                    29197811          0
  045424BP2,UO4509A         1000            0           1000          0
  B-2H                   5980274                     5980274          0
  045424BQ0,UO4509A         1000            0           1000          0
  B-3                   10948180                    10948180          0
  045424BR8,UO4509B         1000            0           1000          0
  B-3Q                   1000.65                     1000.65          0
  045424BT4                 1000            0           1000          0
  B-3H                   2242603                     2242603          0
  045424BS6,UO4509B         1000            0           1000          0
  R                     0.000001                           0          0
  045424BW7                 1000            0              0          0
                     879452127.7            0    877721385.8  882128.62
  
                                Negative     Closing        Interest
  Class                         Amortization Balance        Payment
  CUSIP                         Per $1000    Per $1000      Per $1000
  
  A-1                                       0    621798140.6  3590789.6
  045424BF4                                 0    995.8154639  5.7506826
  A-CS1                                     0    171798140.6  231879.08
  045424BG2                                 0    985.0188906  1.3294979
  A-CS2                                     0      590712339  734575.95
  045424BH0                                 0           1000  1.2435426
  A-2                                       0       52767127  317103.52
  045424BJ6                                 0           1000    6.00949
  A-3                                       0       52767127  325458.31
  045424BK3                                 0           1000  6.1678232
  A-4                                       0       35178085  227525.64
  045424BL1,UO4509AU62                      0           1000  6.4678234
  B-1A                                      0        8250000   58653.29
  045424BM9,UO4509AV4                       0           1000  7.1094897
  B-1B                                      0       46495894  330562.09
  045424BY3,UO4509AW2                       0           1000  7.1094899
  B-1H                                      0       11213015   79718.82
  045424BN7,UO4509AX0                       0           1000  7.1094902
  B-2                                       0       29197811  207581.54
  045424BP2,UO4509AY8                       0           1000  7.1094898
  B-2H                                      0        5980274    42516.7
  045424BQ0,UO4509AZ5                       0           1000  7.1094903
  B-3                                       0       10948180  93304.054
  045424BR8,UO4509BA9                       0           1000  8.5223347
  B-3Q                                      0        1000.65  8.5236087
  045424BT4                                 0           1000   8.518072
  B-3H                                      0        2242603   15943.75
  045424BS6,UO4509BB7                       0           1000  7.1094839
  R                                         0              0          0
  045424BW7                                 0              0          0
  
                                                 876839257.2  6255620.8
                                Total P&I Payment             7137749.4
  
                                Interest     Pass-Through
  Class                         Adjustment   Rate (2)
  CUSIP                         Per $1000    Next Rate (3)
  
  A-1                          0            0         0.0692
  045424BF4                    0            0         0.0692
  A-CS1                        0            0    0.016113879
  045424BG2                    0            0    0.017951317
  A-CS2                        0            0    0.014922511
  045424BH0                    0            0    0.016322257
  A-2                          0            0    0.072113879
  045424BJ6                    0            0    0.073951317
  A-3                          0            0    0.074013879
  045424BK3                    0            0    0.075851317
  A-4                          0            0    0.077613879
  045424BL1,UO4509A            0            0    0.079451317
  B-1A                         0            0    0.085313879
  045424BM9,UO4509A            0            0    0.087151317
  B-1B                         0            0    0.085313879
  045424BY3,UO4509A            0            0    0.087151317
  B-1H                         0            0    0.085313879
  045424BN7,UO4509A            0            0    0.087151317
  B-2                          0            0    0.085313879
  045424BP2,UO4509A            0            0    0.087151317
  B-2H                         0            0    0.085313879
  045424BQ0,UO4509A            0            0    0.087151317
  B-3                          0  15468.07378    0.085313879
  045424BR8,UO4509B            0  1.412844307    0.087151317
  B-3Q                         0  1.413608729    0.085313879
  045424BT4                    0   1.41269048    0.087151317
  B-3H                         0            0    0.085313879
  045424BS6,UO4509B            0            0    0.087151317
  R                            0            0          None
  045424BW7                    0
                                  15469.48739
  
  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               174411011                 172680269.2  882128.62
  None                      1000            0    990.0766482  5.0577576
  A-1B-L               450000000                   450000000          0
  None                      1000            0           1000          0
  A-2-L                 52767127                    52767127          0
  None                      1000            0           1000          0
  A-3-L                 52767127                    52767127          0
  None                      1000            0           1000          0
  A-4-L                 35178085                    35178085          0
  None                      1000            0           1000          0
  B-1A-L                 8250000                     8250000          0
  None                      1000            0           1000          0
  B-1B-L                46495894                    46495894          0
  None                      1000            0           1000          0
  B-1H-L                11213015                    11213015          0
  None                      1000            0    12.75000042          0
  B-2-L                 29197811                    29197811          0
  None                      1000            0           1000          0
  B-2H-L                 5980274                     5980274          0
  None                      1000            0           1000          0
  B-3-L                 10948180                    10948180          0
  None                      1000            0           1000          0
  B-3Q                   1000.65                     1000.65          0
  None                      1000            0           1000          0
  B-3H-L                 2242603                     2242603          0
  None                      1000            0           1000          0
  LR                     0.00001                           0          0
  045424BX5                 1000            0              0          0
                  0            0            0              0          0
                  0  879452127.7            0    877721385.8  882128.62
                  0
  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        Interest
  Class            Adj. or Loss Amortization Balance        Payment
  CUSIP            Per $1000    Per $1000    Per $1000      Per $1000
  
  A-1A-L                       0            0    171798140.6  1227668.6
  None                         0            0    985.0188906  7.0389399
  A-1B-L                       0            0      450000000  3199270.5
  None                         0            0           1000  7.1094899
  A-2-L                        0            0       52767127  375147.36
  None                         0            0           1000    7.10949
  A-3-L                        0            0       52767127  375147.35
  None                         0            0           1000  7.1094898
  A-4-L                        0            0       35178085  250098.24
  None                         0            0           1000  7.1094899
  B-1A-L                       0            0        8250000   58653.29
  None                         0            0           1000  7.1094897
  B-1B-L                       0            0       46495894  330562.09
  None                         0            0           1000  7.1094899
  B-1H-L                       0            0       11213015   79718.82
  None                         0            0    12.75000042   0.090646
  B-2-L                        0            0       29197811  207581.54
  None                         0            0           1000  7.1094898
  B-2H-L                       0            0        5980274    42516.7
  None                         0            0           1000  7.1094903
  B-3-L                        0            0       10948180  93304.057
  None                         0            0           1000  8.5223349
  B-3Q                         0            0        1000.65  8.5237629
  None                         0            0           1000  8.5182261
  B-3H-L                       0            0        2242603   15943.76
  None                         0            0           1000  7.1094884
  LR                           0            0              0          0
  045424BX5                    0            0              0          0
                               0            0              0          0
                               0            0    876839257.2  6255620.8
                                Total P&I Payment             7137749.4
  
                   Interest     Pass-Through
  Class            Adjustment   Rate (2)
  CUSIP            Per $1000    Next Rate (3)
  
  A-1A-L                       0  0.085313879
  None                         0  0.087151317
  A-1B-L                       0  0.085313879
  None                         0  0.087151317
  A-2-L                        0  0.085313879
  None                         0  0.087151317
  A-3-L                        0  0.085313879
  None                         0  0.087151317
  A-4-L                        0  0.085313879
  None                         0  0.087151317
  B-1A-L                       0  0.085313879
  None                         0  0.087151317
  B-1B-L                       0  0.085313879
  None                         0  0.087151317
  B-1H-L                       0  0.085313879
  None                         0  0.087151317
  B-2-L                        0  0.085313879
  None                         0  0.087151317
  B-2H-L                       0  0.085313879
  None                         0  0.087151317
  B-3-L              15468.07689  0.085313879
  None                1.41284459  0.087151317
  B-3Q               1.413762939  0.085313879
  None                1.41284459  0.087151317
  B-3H-L                       0  0.085313879
  None                         0  0.087151317
  LR                           0        None
  045424BX5                    0            0
  
                     15469.49065
  
  ^Grantor Trust Certificates
                   Original                  Opening        Principal
  Class            Face Value (1)            Balance        Payment
  CUSIP            Per $1000                 Per $1000      Per $1000
  
  V-1                      0.00                            0          0
  045424BU1                 1000            0              0          0
  V-2                      0.00                            0          0
  045424BV9                 1000            0              0          0
  
                               0            0              0          0
  
                   Principal    Negative     Closing        Interest
  Class            Adj. or Loss Amortization Balance        Payment
  CUSIP            Per $1000    Per $1000    Per $1000      Per $1000
  
  V-1                          0            0              0    1285.06
  045424BU1                    0            0              0          0
  V-2                          0            0              0          0
  045424BV9                    0            0              0          0
  
                               0            0                   1285.06
                   Total P&I Payment                 1285.06
  
                   Interest     Pass-Through
  Class            Adjustment   Rate (2)
  CUSIP            Per $1000    Next Rate (3)
  
  V-1                          0        None
  045424BU1                    0            0
  V-2                          0        None
  045424BV9                    0            0
  
                               0            0
  
  Amount of Available Funds allocable to principal:
  
  SMI Available Funds allocable to principal                          0
  SMI Certificate Distribution Amount                          43078.75
  Other Principal Distribution Amount                         710116.59
  Senior Housing/Healthcare Principal Distribution Amount     172012.03
  
  Advance Summary:                           Beginning      Current
                                             Unreimbursed   Period
  Servicer Property Protection Advances                    0          0
  Servicer SMI Certificate Advances                        0   43078.75
  Servicer P&I Advances                                    0          0
  Trustee P&I Advances                                     0          0
  Fiscal Agent P&I Advance                                 0          0
  
    Total                                                  0   43078.75
  
  Advance Summary:                                          Ending
                                             Reimbursed     Unreimbursed
  Servicer Property Protection Advances                    0          0
  Servicer SMI Certificate Advances                        0   43078.75
  Servicer P&I Advances                                    0          0
  Trustee P&I Advances                                     0          0
  Fiscal Agent P&I Advance                                 0          0
  
    Total                                                  0   43078.75
  
  Class A-CS-2 Components       Reduction Interest Distribution Amounts
    A-1B Component                          0
    A-2 Component                           0
    A-3 Component                           0
    A-4 Component                           0
  
  Class A-CS-2 Components       Reduction Interest Shortfalls
    A-1B Component                          0
    A-2 Component                           0
    A-3 Component                           0
    A-4 Component                           0
  
  Repurchases as per sections 2.03(d), 2.03(e), 3.18, 9.01(c)
  
  Outstanding Principal Balance                            0
  Repurchase Price                                         0
  
  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
                  0            0            0
                               0
                  0            0            0
                  0            0            0
    Totals                     0            0
  
                                Date of Final
  Property Name    Book Value   Recovery
                  0            0            0
  
                  0            0            0
                  0            0            0
    Totals                     0            0
  
                   Amount       Aggregate Other
  Property Name    of Proceeds  Revenues Collected
                  0            0            0
  
                  0            0            0
                  0            0            0
    Totals                     0            0
  
  Specially Serviced Mortgage Loans:                        Principal
                                Borrower     Number         Balance
                                            0              0          0
  
  Summary of Expenses:
  
  Current Period Servicing Fees                  74399.52596
  Current Period Trustee Fees                    3657.172445
  Current Period Special Servicing Fees                    0
  Additional Servicing Fees, per Section 3.12              0
  
    Total                                         78056.6984
  
                                                            Amount per
                                                                 $1,000
  Prepayment Premiums received during the Collection Pd               0
  Default Interest received during the Collection Pd                  0
  Net Default Interest received during the Collection Pd              0
  Excess  Interest received during the Collection Pd                  0
  
  Prepayment Premiums received during the Collection Pd               0
  Default Interest received during the Collection Pd            1285.06
  Net Default Interest received during the Collection Pd        1285.06
  Excess  Interest received during the Collection Pd                  0
  
                   Prior        Remaining    Current
                   Interest     Interest     Realized
  Class            Shortfall    Shortfall    Loss Allocation
  A-1                          0            0              0
  A-CS1                        0            0              0
  A-CS2                        0            0              0
  A-2                          0            0              0
  A-3                          0            0              0
  A-4                          0            0              0
  B-1A                         0            0              0
  B-1B                         0            0              0
  B-1H                         0            0              0
  B-2                          0            0              0
  B-2H                         0            0              0
  B-3                15468.07378            0              0
  B-3Q               1.413608729            0              0
  B-3H               0.003203191            0              0
  
  Total               15469.4906            0              0
  
                   Aggregate
                   Realized
  Class            Loss Allocation
  A-1                          0
  A-CS1                        0
  A-CS2                        0
  A-2                          0
  A-3                          0
  A-4                          0
  B-1A                         0
  B-1B                         0
  B-1H                         0
  B-2                          0
  B-2H                         0
  B-3                          0
  B-3Q                         0
  B-3H                         0
                               0
  Total                        0
  
                                             Current        Cumulative
  Realized Losses on Mortgage Loans                        0          0
  Realized Losses on SMI Certificate                       0          0
  
  Strip Component Balances:     Beginning Principal
                                Balance
  A-1A                            172680269.2
  A-1B                              450000000
  A-2                                52767127
  A-3                                52767127
  A-4                                35178085
  
  SMI Certificate                     8250000
  
  Strip Component Balances:     Ending Principal
                                Balance
  A-1A                            171798140.6
  A-1B                              450000000
  A-2                                52767127
  A-3                                52767127
  A-4                                35178085
  
  SMI Certificate                     8250000
  
  TOTAL
  Delinquency /Prepayment / Rate History Reporting
  Distribution     Delinq 1 Month            Delinq 2 Months
  Date             #            Balance      #              Balance
  05/15/96                     0            0              0          0
                               0            0              0          0
  03/14/96                     0            0              0          0
                               0            0              0          0
                  0            0            0              0          0
                               0            0              0          0
                  0            0            0              0          0
                  0            0            0              0          0
                  0            0            0              0          0
                  0            0            0              0          0
                  0            0            0              0          0
                  0            0            0              0          0
                  0            0            0              0          0
                  0            0            0              0          0
                  0            0            0              0          0
                  0            0            0              0          0
                  0            0            0              0          0
                  0            0            0              0          0
                  0            0            0              0          0
                  0            0            0              0          0
                  0            0            0              0          0
                  0            0            0              0          0
                  0            0            0              0          0
                  0            0            0              0          0
                  0            0            0              0          0
                  0            0            0              0          0
                  0            0            0              0          0
                  0            0            0              0          0
                  0            0            0              0          0
                  0            0            0              0          0
                  0            0            0              0          0
                  0            0            0              0          0
  
  Distribution     Delinq 3+  Months         Foreclosure / B          0
  Date             #            Balance      #              Balance
  05/15/96                     0            0              0          0
                  0            0            0              0          0
  03/14/96                     0            0              0          0
                  0            0            0              0          0
                  0            0            0              0          0
                  0            0            0              0          0
                  0            0            0              0          0
                  0            0            0              0          0
                  0            0            0              0          0
                  0            0            0              0          0
                  0            0            0              0          0
                  0            0            0              0          0
                  0            0            0              0          0
                  0            0            0              0          0
                  0            0            0              0          0
                  0            0            0              0          0
                  0            0            0              0          0
                  0            0            0              0          0
                  0            0            0              0          0
                  0            0            0              0          0
                  0            0            0              0          0
                  0            0            0              0          0
                  0            0            0              0          0
                  0            0            0              0          0
                  0            0            0              0          0
                  0            0            0              0          0
                  0            0            0              0          0
                  0            0            0              0          0
                  0            0            0              0          0
                  0            0            0              0          0
                  0            0            0              0          0
                  0            0            0              0          0
  
  Distribution     REO                      0Modifications            0
  Date             #            Balance      #              Balance
  05/15/96                     0            0              0          0
                  0            0            0              0          0
  03/14/96                     0            0              0          0
                  0            0            0              0          0
                  0            0            0              0          0
                  0            0            0              0          0
                  0            0            0              0          0
                  0            0            0              0          0
                  0            0            0              0          0
                  0            0            0              0          0
                  0            0            0              0          0
                  0            0            0              0          0
                  0            0            0              0          0
                  0            0            0              0          0
                  0            0            0              0          0
                  0            0            0              0          0
                  0            0            0              0          0
                  0            0            0              0          0
                  0            0            0              0          0
                  0            0            0              0          0
                  0            0            0              0          0
                  0            0            0              0          0
                  0            0            0              0          0
                  0            0            0              0          0
                  0            0            0              0          0
                  0            0            0              0          0
                  0            0            0              0          0
                  0            0            0              0          0
                  0            0            0              0          0
                  0            0            0              0          0
                  0            0            0              0          0
  
  Distribution     Prepayments              0Next Weighted A          0
  Date             #            Balance      Coupon         Remit
  05/15/96                     0            0    0.088218485  0.0871513
                  0            0            0              0          0
  03/14/96                     0            0      0.0879002   0.086833
                  0            0            0              0          0
                  0            0            0              0          0
                  0            0            0              0          0
                  0            0            0              0          0
                  0            0            0              0          0
                  0            0            0              0          0
                  0            0            0              0          0
                  0            0            0              0          0
                  0            0            0              0          0
                  0            0            0              0          0
                  0            0            0              0          0
                  0            0            0              0          0
                  0            0            0              0          0
                  0            0            0              0          0
                  0            0            0              0          0
                  0            0            0              0          0
                  0            0            0              0          0
                  0            0            0              0          0
                  0            0            0              0          0
                  0            0            0              0          0
                  0            0            0              0          0
                  0            0            0              0          0
                  0            0            0              0          0
                  0            0            0              0          0
                  0            0            0              0          0
                  0            0            0              0          0
                  0            0            0              0          0
                  0            0            0              0          0
  
  Note:  Foreclosure and REO Totals are Included in the Appropriate
         Delinquency Aging Category
  
  Distribution of Principal Balances
  Current Scheduled                          Number         Scheduled
   Principal Balances                        of Loans       Principal Balance
                  0to                  300000              0          0
             300001to                 1000000              4    3694954
            1000001to                 1300000              9   10494159
            1300001to                 1600000              3  4439207.5
            1600001to                 1800000              8   13687976
            1800001to                 2100000              7   13576607
            2100001to                 2500000             16   37173600
            2500001to                 3000000             11   30661275
            3000001to                 3300000              5   15640583
            3300001to                 4800000              8   33172696
            4800001to                 5500000             10   51283603
            5500001to                 6300000              4   23849221
            6300001to                 7800000              5   34846648
            7800001to                 9300000              4   32365897
            9300001to                10800000              3   30543379
           10800001to                12300000              1   10876661
           12300001to                13800000              6   76334138
           13800001to                16800000              5   80300431
           16800001to                18300000              3   53044473
           18300001& above                  0             12  312603752
                  0Total                    0            124  868589258
  
  Average Scheduled Balance is                    7014714.07
  Maximum Scheduled Balance is                   58343868.07
  Minimum Scheduled Balance is                     837857.96
  
  Distribution of Principal Balances
  Current Scheduled                                         Based on
   Principal Balances                                       Balance
                  0to                  300000                         0
             300001to                 1000000                  0.004254
            1000001to                 1300000                 0.0120818
            1300001to                 1600000                 0.0051108
            1600001to                 1800000                 0.0157589
            1800001to                 2100000                 0.0156306
            2100001to                 2500000                 0.0427977
            2500001to                 3000000                 0.0353001
            3000001to                 3300000                 0.0180069
            3300001to                 4800000                 0.0381915
            4800001to                 5500000                 0.0590424
            5500001to                 6300000                 0.0274574
            6300001to                 7800000                 0.0401187
            7800001to                 9300000                 0.0372626
            9300001to                10800000                 0.0351644
           10800001to                12300000                 0.0125222
           12300001to                13800000                 0.0878829
           13800001to                16800000                 0.0924493
           16800001to                18300000                 0.0610697
           18300001& above                                    0.3598982
                   Total                                              1
  
  Average Scheduled Balance is     7014714.07
  Maximum Scheduled Balance is    58343868.07
  Minimum Scheduled Balance is      837857.96
  
  Distribution of Property Types
                                Number       Scheduled
  Property Types                of Loans     Principal Balance
  Multifamily                              33    228871671.7
  Hospitality                              30    203906922.7
  Medical Office Building                  11    173326023.3
  Mobile Home Park                         32    121278087.4
  Retail-Anchored                           7       67504026
  Reseach & development facility            2    37698743.64
  Office                                    5    22691230.62
  Retail-Single Tenant                      4    13312552.97
  
                  0Total                  124    868589258.3
  
  Distribution of Property Types
                  0             Based on
  Property Types                Balance
  Multifamily                      0.26349816
  Hospitality                     0.234756441
  Medical Office Building         0.199548891
  Mobile Home Park                0.139626511
  Retail-Anchored                 0.077716856
  Reseach & development facility  0.043402268
  Office                          0.026124236
  Retail-Single Tenant            0.015326638
                  0
                  0Total                    1
  
  Distribution of Mortgage Interest Rates
   Current Mortgage            0            0Number         Scheduled
  Interest Rate (1)            0            0of Loans       Principal Balance
             0.0725or           less                       0          0
            0.07251to                   0.075              3   24137401
            0.07501to                  0.0775              8  114034548
            0.07751to                    0.08             14  100682480
            0.08001to                  0.0825             11   58267175
            0.08251to                   0.085             18   56558571
            0.08501to                  0.0875             15   99654361
            0.08751to                    0.09             19  129826037
            0.09001to                  0.0925             12   69169599
            0.09251to                   0.095             14  113007572
            0.09501to                  0.0975              4   32787310
            0.09751to                     0.1              3   49813636
            0.10001to                  0.1025              3   20650569
            0.10251to                   0.105              0          0
            0.10751& above                  0              0          0
                   Total                                 124  868589258
  
  Weighted Average Mortgage Interest Rate is        0.086353
  Minimum Mortgage Interest Rate is                   0.0727
  Maximum Mortgage Interest Rate is                    0.102
  
  Distribution of Mortgage Interest Rates
   Current Mortgage                          Based on
  Interest Rate (1)                          Balance
             0.0725or           less                       0
            0.07251to                   0.075      0.0277892
            0.07501to                  0.0775    0.131287081
            0.07751to                    0.08    0.115914949
            0.08001to                  0.0825    0.067082541
            0.08251to                   0.085    0.065115439
            0.08501to                  0.0875    0.114731284
            0.08751to                    0.09    0.149467698
            0.09001to                  0.0925    0.079634417
            0.09251to                   0.095    0.130104731
            0.09501to                  0.0975    0.037747773
            0.09751to                     0.1    0.057350049
            0.10001to                  0.1025    0.023774838
            0.10251to                   0.105              0
            0.10751& above                  0              0
                  0Total                    0              1
                  0            0            0
  Weighted Average Mortgage Interest Rate is   7014714.07
  Minimum Mortgage Interest Rate is   58343868.1
  Maximum Mortgage Interest Rate is    837857.96
  
  Geographic Distribution
  Not
  Applicable
  on Loan Level
  
  Loan Seasoning
                                Number       Scheduled
  Number of Years              0of Loans     Principal Balance
  1 year or less               0          124    868589258.3
   1+ to 2 years               0            0              0
  2+ to 3 years                0            0              0
  3+ to 4 years                0            0              0
  4+ to 5 years                0            0              0
  5+ to 6 years                0            0              0
  6+ to 7 years                0            0              0
  7+ to 8 years                0            0              0
  8+ to 9 years                0            0              0
  9+ to 10 years               0            0              0
  10  years or more            0            0              0
                  0Total                  124    868589258.3
  Weighted Average Seasoning is                     3.722941
  
  Loan Seasoning
                  0             Based on
  Number of Years               Balance
  1 year or less                            1
   1+ to 2 years                            0
  2+ to 3 years                             0
  3+ to 4 years                             0
  4+ to 5 years                             0
  5+ to 6 years                             0
  6+ to 7 years                             0
  7+ to 8 years                             0
  8+ to 9 years                             0
  9+ to 10 years                            0
  10  years or more                         0
                   Total                    1
  
  Distribution of Amortization Type
                                Number       Scheduled
  Amortization Type             of Loans     Principal Balance
  Fully Amortizing                         81    725532515.2
  Amortizing Balloon                       43    143056743.1
  
                  0Total                  124    868589258.3
  
  Distribution of Amortization Type
                                Based on
  Amortization Type             Balance
  Fully Amortizing                0.835299894
  Amortizing Balloon              0.164700106
  
                   Total                    1
  
  Distribution of Remaining Term
  Fully Amortizing             0            0              0
  Fully Amortizing Number                   0Scheduled
  Mortgage Loans   of Loans                 0Principal Balance
  60 months or less            0            0              0
  61 to 120 months             0            0              0
  121 to 180 months            1            0     2162577.97
  181 to 240 months           24            0    175174644.1
  241 to 360 months           56            0    548195293.1
  Total                       81            0    725532515.2
  
  Weighted Average Months to Maturity is              300.49          0        0
  
  Distribution of Remaining Term
  Fully Amortizing Based on
  Fully Amortizing Balance
  Mortgage Loans
  60 months or less            0                                      0        0
  61 to 120 months             0                                      0
  121 to 180 months  0.002489759                                      0
  181 to 240 months  0.201677194                                      0
  241 to 360 months  0.631132941                                      0
  Total              0.835299894                                      0
  
  Distribution of Remaining Term
  Balloon Loans                0            0              0
  Balloon          Number                    Scheduled
  Mortgage Loans   of Loans                  Principal Balance
  12 months or less            0                           0
  13 to 24 months              0                           0
  25 to 36 months              0                           0                   0
  37 to 48 months              1                  3041302.58
  49 to 60 months             38                 130322561.4
  61 to 120 months             2                  2083298.15
  121 to 180 months            2                  7609580.99
  181 to 240 months            0                           0
  Total                       43                 143056743.1
  
  Weighted Average Months to Mat       117.76              0
  
  Distribution of Remaining Term
  Balloon Loans
  Balloon          Based on
  Mortgage Loans   Balance                                 0
  12 months or less            0
  13 to 24 months              0
  25 to 36 months              0
  37 to 48 months    0.003501428
  49 to 60 months    0.150039343
  61 to 120 months   0.002398485
  121 to 180 months  0.008760851
  181 to 240 months            0
  Total              0.164700106
  
  Distribution of DSCR
  Not
  Available
                  0
  NOI Aging
  Not
  Available
  
  Loan Level  Detail
  
                  0            0             Spec. Servicer
  Offering CircularProperty                  Transfer
  Control #        Type                      Date           State
                  0            0                           0          0
                  1Multifamily                              TX
                  2Multifamily                              MI
                  3Multifamily                              CA
                  4Multifamily                              GA
                  5Multifamily                              AL
                  6Multifamily                              AZ
                  7Multifamily                              AZ
                  8Multifamily                              NY
                  9Multifamily                              FL
                 10Multifamily                              UT
                 11Multifamily                              TX
                 12Multifamily                              CA
                 13Multifamily                              IA
                 14Multifamily                              TX
                 15Multifamily                              MA
                 16Multifamily                              NJ
                 17Multifamily                              TX
                 18Multifamily                              MI
                 19Multifamily                              MO
                 20Multifamily                              TX
                 21Multifamily                              DE
                 22Multifamily                              TX
                 23Multifamily                              CO
                 24Multifamily                              OK
                 25Multifamily                              MI
                 26Multifamily                              OK
                 27Multifamily                              TX
                 28Multifamily                              CA
                 29Multifamily                              AZ
                 30Multifamily                              CA
                 31Multifamily                              DC
                 32Multifamily                              CO
                 33Multifamily                              DC
                 34Mobile Home Park                         MI
                 35Mobile Home Park                         OR
                 36Mobile Home Park                         FL
                 37Mobile Home Park                         CO
                 38Mobile Home Park                         AZ
                 39Mobile Home Park                         MI
                 40Mobile Home Park                         MI
                 41Mobile Home Park                         WA
                 42Mobile Home Park                         CA
                 43Mobile Home Park                         FL
                 44Mobile Home Park                         MD
                 45Mobile Home Park                         MN
                 46Mobile Home Park                         CO
                 47Mobile Home Park                         IN
                 48Mobile Home Park                         CA
                 49Mobile Home Park                         MN
                 50Mobile Home Park                         OH
                 51Mobile Home Park                         IL
                 52Mobile Home Park                         CO
                 53Mobile Home Park                         IL
                 54Mobile Home Park                         MN
                 55Mobile Home Park                         OR
                 56Mobile Home Park                         ND
                 57Mobile Home Park                         TX
                 58Mobile Home Park                         OR
                 59Mobile Home Park                         MO
                 60Mobile Home Park                         CO
                 61Mobile Home Park                         CO
                 62Mobile Home Park                         MI
                 63Mobile Home Park                         FL
                 64Mobile Home Park                         OR
                 65Mobile Home Park                         TX
                 66Office                                   UT
                 67Office                                   CA
                 68Office                                   CA
                 69Office                                   CA
                 70Office                                   LA
                 71Reseach & development facility           MI
                 72Reseach & development facility           CA
                 73Retail-Anchored                          FL
                 74Retail-Anchored                          TX
                 75Retail-Anchored                          MI
                 76Retail-Anchored                          PA
                 77Retail-Anchored                          AZ
                 78Retail-Anchored                          TX
                 79Retail-Anchored                          CO
                 80Retail-Single Tenant                     CA
                 81Retail-Single Tenant                     FL
                 82Retail-Single Tenant                     TX
                 83Retail-Single Tenant                     NY
                 84Medical Office Building                  NJ
                 85Medical Office Building                  CA
                 86Medical Office Building                  IL
                 87Medical Office Building                  MO
                 88Medical Office Building                  IL
                 89Medical Office Building                  IL
                 90Medical Office Building                  IL
                 91Medical Office Building                  NJ
                 92Medical Office Building                  NC
                 93Medical Office Building                  TX
                 94Medical Office Building                  IL
                 95Hospitality                              VA
                 96Hospitality                              MO
                 97Hospitality                              UT
                 98Hospitality                              TX
                 99Hospitality                              TX
                100Hospitality                              TN
                101Hospitality                              MD
                102Hospitality                              MD
                103Hospitality                              AL
                104Hospitality                              LA
                105Hospitality                              ME
                106Hospitality                              NC
                107Hospitality                              TX
                108Hospitality                              NE
                109Hospitality                              CT
                110Hospitality                              CO
                111Hospitality                              NC
                112Hospitality                              GA
                113Hospitality                              WA
                114Hospitality                              LA
                115Hospitality                              NC
                116Hospitality                              AZ
                117Hospitality                              MA
                118Hospitality                              VA
                119Hospitality                              AZ
                120Hospitality                              GA
                121Hospitality                              VA
                122Hospitality                              MD
                123Hospitality                              TN
                124Hospitality                              VA
                125SMI Certificate                                    0
                  0            0                           0          0
  
                  0            0Ending                     0
  Offering CircularMaturity     Scheduled    Note
  Control #        Date         Balance      Rate
                  0            0            0              0
                  101/11/2026     58343868.07         0.0769
                  202/11/2026     19608833.88        0.07835
                  302/11/2026     16364883.74         0.0773
                  402/11/2026     15962454.69         0.0727
                  502/11/2026     12973922.11         0.0805
                  602/11/2026     12772592.18         0.0773
                  702/11/2026     10876660.53         0.0773
                  802/11/2026       8433822.9         0.0828
                  901/11/2026      6582642.66         0.0815
                 1011/11/2005      5764880.98       0.083585
                 1109/11/2015      5427810.89         0.0898
                 1201/11/2006      5078749.92         0.0812
                 1312/11/2005      4112724.56        0.08215
                 1402/11/2026      3891649.17         0.0773
                 1510/11/2020      3820081.07         0.0891
                 1611/11/2005      3182319.07         0.0892
                 1702/11/2001      3041302.58         0.0866
                 1802/11/2026      2993796.86          0.079
                 1912/11/2005      2925100.41         0.0831
                 2002/11/2026      2693902.58         0.0746
                 2103/11/2021       2694058.6         0.0774
                 2208/11/2005      2387915.89         0.0903
                 2309/11/2005      2381419.45        0.08661
                 2401/11/2006      2290150.02         0.0795
                 2509/11/2015       2181770.1         0.0824
                 2601/11/2006      2190563.12         0.0794
                 2711/11/2002      1898660.71         0.0848
                 2810/11/2005      1665284.48         0.0852
                 2912/11/2025      1624836.96         0.0835
                 3010/11/2005      1568205.09         0.0852
                 3101/11/2011      1185081.61         0.0817
                 3211/11/2005      1053510.29         0.0829
                 3302/11/2011       898216.54         0.0817
                 3402/11/2026     17962781.14          0.079
                 3502/11/2026      13322032.2        0.07835
                 3612/11/2020      9945943.53         0.0791
                 3702/11/2026      6785754.21        0.07835
                 3802/11/2026       5433592.9        0.07835
                 3902/11/2026      5089454.64          0.079
                 4008/11/2005      4954486.93         0.0841
                 4102/11/2026      4989525.15        0.07835
                 4202/11/2006      4690084.09          0.078
                 4311/11/2005      3679047.77         0.0877
                 4403/11/2006      3220952.21        0.08345
                 4511/11/2005      3156272.71         0.0852
                 4602/11/2006      2990396.02         0.0795
                 4701/11/2003      2888640.32          0.085
                 4808/11/2020      2377977.45         0.0836
                 4901/11/2006      2389571.86         0.0786
                 5010/11/2005      2334594.67         0.0884
                 5101/11/2021      2211360.64         0.0854
                 5211/11/2020       2200787.6         0.0918
                 5301/11/2021      2071905.46         0.0854
                 5401/11/2006      1992216.77         0.0854
                 5511/11/2005      1939453.49         0.0905
                 5601/11/2006      1842537.64         0.0832
                 5712/11/2005      1791024.66         0.0841
                 5803/11/2021      1796435.78         0.0839
                 5903/11/2006      1786714.07         0.0885
                 6011/11/2020      1491793.33         0.0898
                 6111/11/2005      1379209.03         0.0844
                 6208/11/2005      1231107.49         0.0831
                 6302/11/2006      1246075.25         0.0807
                 6409/11/2020      1091385.33         0.0859
                 6512/11/2005       994973.03         0.0836
                 6610/11/2020      8005958.46         0.0929
                 6702/11/2021      5481043.42         0.0749
                 6802/11/2021      4985218.35         0.0844
                 6902/11/2021       3039736.8         0.0764
                 7002/11/2021      1179273.59         0.0805
                 7111/11/2005     20663987.87         0.0858
                 7208/11/2020     17034755.77         0.0936
                 7302/11/2021     20336479.45        0.08125
                 7401/11/2026     19455555.75         0.0885
                 7511/11/2005     10551906.79         0.0877
                 7601/11/2021      6051098.95        0.07745
                 7710/11/2002      6028888.52         0.0879
                 7802/11/2016      2587857.44         0.0875
                 7902/11/2006       2492239.1         0.0814
                 8001/11/2006      7395195.46         0.0835
                 8102/11/2021      3733855.86         0.0897
                 8211/11/2005      1219595.15         0.0926
                 8310/11/2005        963906.5          0.091
                 8411/11/2020     37343751.08         0.0986
                 8501/11/2018     29870037.15         0.0945
                 8612/11/2020     21660528.95         0.0888
                 8702/11/2016     18794579.45         0.0924
                 8802/11/2021     15455985.73         0.0869
                 8912/11/2020     12448579.85         0.0888
                 9012/11/2020     12448579.84         0.0888
                 9110/11/2020      10045528.2         0.0991
                 9211/11/2020      8065345.81         0.0973
                 9312/11/2020      4982239.45          0.096
                 9412/11/2020      2210867.75         0.0888
                 9502/11/2016     23270269.11         0.0868
                 9602/11/2016     22547112.01         0.0927
                 9702/11/2016     20708748.99         0.0925
                 9801/11/2021     18046936.45         0.0971
                 9901/11/2016     16650696.13         0.0855
                10009/11/2015     15866410.23         0.1019
                10102/11/2021     12368431.88         0.0935
                10203/11/2021      7860769.54        0.08945
                10311/11/2015         7633640         0.0948
                10412/11/2015      6449415.44         0.0881
                10502/11/2021      6004352.53         0.0922
                10602/11/2016      4861480.98         0.0921
                10701/11/2016      4721590.41          0.091
                10811/11/2015      4523663.12         0.0928
                10902/11/2016      2787660.58         0.0921
                11011/11/2015      2774305.55         0.0898
                11101/11/2016      2703976.29         0.0922
                11209/11/2015      2621580.39         0.1009
                11312/11/2015      2480422.66         0.0876
                11412/11/2015      2457024.51         0.0936
                11510/11/2015      2424356.99         0.0983
                11610/11/2010      2162577.97          0.102
                11712/11/2015      1985620.54         0.0944
                11802/11/2016      1846212.41         0.0864
                11902/11/2016      1692788.66         0.0951
                12001/11/2016      1690086.01          0.093
                12102/11/2021      1640805.14         0.0934
                12202/11/2021      1192984.05         0.0934
                12302/11/2016      1095146.21          0.092
                12402/11/2021       837857.96         0.0934
                12502/14/2026         8250000        0.06341
                  0            0  876839258.3              0
                                                                        Prepayment
                  0Scheduled                0              0
  Offering CircularPrincipal    Prepayments  Prepayment
  Control #        Payment      /LiquidationsDate
                  0            0            0              0
                  1     42519.82            0
                  2     13811.44            0
                  3     11772.07            0
                  4     12583.24            0
                  5      8750.81            0
                  6      9187.96            0
                  7      7824.12            0
                  8      5429.49            0
                  9      4383.49            0
                 10      5955.21            0
                 11       5155.7            0
                 12      5366.38            0
                 13      4313.34            0
                 14      2799.46            0
                 15      3639.34            0
                 16      3001.65            0
                 17      2920.01            0
                 18       2081.3            0
                 19      3021.19            0
                 20      2045.08            0
                 21      2980.25            0
                 22      1383.29            0
                 23      2381.45            0
                 24      2486.94            0
                 25      2333.69            0
                 26      2382.61            0
                 27      1923.31            0
                 28       1052.8            0
                 29      1046.98            0
                 30       991.42            0
                 31      1242.14            0
                 32      1100.32            0
                 33       934.12            0
                 34     12487.78            0
                 35      9383.34            0
                 36     10953.82            0
                 37      4779.53            0
                 38      3827.14            0
                 39      3538.21            0
                 40      5199.42            0
                 41      3514.36            0
                 42      3326.74            0
                 43      3555.91            0
                 44      2030.91            0
                 45      3176.68            0
                 46      3222.49            0
                 47      2870.06            0
                 48      2515.45            0
                 49      2632.62            0
                 50      2249.51            0
                 51      2182.87            0
                 52      1989.45            0
                 53      2045.21            0
                 54      1966.55            0
                 55      1790.93            0
                 56      1884.97            0
                 57      1820.23            0
                 58      1788.32            0
                 59         1649            0
                 60       1393.4            0
                 61      1406.15            0
                 62      2157.58            0
                 63      1317.03            0
                 64      1103.91            0
                 65       1019.4            0
                 66      7169.06            0
                 67      6358.22            0
                 68      4961.79            0
                 69       3442.8            0
                 70      1250.45            0
                 71     34440.91            0
                 72     15183.83            0
                 73     21304.32            0
                 74     11233.83            0
                 75     10198.74            0
                 76       6790.3            0
                 77      5856.43            0
                 78      4076.96            0
                 79      2604.47            0
                 80      7528.82            0
                 81      3406.59            0
                 82      1088.09            0
                 83       890.35            0
                 84      29981.4            0
                 85     34832.11            0
                 86      20303.1            0
                 87     27837.39            0
                 88     14766.99            0
                 89     11668.45            0
                 90     11668.45            0
                 91       8121.4            0
                 92      6618.57            0
                 93      4141.85            0
                 94      2072.32            0
                 95     36983.52            0
                 96     33269.33            0
                 97     30634.22            0
                 98     14641.02            0
                 99     27549.63            0
                100     21508.07            0
                101     10595.01            0
                102      7141.65            0
                103     11278.71            0
                104     10265.46            0
                105       5255.8            0
                106      7227.92            0
                107      7183.08            0
                108      6852.95            0
                109      4144.63            0
                110      4362.62            0
                111      4052.04            0
                112      3657.43            0
                113      3972.63            0
                114      3651.18            0
                115       3460.8            0
                116       5482.7            0
                117      2921.14            0
                118      2948.91            0
                119      2422.78            0
                120      2507.27            0
                121      1407.89            0
                122      1023.63            0
                123       1630.3            0
                124       718.92            0
                125            0            0
                  0    882128.62            0              0
  
                  0Paid         Premium      Status
  Offering CircularThrough      Amount       Code (*)
  Control #        Date                     0              0
                  0            0
                  105/11/96
                  205/11/96
                  305/11/96
                  405/11/96
                  505/11/96
                  605/11/96
                  705/11/96
                  805/11/96
                  905/11/96
                 1005/11/96 1105/11/96 1205/11/96 1305/11/96 1405/11/96 1505/11/96
                 1605/11/96 1705/11/96 1805/11/96 1905/11/96 2005/11/96 2105/11/96
                 2205/11/96 2305/11/96 2405/11/96 2505/11/96 2605/11/96 2705/11/96
                 2805/11/96 2905/11/96 3005/11/96 3105/11/96 3205/11/96 3305/11/96
                 3405/11/96 3505/11/96 3605/11/96 3705/11/96 3805/11/96 3905/11/96
                 4005/11/96 4105/11/96 4205/11/96 4305/11/96 4405/11/96 4505/11/96
                 4605/11/96 4705/11/96 4805/11/96 4905/11/96 5005/11/96 5105/11/96
                 5205/11/96 5305/11/96 5405/11/96 5505/11/96 5605/11/96 5705/11/96
                 5805/11/96 5905/11/96 6005/11/96 6105/11/96 6205/11/96 6305/11/96
                 6405/11/96 6505/11/96 6605/11/96 6705/11/96 6805/11/96 6905/11/96
                 7005/11/96 7105/11/96 7205/11/96 7305/11/96 7405/11/96 7505/11/96
                 7605/11/96 7705/11/96 7805/11/96 7905/11/96 8005/11/96 8105/11/96
                 8205/11/96 8305/11/96 8405/11/96 8505/11/96 8605/11/96 8705/11/96
                 8805/11/96 8905/11/96 9005/11/96 9105/11/96 9205/11/96 9305/11/96
                 9405/11/96 9505/11/96 9605/11/96 9705/11/96 9805/11/96 9905/11/96
                10005/11/96   10105/11/96   10205/11/96   10305/11/96  10405/11/96
                10505/11/96   10605/11/96   10705/11/96   10805/11/96  10905/11/96
                11005/11/96   11105/11/96   11205/11/96   11305/11/96  11405/11/96
                11505/11/96   11605/11/96   11705/11/96   11805/11/96  11905/11/96
                12005/11/96 12105/11/96 12205/11/96 12305/11/96 12405/11/96
                12504/15/96                 0              0
                               0
  
  (*)   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.
                  0Offering     Sched        Sched
  Distribution     Circular     Principal    Interest
  Date             Control #    Balance      Rate
                  0            0            0              0
                  0            0            0              0
                  0            0            0              0
                  0            0            0              0
                  0            0No specially               0
                  0            0            0              0
                  0            0            0              0
                  0            0            0              0
                  0            0            0              0
                  0            0            0              0
                  0            0            0              0
                  0            0            0              0
                  0            0            0              0
                  0            0            0              0
                  0            0            0              0
                  0            0            0              0
                  0            0            0              0
                  0            0            0              0
                  0            0            0              0
                  0            0            0              0
                  0            0            0              0
                  0            0            0              0
                  0            0            0              0
                  0            0            0              0
                  0            0            0              0
                  0            0            0              0
                  0            0            0              0
                  0            0            0              0
                  0            0            0              0
                  0            0            0              0
  
                  0            0            0              0Date of last
  Distribution     Maturity     Property                   0Operating
  Date             Date         Type         State          Stmt
                  0            0            0              0          0
                  0            0            0              0          0
                  0            0            0              0          0
                  0            0            0              0          0
                  0            0            0              0          0
                  0            0            0              0          0
                  0            0            0              0          0
                  0            0            0              0          0
                  0            0            0              0          0
                  0            0            0              0          0
                  0            0            0              0          0
                  0            0            0              0          0
                  0            0            0              0          0
                  0            0            0              0          0
                  0            0            0              0          0
                  0            0            0              0          0
                  0            0            0              0          0
                  0            0            0              0          0
                  0            0            0              0          0
                  0            0            0              0          0
                  0            0            0              0          0
                  0            0            0              0          0
                  0            0            0              0          0
                  0            0            0              0          0
                  0            0            0              0          0
                  0            0            0              0          0
                  0            0            0              0          0
                  0            0            0              0          0
                  0            0            0              0          0
                  0            0            0              0          0
  
                  0            0Debt Service Specially
  Distribution     Net OperatingCoverage     Serviced
  Date             Income       Ratio        Status Code (*)
                  0            0            0              0
                  0            0            0              0
                  0            0            0              0
                  0            0            0              0
                  0            0            0              0
                  0            0            0              0
                  0            0            0              0
                  0            0            0              0
                  0            0            0              0
                  0            0            0              0
                  0            0            0              0
                  0            0            0              0
                  0            0            0              0
                  0            0            0              0
                  0            0            0              0
                  0            0            0              0
                  0            0            0              0
                  0            0            0              0
                  0            0            0              0
                  0            0            0              0
                  0            0            0              0
                  0            0            0              0
                  0            0            0              0
                  0            0            0              0
                  0            0            0              0
                  0            0            0              0
                  0            0            0              0
                  0            0            0              0
                  0            0            0              0
                  0            0            0              0
  
  * 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.
  
                  0Offering                 0              0                   0
  Distribution     Circular     Modification Modification                      0
  Date             Control #    Date         Description                       0
                  0            0            0              0                   0
                  0            0            0              0                   0
                  0            0            0              0                   0
                  0            0No modified l              0                   0
                  0            0            0              0                   0
                  0            0            0              0                   0
                  0            0            0              0                   0
                  0            0            0              0                   0
                  0            0            0              0                   0
                  0            0            0              0                   0
                  0            0            0              0                   0
                  0            0            0              0                   0
                  0            0            0              0                   0
                  0            0            0              0                   0
                  0            0            0              0                   0
                  0            0            0              0                   0
                  0            0            0              0                   0
                  0            0            0              0                   0
                  0            0            0              0                   0
                  0            0            0              0                   0
                  0            0            0              0                   0
                  0            0            0              0                   0
                  0            0            0              0                   0
                  0            0            0              0                   0
                  0            0            0              0                   0
                  0            0            0              0                   0
                  0            0            0              0                   0
                  0            0            0              0                   0
                  0            0            0              0                   0
                  0            0            0              0                   0
                  0            0            0              0                   0
                  0            0            0              0                   0
  
  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
                  0Offering                 0Value/         Sched
  Distribution     Circular     Appraisal    Brokers        Principal
  Date             Control #    Date         Estimate       Balance
                  0            0            0              0          0
                  0            0            0              0          0
                  0            0            0              0          0
                  0            0            0              0          0
                  0            0No Realized L              0          0
                  0            0            0              0          0
                  0            0            0              0          0
                  0            0            0              0          0
                  0            0            0              0          0
                  0            0            0              0          0
                  0            0            0              0          0
                  0            0            0              0          0
                  0            0            0              0          0
                  0            0            0              0          0
                  0            0            0              0          0
                  0            0            0              0          0
                  0            0            0              0          0
                  0            0            0              0          0
                  0            0            0              0          0
                  0            0            0              0          0
                  0            0            0              0          0
                  0            0            0              0          0
                  0            0            0              0          0
                  0            0            0              0          0
                  0            0            0              0          0
                  0            0            0              0          0
                  0            0            0              0          0
                  0            0            0              0          0
                  0            0            0              0          0
                  0            0            0              0          0
  Current Total                0            0              0          0
  Cumulative                   0            0              0          0
  
  Note:  Aggregate  liquidation expenses also include outstanding P&I advances and
  unpaid servicing fees, unpaid special servicing fees, unpaid trustee fees, etc..
  
                  0            0Gross Proceeds              Aggregate
  Distribution     Gross        as a % of                   Liquidation
  Date             Proceeds     Sched Principal             Expenses *
                  0            0            0                         0
                  0            0            0                         0
                  0            0            0                         0
                  0            0            0                         0
                  0            0            0                         0
                  0            0            0                         0
                  0            0            0                         0
                  0            0            0                         0
                  0            0            0                         0
                  0            0            0                         0
                  0            0            0                         0
                  0            0            0                         0
                  0            0            0                         0
                  0            0            0                         0
                  0            0            0                         0
                  0            0            0                         0
                  0            0            0                         0
                  0            0            0                         0
                  0            0            0                         0
                  0            0            0                         0
                  0            0            0                         0
                  0            0            0                         0
                  0            0            0                         0
                  0            0            0                         0
                  0            0            0                         0
                  0            0            0                         0
                  0            0            0                         0
                  0            0            0                         0
                  0            0            0                         0
                  0            0            0                         0
  Current Total                0            0                         0
  Cumulative                   0            0                         0
  
                  0Net          Net Proceeds                Current
  Distribution     Liquidation  as a % of                   Realized
  Date             Proceeds     Sched. Balance              Loss
                  0            0            0                         0
                  0            0            0                         0
                  0            0            0                         0
                  0            0            0                         0
                  0            0            0                         0
                  0            0            0                         0
                  0            0            0                         0
                  0            0            0                         0
                  0            0            0                         0
                  0            0            0                         0
                  0            0            0                         0
                  0            0            0                         0
                  0            0            0                         0
                  0            0            0                         0
                  0            0            0                         0
                  0            0            0                         0
                  0            0            0                         0
                  0            0            0                         0
                  0            0            0                         0
                  0            0            0                         0
                  0            0            0                         0
                  0            0            0                         0
                  0            0            0                         0
                  0            0            0                         0
                  0            0            0                         0
                  0            0            0                         0
                  0            0            0                         0
                  0            0            0                         0
                  0            0            0                         0
                  0            0            0                         0
  Current Total                0            0                         0
  Cumulative                   0            0                         0