content: ABN AMRO
  LaSalle National Bank
  
  Administrator:
    Mary Collier  (800) 246-5761
    135 S. LaSalle Street   Suite 1740
    Chicago, IL   60603
  
  ^Nomura Asset Securities Corporation
  ^Amresco Management, Inc. as Servicer
  ^Commercial Mortgage Pass-Through Certificates
  ^Series 1996-MD V
  
  ^ABN AMRO Acct: 67-7504-32-6
  
  Statement Date:   09/13/96
  Payment Date:     09/13/96
  Prior Payment:    NA
  Record Date:      09/10/96
  
  WAC:                       8.690658%
  WAMM:                            278
  
  ^Upper Tier
                       Original               Opening           Principal
  Class                Face Value (1)         Balance           Payment
  CUSIP                Per $1000              Per $1000         Per $1000
  
  A-1A               150,000,000.00      148,009,336.09         376,503.51
  655356HM8              1000.000000 0        986.728907          2.510023
  A-1B               352,001,941.00      352,001,941.00               0.00
  6555356HN6             1000.000000 0       1000.000000          0.000000
  A-1C                 7,492,566.00        7,492,566.00               0.00
  655356HP1              1000.000000 0       1000.000000          0.000000
  CS-1               150,000,000.00  N   148,009,336.09               0.00
  655356JD6              1000.000000 0        986.728907          0.000000
  CS-2               516,838,397.00  N   516,838,397.00               0.00
  655356HU0,U65537BZ     1000.000000 0       1000.000000          0.000000
  A-2                 44,955,397.00       44,955,397.00               0.00
  655356HQ9              1000.000000 0       1000.000000          0.000000
  A-3                 52,447,964.00       52,447,964.00               0.00
  655356HR7              1000.000000 0       1000.000000          0.000000
  A-4                 48,701,680.00       48,701,680.00               0.00
  655356HS5              1000.000000 0       1000.000000          0.000000
  A-5                 11,238,849.00       11,238,849.00               0.00
  655356HT3              1000.000000 0       1000.000000          0.000000
  S-1                 24,435,948.00       24,435,948.00               0.00
  655356HV8,U65537CA     1000.000000 0       1000.000000          0.000000
  B-1                 48,701,680.00       48,701,680.00               0.00
  655356HW6,U65537CB     1000.000000 0       1000.000000          0.000000
  B-2                 33,715,552.00       33,715,552.00               0.00
  655356HX4,U65537CC     1000.000000 0       1000.000000          0.000000
  B-2H                     1,000.66            1,000.66               0.00
  655356HY2              1000.000000 0       1000.000000          0.000000
  R                            0.00                0.00               0.00
  655356JB0              1000.000000 0          0.000000          0.000000
                     773,692,577.66  0   771,701,913.75         376,503.51
  
                 Principal         Negative     Closing          Interest
  Class         Adj. or Loss     Amortization    Balance          Payment
  CUSIP          Per $1000         Per $1000    Per $1000        Per $1000
  
  A-1A              0.00         0.00    147,632,832.58         872,021.67
  655356HM8     0.000000     0.000000        984.218884           5.813478
  A-1B              0.00         0.00    352,001,941.00       2,088,544.85
  6555356HN6    0.000000     0.000000       1000.000000           5.933333
  A-1C              0.00         0.00      7,492,566.00          44,455.89
  655356HP1     0.000000     0.000000       1000.000000           5.933333
  CS-1              0.00         0.00    147,632,832.58         192,175.12
  655356JD6     0.000000     0.000000        984.218884           1.281167
  CS-2              0.00         0.00    516,838,397.00         538,327.38
  655356HU0,U65537BZ    0.000000     0.000000       1000.000000           1.041578
  A-2               0.00         0.00     44,955,397.00         288,766.44
  655356HQ9     0.000000     0.000000       1000.000000           6.423399
  A-3               0.00         0.00     52,447,964.00         346,072.57
  655356HR7     0.000000     0.000000       1000.000000           6.598399
  A-4               0.00         0.00     48,701,680.00         331,093.43
  655356HS5     0.000000     0.000000       1000.000000           6.798399
  A-5               0.00         0.00     11,238,849.00          78,841.26
  655356HT3     0.000000     0.000000       1000.000000           7.015065
  S-1               0.00         0.00     24,435,948.00         165,792.82
  655356HV8,U65537CA   0.000000     0.000000       1000.000000           6.784792
  B-1               0.00         0.00     48,701,680.00         350,168.26
  655356HW6,U65537CB   0.000000     0.000000       1000.000000           7.190065
  B-2               0.00         0.00     33,715,552.00         242,417.02
  655356HX4,U65537CC     0.000000     0.000000       1000.000000         7.190065
  B-2H              0.00         0.00          1,000.66               7.19
  655356HY2     0.000000     0.000000       1000.000000           7.190065
  R                 0.00         0.00              0.00               0.00
  655356JB0     0.000000     0.000000          0.000000           0.000000
                    0.00         0.00    771,325,410.24       5,538,683.91
  Total P&I Payment                                           5,915,187.42
  
                    Interest          Pass-Through
  Class             Adjustment        Rate (2)
  CUSIP             Per $1000         Next Rate (3)
  
  A-1A                           0.00     7.070000%
  655356HM8                   0.000000    7.070000%
  A-1B                           0.00     7.120000%
  6555356HN6                  0.000000    7.120000%
  A-1C                           0.00     7.120000%
  655356HP1                   0.000000    7.120000%
  CS-1                           0.00     1.558078%
  655356JD6                   0.000000    1.277282%
  CS-2                           0.00     1.249893%
  655356HU0,U65537BZ          0.000000    0.000000%
  A-2                            0.00     7.708078%
  655356HQ9                   0.000000    7.427282%
  A-3                            0.00     7.918078%
  655356HR7                   0.000000    7.637282%
  A-4                            0.00     8.158078%
  655356HS5                   0.000000    7.877282%
  A-5                            0.00     8.418078%
  655356HT3                   0.000000    8.137282%
  S-1                            0.00     8.141750%
  655356HV8,U65537CA          0.000000    7.876250%
  B-1                            0.00     8.628078%
  655356HW6,U65537CB          0.000000    8.347282%
  B-2                            0.00     8.628078%
  655356HX4,U65537CC          0.000000    8.347282%
  B-2H                           0.00     8.628078%
  655356HY2                   0.000000    8.347282%
  R                              0.00         None
  655356JB0                   0.000000    0.000000%
                                 0.00     0.000000%
  
  Notes:  (1) N denotes notional balance not included in total
  (2) Interest Paid minus Interest Adjustment minus Deferred
   Interest equals Accrual    (3) Estimated
  
  ^Lower Tier
                    Original                  Opening           Principal
  Class             Face Value (1)            Balance           Payment
  CUSIP             Per $1000                 Per $1000         Per $1000
  
  A-1A                 150,000,000.00    148,009,336.09         376,503.51
  655356HM8                1000.000000       986.728907           2.510023
  A-1B                 352,001,941.00    352,001,941.00               0.00
  6555356HN6               1000.000000      1000.000000           0.000000
  A-1C                   7,492,566.00      7,492,566.00               0.00
  655356HP1                1000.000000      1000.000000           0.000000
  CS-1                 150,000,000.00 N  148,009,336.09               0.00
  655356JD6                1000.000000       986.728907           0.000000
  CS-2                 516,838,397.00 N  516,838,397.00               0.00
  655356HU0,U65537BZ       1000.000000      1000.000000           0.000000
  A-2                   44,955,397.00     44,955,397.00               0.00
  655356HQ9                1000.000000      1000.000000           0.000000
  A-3                   52,447,964.00     52,447,964.00               0.00
  655356HR7                1000.000000      1000.000000           0.000000
  A-4                   48,701,680.00     48,701,680.00               0.00
  655356HS5                1000.000000      1000.000000           0.000000
  A-5                   11,238,849.00     11,238,849.00               0.00
  655356HT3                1000.000000      1000.000000           0.000000
  S-1                   24,435,948.00     24,435,948.00               0.00
  655356HV8,U65537CA       1000.000000      1000.000000           0.000000
  B-1                   48,701,680.00     48,701,680.00               0.00
  655356HW6,U65537CB       1000.000000      1000.000000           0.000000
  B-2                   33,715,552.00     33,715,552.00               0.00
  655356HX4,U65537CC       1000.000000      1000.000000           0.000000
  B-2H                       1,000.66          1,000.66               0.00
  655356HY2                1000.000000      1000.000000           0.000000
  R                              0.00              0.00               0.00
  655356JB0                1000.000000         0.000000           0.000000
                       773,692,575.66    771,701,913.75         376,503.51
  
                    Principal         Negative     Closing
  Class             Adj. or Loss      Amortization Balance
  CUSIP             Per $1000         Per $1000    Per $1000
  
  A-1A                           0.00         0.00    147,632,832.58
  655356HM8                   0.000000     0.000000        984.218884
  A-1B                           0.00         0.00    352,001,941.00
  6555356HN6                  0.000000     0.000000       1000.000000
  A-1C                           0.00         0.00      7,492,566.00
  655356HP1                   0.000000     0.000000       1000.000000
  CS-1                           0.00         0.00    147,632,832.58
  655356JD6                   0.000000     0.000000        984.218884
  CS-2                           0.00         0.00    516,838,397.00
  655356HU0,U65537BZ          0.000000     0.000000       1000.000000
  A-2                            0.00         0.00     44,955,397.00
  655356HQ9                   0.000000     0.000000       1000.000000
  A-3                            0.00         0.00     52,447,964.00
  655356HR7                   0.000000     0.000000       1000.000000
  A-4                            0.00         0.00     48,701,680.00
  655356HS5                   0.000000     0.000000       1000.000000
  A-5                            0.00         0.00     11,238,849.00
  655356HT3                   0.000000     0.000000       1000.000000
  S-1                            0.00         0.00     24,435,948.00
  655356HV8,U65537CA          0.000000     0.000000       1000.000000
  B-1                            0.00         0.00     48,701,680.00
  655356HW6,U65537CB          0.000000     0.000000       1000.000000
  B-2                            0.00         0.00     33,715,552.00
  655356HX4,U65537CC          0.000000     0.000000       1000.000000
  B-2H                           0.00         0.00          1,000.66
  655356HY2                   0.000000     0.000000       1000.000000
  R                              0.00         0.00              0.00
  655356JB0                   0.000000     0.000000          0.000000
                                 0.00         0.00    771,325,410.24
  Total P&I Payment                                     5,915,187.42
  
                    Interest          Interest     Pass-Through
  Class             Payment           Adjustment   Rate (2)
  CUSIP             Per $1000         Per $1000    Next Rate (3)
  
  A-1A                     872,021.67         0.00          7.070000%
  655356HM8                   5.813478     0.000000         7.070000%
  A-1B                   2,088,544.85         0.00          7.120000%
  6555356HN6                  5.933333     0.000000         7.120000%
  A-1C                      44,455.89         0.00          7.120000%
  655356HP1                   5.933333     0.000000         7.120000%
  CS-1                     192,175.12         0.00          1.558078%
  655356JD6                   1.281167     0.000000         1.277282%
  CS-2                     538,327.38         0.00          1.249893%
  655356HU0,U65537BZ          1.041578     0.000000         0.000000%
  A-2                      288,766.44         0.00          7.708078%
  655356HQ9                   6.423399     0.000000         7.427282%
  A-3                      346,072.57         0.00          7.918078%
  655356HR7                   6.598399     0.000000         7.637282%
  A-4                      331,093.43         0.00          8.158078%
  655356HS5                   6.798399     0.000000         7.877282%
  A-5                       78,841.26         0.00          8.418078%
  655356HT3                   7.015065     0.000000         8.137282%
  S-1                      165,792.82         0.00          8.141750%
  655356HV8,U65537CA          6.784792     0.000000         7.876250%
  B-1                      350,168.26         0.00          8.628078%
  655356HW6,U65537CB          7.190065     0.000000         8.347282%
  B-2                      242,417.02         0.00          8.628078%
  655356HX4,U65537CC          7.190065     0.000000         8.347282%
  B-2H                           7.19         0.00          8.628078%
  655356HY2                   7.190065     0.000000         8.347282%
  R                              0.00         0.00         None
  655356JB0                   0.000000     0.000000         0.000000%
                         5,538,683.91         0.00          0.000000%
  
  ^Grantor Trust Certificates
  
                    Original                  Opening           Principal
  Class             Face Value (1)            Balance           Payment
  CUSIP             Per $1000                 Per $1000         Per $1000
  V-1                            0.00              0.00               0.00
  655356HZ9                1000.000000         0.000000           0.000000
  V-2                            0.00              0.00               0.00
  655356JA2                1000.000000         0.000000           0.000000
                                 0.00              0.00               0.00
  
                    Principal      Negative     Closing          Interest
  Class             Adj. or Loss   Amortization Balance          Payment
  CUSIP             Per $1000      Per $1000    Per $1000        Per $1000
  V-1               0.00         0.00              0.00               0.00
  655356HZ9     0.000000     0.000000          0.000000           0.000000
  V-2               0.00         0.00              0.00               0.00
  655356JA2     0.000000     0.000000          0.000000           0.000000
                    0.00         0.00              0.00               0.00
  
                    Interest          Pass-Through
  Class             Adjustment        Rate (2)
  CUSIP             Per $1000         Next Rate (3)
  V-1                            0.00         None
  655356HZ9                   0.000000    0.000000%
  V-2                            0.00         None
  655356JA2                   0.000000    0.000000%
                                 0.00     0.000000%
  
  Amount of Available Funds allocable to principal:
  
  Principal Distribution Amount                                 376,503.51
  S-1 Principal Distribution Amount                                   0.00
  Amount of Available Funds Allocable to Principal              376,503.51
  Amount of S-1 Available Funds Allocable to Principal                0.00
  
  
  Advance Summary:                              Beginning         Current
                                                Unreimbursed      Period
  Servicer Property Protection Advances            0.00               0.00
  Servicer S-1 P&I Advances                        0.00               0.00
  Servicer P&I Advances                            0.00               0.00
  Trustee P&I Advances                             0.00               0.00
  Fiscal Agent P&I Advance                         0.00               0.00
  
    Total                                             0                  0
  
  
  Advance Summary:                                            Ending
                                            Reimbursed        Unreimbursed
  Servicer Property Protection Advances           0.00               0.00
  Servicer S-1 P&I Advances                       0.00               0.00
  Servicer P&I Advances                           0.00               0.00
  Trustee P&I Advances                            0.00               0.00
  Fiscal Agent P&I Advance                        0.00               0.00
  
    Total                                         0.00               0.00
  
  Amount of Available Funds Allocable to Interest                    0.00
  
        Class                           Interest
         CS-2                         Distribution
      Components                         Amount
    A-1B Component                      132,711.63
    A-1C Component                        2,824.84
    A-2 Component                        10,339.74
    A-3 Component                         9,309.51
    A-4 Component                         5,722.45
    A-5 Component                           590.04
  
        Class                           Current
         CS-2                           Interest
      Components                        Shortfall
    A-1B Component                            0.00
    A-1C Component                            0.00
    A-2 Component                             0.00
    A-3 Component                             0.00
    A-4 Component                             0.00
    A-5 Component                             0.00
  
  Prepayment Interest Shortfall                                0.00
  S-1 Prepayment Interest Shortfall                            0.00
  Servicer Prepayment Interest Shortfall                       0.00
  S-1 Servicer Prepayment Interest Shortfall                   0.00
  
  Beginning Account Balance Contained in Reserve Accounts      0.00
  
  Summary of REO Property:
  
  Appraised value of real estate acquired through foreclosure
  or grant of a deed in lieu of foreclosure                    0.00
  
  Property      Date of       Principal                            Book
  Name          REO           Balance                              Value
                                0.00                                 0.00
     0                          0.00                                 0.00
     0                          0.00                                 0.00
    Totals                      0.00                                 0.00
  
                                                       Aggregate
                         Date of         Amount          Other
                          Final            of           Revenues
         Name           Recovery        Proceeds       Collected
                   0                          0.00              0.00
  
                   0                          0.00              0.00
                   0                          0.00              0.00
    Totals                                    0.00              0.00
  
  
  Specially Serviced Mortgage Loans:
  
                                      Principal
  Borrower          Number            Balance
                   0                 0        0.00
  
  
  
  Summary of Expenses:
  
  Current Period Servicing Fees                            53,858.38
  Current Period Trustee Fees                               3,215.43
  Current Pd. Special Servicing Compensation Paid               0.00
  Add'l Servicing Compensation, per Section 3.12a               0.00
  
    Total                                                  57,073.81
  
                                                                     
  Amount per                                                                    
  $1,000
  Prepayment Premiums received during the Collection Period       0.00
  Default Interest received during the Collection Period          0.00
  Net Default Interest received during the Collection Period      0.00
  Excess  Interest received during the Collection Period          0.00
  
  Prepayment Premiums received during the Collection Period       0.00
  Default Interest received during the Collection Period          0.00
  Net Default Interest received during the Collection Period      0.00
  Excess  Interest received during the Collection Period          0.00
  
                                              Current           Aggregate
               Prior             Remaining    Realized          Realized
               Interest          Interest     Loss              Loss
  Class        Shortfall         Shortfall    Allocation        Allocation
  
  A-1B              0.00         0.00              0.00               0.00
  A-1C              0.00         0.00              0.00               0.00
  CS-1              0.00         0.00              0.00               0.00
  CS-2              0.00         0.00              0.00               0.00
  A-2               0.00         0.00              0.00               0.00
  A-3               0.00         0.00              0.00               0.00
  A-4               0.00         0.00              0.00               0.00
  A-5               0.00         0.00              0.00               0.00
  S-1               0.00         0.00              0.00               0.00
  B-1               0.00         0.00              0.00               0.00
  B-2               0.00         0.00              0.00               0.00
  B-2H              0.00         0.00              0.00               0.00
  R                 0.00         0.00              0.00               0.00
  
  Total             0.00         0.00              0.00               0.00
  
                                             Current           Cumulative
  Realized Losses on Mortgage Loans               0.00               0.00
  Realized Losses on S-1                          0.00               0.00
  
                                               Beginning         Ending
  Strip Component Balances:                    Principal         Principal
                                               Balance           Balance
  
  A-1A                                   148,009,336.09     147,632,832.58
  A-1B                                   352,001,941.00     352,001,941.00
  A-1C                                     7,492,566.00       7,492,566.00
  A-2                                     44,955,397.00      44,955,397.00
  A-3                                     52,447,964.00      52,447,964.00
  A-4                                     48,701,680.00      48,701,680.00
  A-5                                     11,238,849.00      11,238,849.00
  
  
  Delinquency /Prepayment / Rate History Reporting
  
  Distribution      Delinq 1 Month                 Delinq 2 Months
  Date            #                 Balance      #                 Balance
  09/13/96           0            0                 0                  0
                  0.00%       0.000%             0.00%             0.000%
  08/14/96           0            0                 0                  0
                  0.00%       0.000%             0.00%             0.000%
  07/15/96           0            0                 0                  0
                  0.00%       0.000%             0.00%             0.000%
  06/13/96           0            0                 0                  0
                  0.00%       0.000%             0.00%             0.000%
  05/15/96           0            0                 0                  0
                  0.00%       0.000%             0.00%             0.000%
  04/15/96           0            0                 0                  0
                  0.00%       0.000%             0.00%             0.000%
                     0            0                 0                  0
                  0.00%       0.000%             0.00%             0.000%
                     0            0                 0                  0
                  0.00%       0.000%             0.00%             0.000%
                     0            0                 0                  0
                  0.00%       0.000%             0.00%             0.000%
                     0            0                 0                  0
                  0.00%       0.000%             0.00%             0.000%
                     0            0                 0                  0
                  0.00%       0.000%             0.00%             0.000%
                     0            0                 0                  0
                  0.00%       0.000%             0.00%             0.000%
                     0            0                 0                  0
                  0.00%       0.000%             0.00%             0.000%
                     0            0                 0                  0
                  0.00%       0.000%             0.00%             0.000%
                     0            0                 0                  0
                  0.00%       0.000%             0.00%             0.000%
                     0            0                 0                  0
                  0.00%       0.000%             0.00%             0.000%
  
  Distribution      Delinq 3+  Months              Foreclosure / 
  Bankruptcy
  Date            #                 Balance      #                 Balance
  09/13/96             0            0                 0                  0
                   0.00%       0.000%             0.00%             0.000%
  08/14/96             0            0                 0                  0
                   0.00%       0.000%             0.00%             0.000%
  07/15/96             0            0                 0                  0
                   0.00%       0.000%             0.00%             0.000%
  06/13/96             0            0                 0                  0
                   0.00%       0.000%             0.00%             0.000%
  05/15/96             0            0                 0                  0
                   0.00%       0.000%             0.00%             0.000%
  04/15/96             0            0                 0                  0
                   0.00%       0.000%             0.00%             0.000%
                       0            0                 0                  0
                   0.00%       0.000%             0.00%             0.000%
                       0            0                 0                  0
                   0.00%       0.000%             0.00%             0.000%
                       0            0                 0                  0
                   0.00%       0.000%             0.00%             0.000%
                       0            0                 0                  0
                   0.00%       0.000%             0.00%             0.000%
                       0            0                 0                  0
                   0.00%       0.000%             0.00%             0.000%
                       0            0                 0                  0
                   0.00%       0.000%             0.00%             0.000%
                       0            0                 0                  0
                   0.00%       0.000%             0.00%             0.000%
                       0            0                 0                  0
                   0.00%       0.000%             0.00%             0.000%
                       0            0                 0                  0
                   0.00%       0.000%             0.00%             0.000%
                       0            0                 0                  0
                   0.00%       0.000%             0.00%             0.000%
  
  Distribution      REO                            Modifications
  Date            #                 Balance      #                 Balance
  09/13/96             0            0                 0                  0
                   0.00%       0.000%             0.00%             0.000%
  08/14/96             0            0                 0                  0
                   0.00%       0.000%             0.00%             0.000%
  07/15/96             0            0                 0                  0
                   0.00%       0.000%             0.00%             0.000%
  06/13/96             0            0                 0                  0
                   0.00%       0.000%             0.00%             0.000%
  05/15/96             0            0                 0                  0
                   0.00%       0.000%             0.00%             0.000%
  04/15/96             0            0                 0                  0
                   0.00%       0.000%             0.00%             0.000%
                       0            0                 0                  0
                   0.00%       0.000%             0.00%             0.000%
                       0            0                 0                  0
                   0.00%       0.000%             0.00%             0.000%
                       0            0                 0                  0
                   0.00%       0.000%             0.00%             0.000%
                       0            0                 0                  0
                   0.00%       0.000%             0.00%             0.000%
                       0            0                 0                  0
                   0.00%       0.000%             0.00%             0.000%
                       0            0                 0                  0
                   0.00%       0.000%             0.00%             0.000%
                       0            0                 0                  0
                   0.00%       0.000%             0.00%             0.000%
                       0            0                 0                  0
                   0.00%       0.000%             0.00%             0.000%
                       0            0                 0                  0
                   0.00%       0.000%             0.00%             0.000%
                       0            0                 0                  0
                   0.00%       0.000%             0.00%             0.000%
  
  Distribution      Prepayments                    Next Weighted Avg.
  Date              #                 Balance      Coupon            Remit
  09/13/96            0            0           8.41034%            8.3473%
                   0.00%       0.000%
  08/14/96            0            0           8.69066%            8.6281%
                   0.00%       0.000%
  07/15/96            0            0           8.97097%            8.9089%
                   0.00%       0.000%
  06/13/96            0            0           8.41029%            8.3472%
                   0.00%       0.000%
  05/15/96            0            0           8.41026%            8.3472%
                   0.00%       0.000%
  04/15/96            0            0           8.41025%            8.3472%
                   0.00%       0.000%
                      0            0           0.00000%            0.0000%
                   0.00%       0.000%
                      0            0           0.00000%            0.0000%
                   0.00%       0.000%
                      0            0           0.00000%            0.0000%
                   0.00%       0.000%
                      0            0           0.00000%            0.0000%
                   0.00%       0.000%
                      0            0           0.00000%            0.0000%
                   0.00%       0.000%
                      0            0           0.00000%            0.0000%
                   0.00%       0.000%
                      0            0           0.00000%            0.0000%
                   0.00%       0.000%
                      0            0           0.00000%            0.0000%
                   0.00%       0.000%
                      0            0           0.00000%            0.0000%
                   0.00%       0.000%
                      0            0           0.00000%            0.0000%
                   0.00%       0.000%
  
  Note:  Foreclosure and REO Totals are Included in the
  Appropriate Delinquency Aging Category
  
  Financial Statements and other Information relating
  to the Mortgage Loans have been filed under a FORM SE
  based on an EDGAR Hardship Exemption.
  
  Delinquency Loan Detail
  
  Disclosure                    Paid                           Outstanding
  Doc                           Thru         Current P&I       P&I
  Control #    Period           Date         Advance           Advances**
    0                 0            0                 0                  0
    0                 0            0                 0                  0
    0                 0            0                 0                  0
    0                 0            0                 0                  0
    0                 0            0                 0                  0
    0                 0            0                 0                  0
    0                 0            0                 0                  0
    0                 0            0                 0                  0
    0                 0            0                 0                  0
    0                 0            0                 0                  0
    0                 0            0                 0                  0
    0                 0            0                 0                  0
    0                 0            0                 0                  0
    0                 0            0                 0                  0
    0                 0            0                 0                  0
    0                 0            0                 0                  0
    0                 0            0                 0                  0
    0                 0            0                 0                  0
    0                 0            0                 0                  0
    0                 0            0                 0                  0
    0                 0            0                 0                  0
    0                 0            0                 0                  0
    0                 0            0                 0                  0
    0                 0            0                 0                  0
    0                 0            0                 0                  0
  TOTALS:             0            0                 0                  0
  
                                Outstanding
  Disclosure                     Property
  Doc                           Protection      Advance           Loan
  Control #    Period            Advances     Description (1)   Status (2)
     0                 0            0                 0                  0
     0                 0            0                                    0
     0                 0            0                                    0
     0                 0            0                                    0
     0                 0            0                                    0
     0                 0            0                                    0
     0                 0            0                                    0
     0                 0            0                                    0
     0                 0            0                                    0
     0                 0            0                                    0
     0                 0            0                                    0
     0                 0            0                                    0
     0                 0            0                 0                  0
     0                 0            0                 0                  0
     0                 0            0                 0                  0
     0                 0            0                 0                  0
     0                 0            0                 0                  0
     0                 0            0                 0                  0
     0                 0            0                 0                  0
     0                 0            0                 0                  0
     0                 0            0                 0                  0
     0                 0            0                 0                  0
     0                 0            0                 0                  0
     0                 0            0                 0                  0
     0                 0            0                 0                  0
  TOTALS:              0            0                 0                  0
  
                                      Special
  Disclosure                          Servicer
  Doc                                 Transfer     Foreclosure
  Control #         Period            Date         Date
                   0                 0            0                 0
                   0                 0            0                 0
                   0                 0            0                 0
                   0                 0            0                 0
                   0                 0            0                 0
                   0                 0            0                 0
                   0                 0            0                 0
                   0                 0            0                 0
                   0                 0            0                 0
                   0                 0            0                 0
                   0                 0            0                 0
                   0                 0            0                 0
                   0                 0            0                 0
                   0                 0            0                 0
                   0                 0            0                 0
                   0                 0            0                 0
                   0                 0            0                 0
                   0                 0            0                 0
                   0                 0            0                 0
                   0                 0            0                 0
                   0                 0            0                 0
                   0                 0            0                 0
                   0                 0            0                 0
                   0                 0            0                 0
                   0                 0            0                 0
  TOTALS:                            0            0                 0
  
  Disclosure
  Doc                                 Bankruptcy   REO
  Control #         Period            Date         Date
                   0                 0            0                 0
                   0                 0            0                 0
                   0                 0            0                 0
                   0                 0            0                 0
                   0                 0            0                 0
                   0                 0            0                 0
                   0                 0            0                 0
                   0                 0            0                 0
                   0                 0            0                 0
                   0                 0            0                 0
                   0                 0            0                 0
                   0                 0            0                 0
                   0                 0            0                 0
                   0                 0            0                 0
                   0                 0            0                 0
                   0                 0            0                 0
                   0                 0            0                 0
                   0                 0            0                 0
                   0                 0            0                 0
                   0                 0            0                 0
                   0                 0            0                 0
                   0                 0            0                 0
                   0                 0            0                 0
                   0                 0            0                 0
                   0                 0            0                 0
  TOTALS:                            0            0                 0
  
  Loan Level  Detail
                                   Special
  Offering                         Servicer
  Circular       Property          Transfer                       Maturity
  Control #       Type              Date         State             Date
  
  000004000272860   Office             0              0         03/11/2028
  000004000273500   Hospitality        0              0         03/11/2016
  000004000273520   Hospitality        0              0         02/11/2014
  000004000273530   Industrial         0              0         01/11/2026
  000004000273540   Hospitality        0              0         02/11/2014
  000004000273560   Retail             0              0         03/11/2021
  000004000273570   Retail             0              0         03/11/2036
  000004000273580   Hospitality        0              0         04/11/2022
  000004000273590   Retail             0              0         03/11/2026
  000004000273610   Retail-Anchored    0              0         04/11/2026
  000004000273620   Hospitality        0              0         10/11/2017
  
  Offering          Ending                         Scheduled
  Circular          Scheduled         Note         Principal
  Control #         Balance           Rate         Payment
  
  000004000272860         161,000,000       7.7860%             0.00
  000004000273500          51,583,860       9.1100%        66,360.91
  000004000273520          86,411,909       7.9650%       219,753.85
  000004000273530          40,000,000       7.2200%             0.00
  000004000273540          24,435,948       7.9650%             0.00
  000004000273560          64,682,746       8.5740%        48,719.79
  000004000273570          42,000,000       9.0000%             0.00
  000004000273580         140,000,000       8.8500%             0.00
  000004000273590          62,849,028       8.9100%        20,471.62
  000004000273610          68,361,919       9.0000%        21,197.34
  000004000273620          30,000,000       8.1700%             0.00
  
  Offering                                         Paid
  Circular          Prepayments       Prepayment   Through
  Control #         /Liquidations     Date         Date
  
  000004000272860                    0             09/11/96
  000004000273500                    0             09/11/96
  000004000273520                    0             09/11/96
  000004000273530                    0             09/11/96
  000004000273540                    0             09/11/96
  000004000273560                    0             09/11/96
  000004000273570                    0             09/11/96
  000004000273580                    0             09/11/96
  000004000273590                    0             09/11/96
  000004000273610                    0             09/11/96
  000004000273620                    0             09/11/96
  
  
  Offering          Prepayment        Loan
  Circular          Premium           Status
  Control #         Amount            Code (*)
  
  000004000272860
  000004000273500
  000004000273520
  000004000273530
  000004000273540
  000004000273560
  000004000273570
  000004000273580
  000004000273590
  000004000273610
  000004000273620
  
  
  (*)   Legend:
  
  1)  Specially Serviced
  2) Foreclosure
  3)  Bankruptcy
  4) REO
  5) Prepay in Full
  6) DPO
  7) Foreclosure Sale
  8) Bankruptcy Sale
  9) REO Disposition
  10) Modification/Workout
metadata_documents: [{"type": "8-K", "sequence": "1", "secsgml_size_bytes": 43601}]
metadata_filer: {"company-data": {"conformed-name": "NOMURA ASSET SECURITIES COR COM MORT PASS TH CER SR 1996 MDV", "cik": "0001012439", "assigned-sic": "6189", "state-of-incorporation": "DE", "fiscal-year-end": "0331"}, "filing-values": {"form-type": "8-K", "act": "34", "file-number": "033-65944-02", "film-number": "96633587"}, "business-address": {"street1": "2 WORLD FINANCIAL CENTER", "street2": "BLDG B 21ST FL", "city": "NEW YORK", "state": "NY", "zip": "10281", "phone": "2126679300"}}
text: ABN AMRO
  LaSalle National Bank
  
  Administrator:
    Mary Collier  (800) 246-5761
    135 S. LaSalle Street   Suite 1740
    Chicago, IL   60603
  
  ^Nomura Asset Securities Corporation
  ^Amresco Management, Inc. as Servicer
  ^Commercial Mortgage Pass-Through Certificates
  ^Series 1996-MD V
  
  ^ABN AMRO Acct: 67-7504-32-6
  
  Statement Date:   09/13/96
  Payment Date:     09/13/96
  Prior Payment:    NA
  Record Date:      09/10/96
  
  WAC:                       8.690658%
  WAMM:                            278
  
  ^Upper Tier
                       Original               Opening           Principal
  Class                Face Value (1)         Balance           Payment
  CUSIP                Per $1000              Per $1000         Per $1000
  
  A-1A               150,000,000.00      148,009,336.09         376,503.51
  655356HM8              1000.000000 0        986.728907          2.510023
  A-1B               352,001,941.00      352,001,941.00               0.00
  6555356HN6             1000.000000 0       1000.000000          0.000000
  A-1C                 7,492,566.00        7,492,566.00               0.00
  655356HP1              1000.000000 0       1000.000000          0.000000
  CS-1               150,000,000.00  N   148,009,336.09               0.00
  655356JD6              1000.000000 0        986.728907          0.000000
  CS-2               516,838,397.00  N   516,838,397.00               0.00
  655356HU0,U65537BZ     1000.000000 0       1000.000000          0.000000
  A-2                 44,955,397.00       44,955,397.00               0.00
  655356HQ9              1000.000000 0       1000.000000          0.000000
  A-3                 52,447,964.00       52,447,964.00               0.00
  655356HR7              1000.000000 0       1000.000000          0.000000
  A-4                 48,701,680.00       48,701,680.00               0.00
  655356HS5              1000.000000 0       1000.000000          0.000000
  A-5                 11,238,849.00       11,238,849.00               0.00
  655356HT3              1000.000000 0       1000.000000          0.000000
  S-1                 24,435,948.00       24,435,948.00               0.00
  655356HV8,U65537CA     1000.000000 0       1000.000000          0.000000
  B-1                 48,701,680.00       48,701,680.00               0.00
  655356HW6,U65537CB     1000.000000 0       1000.000000          0.000000
  B-2                 33,715,552.00       33,715,552.00               0.00
  655356HX4,U65537CC     1000.000000 0       1000.000000          0.000000
  B-2H                     1,000.66            1,000.66               0.00
  655356HY2              1000.000000 0       1000.000000          0.000000
  R                            0.00                0.00               0.00
  655356JB0              1000.000000 0          0.000000          0.000000
                     773,692,577.66  0   771,701,913.75         376,503.51
  
                 Principal         Negative     Closing          Interest
  Class         Adj. or Loss     Amortization    Balance          Payment
  CUSIP          Per $1000         Per $1000    Per $1000        Per $1000
  
  A-1A              0.00         0.00    147,632,832.58         872,021.67
  655356HM8     0.000000     0.000000        984.218884           5.813478
  A-1B              0.00         0.00    352,001,941.00       2,088,544.85
  6555356HN6    0.000000     0.000000       1000.000000           5.933333
  A-1C              0.00         0.00      7,492,566.00          44,455.89
  655356HP1     0.000000     0.000000       1000.000000           5.933333
  CS-1              0.00         0.00    147,632,832.58         192,175.12
  655356JD6     0.000000     0.000000        984.218884           1.281167
  CS-2              0.00         0.00    516,838,397.00         538,327.38
  655356HU0,U65537BZ    0.000000     0.000000       1000.000000           1.041578
  A-2               0.00         0.00     44,955,397.00         288,766.44
  655356HQ9     0.000000     0.000000       1000.000000           6.423399
  A-3               0.00         0.00     52,447,964.00         346,072.57
  655356HR7     0.000000     0.000000       1000.000000           6.598399
  A-4               0.00         0.00     48,701,680.00         331,093.43
  655356HS5     0.000000     0.000000       1000.000000           6.798399
  A-5               0.00         0.00     11,238,849.00          78,841.26
  655356HT3     0.000000     0.000000       1000.000000           7.015065
  S-1               0.00         0.00     24,435,948.00         165,792.82
  655356HV8,U65537CA   0.000000     0.000000       1000.000000           6.784792
  B-1               0.00         0.00     48,701,680.00         350,168.26
  655356HW6,U65537CB   0.000000     0.000000       1000.000000           7.190065
  B-2               0.00         0.00     33,715,552.00         242,417.02
  655356HX4,U65537CC     0.000000     0.000000       1000.000000         7.190065
  B-2H              0.00         0.00          1,000.66               7.19
  655356HY2     0.000000     0.000000       1000.000000           7.190065
  R                 0.00         0.00              0.00               0.00
  655356JB0     0.000000     0.000000          0.000000           0.000000
                    0.00         0.00    771,325,410.24       5,538,683.91
  Total P&I Payment                                           5,915,187.42
  
                    Interest          Pass-Through
  Class             Adjustment        Rate (2)
  CUSIP             Per $1000         Next Rate (3)
  
  A-1A                           0.00     7.070000%
  655356HM8                   0.000000    7.070000%
  A-1B                           0.00     7.120000%
  6555356HN6                  0.000000    7.120000%
  A-1C                           0.00     7.120000%
  655356HP1                   0.000000    7.120000%
  CS-1                           0.00     1.558078%
  655356JD6                   0.000000    1.277282%
  CS-2                           0.00     1.249893%
  655356HU0,U65537BZ          0.000000    0.000000%
  A-2                            0.00     7.708078%
  655356HQ9                   0.000000    7.427282%
  A-3                            0.00     7.918078%
  655356HR7                   0.000000    7.637282%
  A-4                            0.00     8.158078%
  655356HS5                   0.000000    7.877282%
  A-5                            0.00     8.418078%
  655356HT3                   0.000000    8.137282%
  S-1                            0.00     8.141750%
  655356HV8,U65537CA          0.000000    7.876250%
  B-1                            0.00     8.628078%
  655356HW6,U65537CB          0.000000    8.347282%
  B-2                            0.00     8.628078%
  655356HX4,U65537CC          0.000000    8.347282%
  B-2H                           0.00     8.628078%
  655356HY2                   0.000000    8.347282%
  R                              0.00         None
  655356JB0                   0.000000    0.000000%
                                 0.00     0.000000%
  
  Notes:  (1) N denotes notional balance not included in total
  (2) Interest Paid minus Interest Adjustment minus Deferred
   Interest equals Accrual    (3) Estimated
  
  ^Lower Tier
                    Original                  Opening           Principal
  Class             Face Value (1)            Balance           Payment
  CUSIP             Per $1000                 Per $1000         Per $1000
  
  A-1A                 150,000,000.00    148,009,336.09         376,503.51
  655356HM8                1000.000000       986.728907           2.510023
  A-1B                 352,001,941.00    352,001,941.00               0.00
  6555356HN6               1000.000000      1000.000000           0.000000
  A-1C                   7,492,566.00      7,492,566.00               0.00
  655356HP1                1000.000000      1000.000000           0.000000
  CS-1                 150,000,000.00 N  148,009,336.09               0.00
  655356JD6                1000.000000       986.728907           0.000000
  CS-2                 516,838,397.00 N  516,838,397.00               0.00
  655356HU0,U65537BZ       1000.000000      1000.000000           0.000000
  A-2                   44,955,397.00     44,955,397.00               0.00
  655356HQ9                1000.000000      1000.000000           0.000000
  A-3                   52,447,964.00     52,447,964.00               0.00
  655356HR7                1000.000000      1000.000000           0.000000
  A-4                   48,701,680.00     48,701,680.00               0.00
  655356HS5                1000.000000      1000.000000           0.000000
  A-5                   11,238,849.00     11,238,849.00               0.00
  655356HT3                1000.000000      1000.000000           0.000000
  S-1                   24,435,948.00     24,435,948.00               0.00
  655356HV8,U65537CA       1000.000000      1000.000000           0.000000
  B-1                   48,701,680.00     48,701,680.00               0.00
  655356HW6,U65537CB       1000.000000      1000.000000           0.000000
  B-2                   33,715,552.00     33,715,552.00               0.00
  655356HX4,U65537CC       1000.000000      1000.000000           0.000000
  B-2H                       1,000.66          1,000.66               0.00
  655356HY2                1000.000000      1000.000000           0.000000
  R                              0.00              0.00               0.00
  655356JB0                1000.000000         0.000000           0.000000
                       773,692,575.66    771,701,913.75         376,503.51
  
                    Principal         Negative     Closing
  Class             Adj. or Loss      Amortization Balance
  CUSIP             Per $1000         Per $1000    Per $1000
  
  A-1A                           0.00         0.00    147,632,832.58
  655356HM8                   0.000000     0.000000        984.218884
  A-1B                           0.00         0.00    352,001,941.00
  6555356HN6                  0.000000     0.000000       1000.000000
  A-1C                           0.00         0.00      7,492,566.00
  655356HP1                   0.000000     0.000000       1000.000000
  CS-1                           0.00         0.00    147,632,832.58
  655356JD6                   0.000000     0.000000        984.218884
  CS-2                           0.00         0.00    516,838,397.00
  655356HU0,U65537BZ          0.000000     0.000000       1000.000000
  A-2                            0.00         0.00     44,955,397.00
  655356HQ9                   0.000000     0.000000       1000.000000
  A-3                            0.00         0.00     52,447,964.00
  655356HR7                   0.000000     0.000000       1000.000000
  A-4                            0.00         0.00     48,701,680.00
  655356HS5                   0.000000     0.000000       1000.000000
  A-5                            0.00         0.00     11,238,849.00
  655356HT3                   0.000000     0.000000       1000.000000
  S-1                            0.00         0.00     24,435,948.00
  655356HV8,U65537CA          0.000000     0.000000       1000.000000
  B-1                            0.00         0.00     48,701,680.00
  655356HW6,U65537CB          0.000000     0.000000       1000.000000
  B-2                            0.00         0.00     33,715,552.00
  655356HX4,U65537CC          0.000000     0.000000       1000.000000
  B-2H                           0.00         0.00          1,000.66
  655356HY2                   0.000000     0.000000       1000.000000
  R                              0.00         0.00              0.00
  655356JB0                   0.000000     0.000000          0.000000
                                 0.00         0.00    771,325,410.24
  Total P&I Payment                                     5,915,187.42
  
                    Interest          Interest     Pass-Through
  Class             Payment           Adjustment   Rate (2)
  CUSIP             Per $1000         Per $1000    Next Rate (3)
  
  A-1A                     872,021.67         0.00          7.070000%
  655356HM8                   5.813478     0.000000         7.070000%
  A-1B                   2,088,544.85         0.00          7.120000%
  6555356HN6                  5.933333     0.000000         7.120000%
  A-1C                      44,455.89         0.00          7.120000%
  655356HP1                   5.933333     0.000000         7.120000%
  CS-1                     192,175.12         0.00          1.558078%
  655356JD6                   1.281167     0.000000         1.277282%
  CS-2                     538,327.38         0.00          1.249893%
  655356HU0,U65537BZ          1.041578     0.000000         0.000000%
  A-2                      288,766.44         0.00          7.708078%
  655356HQ9                   6.423399     0.000000         7.427282%
  A-3                      346,072.57         0.00          7.918078%
  655356HR7                   6.598399     0.000000         7.637282%
  A-4                      331,093.43         0.00          8.158078%
  655356HS5                   6.798399     0.000000         7.877282%
  A-5                       78,841.26         0.00          8.418078%
  655356HT3                   7.015065     0.000000         8.137282%
  S-1                      165,792.82         0.00          8.141750%
  655356HV8,U65537CA          6.784792     0.000000         7.876250%
  B-1                      350,168.26         0.00          8.628078%
  655356HW6,U65537CB          7.190065     0.000000         8.347282%
  B-2                      242,417.02         0.00          8.628078%
  655356HX4,U65537CC          7.190065     0.000000         8.347282%
  B-2H                           7.19         0.00          8.628078%
  655356HY2                   7.190065     0.000000         8.347282%
  R                              0.00         0.00         None
  655356JB0                   0.000000     0.000000         0.000000%
                         5,538,683.91         0.00          0.000000%
  
  ^Grantor Trust Certificates
  
                    Original                  Opening           Principal
  Class             Face Value (1)            Balance           Payment
  CUSIP             Per $1000                 Per $1000         Per $1000
  V-1                            0.00              0.00               0.00
  655356HZ9                1000.000000         0.000000           0.000000
  V-2                            0.00              0.00               0.00
  655356JA2                1000.000000         0.000000           0.000000
                                 0.00              0.00               0.00
  
                    Principal      Negative     Closing          Interest
  Class             Adj. or Loss   Amortization Balance          Payment
  CUSIP             Per $1000      Per $1000    Per $1000        Per $1000
  V-1               0.00         0.00              0.00               0.00
  655356HZ9     0.000000     0.000000          0.000000           0.000000
  V-2               0.00         0.00              0.00               0.00
  655356JA2     0.000000     0.000000          0.000000           0.000000
                    0.00         0.00              0.00               0.00
  
                    Interest          Pass-Through
  Class             Adjustment        Rate (2)
  CUSIP             Per $1000         Next Rate (3)
  V-1                            0.00         None
  655356HZ9                   0.000000    0.000000%
  V-2                            0.00         None
  655356JA2                   0.000000    0.000000%
                                 0.00     0.000000%
  
  Amount of Available Funds allocable to principal:
  
  Principal Distribution Amount                                 376,503.51
  S-1 Principal Distribution Amount                                   0.00
  Amount of Available Funds Allocable to Principal              376,503.51
  Amount of S-1 Available Funds Allocable to Principal                0.00
  
  Advance Summary:                              Beginning         Current
                                                Unreimbursed      Period
  Servicer Property Protection Advances            0.00               0.00
  Servicer S-1 P&I Advances                        0.00               0.00
  Servicer P&I Advances                            0.00               0.00
  Trustee P&I Advances                             0.00               0.00
  Fiscal Agent P&I Advance                         0.00               0.00
  
    Total                                             0                  0
  
  Advance Summary:                                            Ending
                                            Reimbursed        Unreimbursed
  Servicer Property Protection Advances           0.00               0.00
  Servicer S-1 P&I Advances                       0.00               0.00
  Servicer P&I Advances                           0.00               0.00
  Trustee P&I Advances                            0.00               0.00
  Fiscal Agent P&I Advance                        0.00               0.00
  
    Total                                         0.00               0.00
  
  Amount of Available Funds Allocable to Interest                    0.00
  
        Class                           Interest
         CS-2                         Distribution
      Components                         Amount
    A-1B Component                      132,711.63
    A-1C Component                        2,824.84
    A-2 Component                        10,339.74
    A-3 Component                         9,309.51
    A-4 Component                         5,722.45
    A-5 Component                           590.04
  
        Class                           Current
         CS-2                           Interest
      Components                        Shortfall
    A-1B Component                            0.00
    A-1C Component                            0.00
    A-2 Component                             0.00
    A-3 Component                             0.00
    A-4 Component                             0.00
    A-5 Component                             0.00
  
  Prepayment Interest Shortfall                                0.00
  S-1 Prepayment Interest Shortfall                            0.00
  Servicer Prepayment Interest Shortfall                       0.00
  S-1 Servicer Prepayment Interest Shortfall                   0.00
  
  Beginning Account Balance Contained in Reserve Accounts      0.00
  
  Summary of REO Property:
  
  Appraised value of real estate acquired through foreclosure
  or grant of a deed in lieu of foreclosure                    0.00
  
  Property      Date of       Principal                            Book
  Name          REO           Balance                              Value
                                0.00                                 0.00
     0                          0.00                                 0.00
     0                          0.00                                 0.00
    Totals                      0.00                                 0.00
  
                                                       Aggregate
                         Date of         Amount          Other
                          Final            of           Revenues
         Name           Recovery        Proceeds       Collected
                   0                          0.00              0.00
  
                   0                          0.00              0.00
                   0                          0.00              0.00
    Totals                                    0.00              0.00
  
  Specially Serviced Mortgage Loans:
  
                                      Principal
  Borrower          Number            Balance
                   0                 0        0.00
  
  Summary of Expenses:
  
  Current Period Servicing Fees                            53,858.38
  Current Period Trustee Fees                               3,215.43
  Current Pd. Special Servicing Compensation Paid               0.00
  Add'l Servicing Compensation, per Section 3.12a               0.00
  
    Total                                                  57,073.81
  
                                                                     
  Amount per                                                                    
  $1,000
  Prepayment Premiums received during the Collection Period       0.00
  Default Interest received during the Collection Period          0.00
  Net Default Interest received during the Collection Period      0.00
  Excess  Interest received during the Collection Period          0.00
  
  Prepayment Premiums received during the Collection Period       0.00
  Default Interest received during the Collection Period          0.00
  Net Default Interest received during the Collection Period      0.00
  Excess  Interest received during the Collection Period          0.00
  
                                              Current           Aggregate
               Prior             Remaining    Realized          Realized
               Interest          Interest     Loss              Loss
  Class        Shortfall         Shortfall    Allocation        Allocation
  
  A-1B              0.00         0.00              0.00               0.00
  A-1C              0.00         0.00              0.00               0.00
  CS-1              0.00         0.00              0.00               0.00
  CS-2              0.00         0.00              0.00               0.00
  A-2               0.00         0.00              0.00               0.00
  A-3               0.00         0.00              0.00               0.00
  A-4               0.00         0.00              0.00               0.00
  A-5               0.00         0.00              0.00               0.00
  S-1               0.00         0.00              0.00               0.00
  B-1               0.00         0.00              0.00               0.00
  B-2               0.00         0.00              0.00               0.00
  B-2H              0.00         0.00              0.00               0.00
  R                 0.00         0.00              0.00               0.00
  
  Total             0.00         0.00              0.00               0.00
  
                                             Current           Cumulative
  Realized Losses on Mortgage Loans               0.00               0.00
  Realized Losses on S-1                          0.00               0.00
  
                                               Beginning         Ending
  Strip Component Balances:                    Principal         Principal
                                               Balance           Balance
  
  A-1A                                   148,009,336.09     147,632,832.58
  A-1B                                   352,001,941.00     352,001,941.00
  A-1C                                     7,492,566.00       7,492,566.00
  A-2                                     44,955,397.00      44,955,397.00
  A-3                                     52,447,964.00      52,447,964.00
  A-4                                     48,701,680.00      48,701,680.00
  A-5                                     11,238,849.00      11,238,849.00
  
  Delinquency /Prepayment / Rate History Reporting
  
  Distribution      Delinq 1 Month                 Delinq 2 Months
  Date            #                 Balance      #                 Balance
  09/13/96           0            0                 0                  0
                  0.00%       0.000%             0.00%             0.000%
  08/14/96           0            0                 0                  0
                  0.00%       0.000%             0.00%             0.000%
  07/15/96           0            0                 0                  0
                  0.00%       0.000%             0.00%             0.000%
  06/13/96           0            0                 0                  0
                  0.00%       0.000%             0.00%             0.000%
  05/15/96           0            0                 0                  0
                  0.00%       0.000%             0.00%             0.000%
  04/15/96           0            0                 0                  0
                  0.00%       0.000%             0.00%             0.000%
                     0            0                 0                  0
                  0.00%       0.000%             0.00%             0.000%
                     0            0                 0                  0
                  0.00%       0.000%             0.00%             0.000%
                     0            0                 0                  0
                  0.00%       0.000%             0.00%             0.000%
                     0            0                 0                  0
                  0.00%       0.000%             0.00%             0.000%
                     0            0                 0                  0
                  0.00%       0.000%             0.00%             0.000%
                     0            0                 0                  0
                  0.00%       0.000%             0.00%             0.000%
                     0            0                 0                  0
                  0.00%       0.000%             0.00%             0.000%
                     0            0                 0                  0
                  0.00%       0.000%             0.00%             0.000%
                     0            0                 0                  0
                  0.00%       0.000%             0.00%             0.000%
                     0            0                 0                  0
                  0.00%       0.000%             0.00%             0.000%
  
  Distribution      Delinq 3+  Months              Foreclosure / 
  Bankruptcy
  Date            #                 Balance      #                 Balance
  09/13/96             0            0                 0                  0
                   0.00%       0.000%             0.00%             0.000%
  08/14/96             0            0                 0                  0
                   0.00%       0.000%             0.00%             0.000%
  07/15/96             0            0                 0                  0
                   0.00%       0.000%             0.00%             0.000%
  06/13/96             0            0                 0                  0
                   0.00%       0.000%             0.00%             0.000%
  05/15/96             0            0                 0                  0
                   0.00%       0.000%             0.00%             0.000%
  04/15/96             0            0                 0                  0
                   0.00%       0.000%             0.00%             0.000%
                       0            0                 0                  0
                   0.00%       0.000%             0.00%             0.000%
                       0            0                 0                  0
                   0.00%       0.000%             0.00%             0.000%
                       0            0                 0                  0
                   0.00%       0.000%             0.00%             0.000%
                       0            0                 0                  0
                   0.00%       0.000%             0.00%             0.000%
                       0            0                 0                  0
                   0.00%       0.000%             0.00%             0.000%
                       0            0                 0                  0
                   0.00%       0.000%             0.00%             0.000%
                       0            0                 0                  0
                   0.00%       0.000%             0.00%             0.000%
                       0            0                 0                  0
                   0.00%       0.000%             0.00%             0.000%
                       0            0                 0                  0
                   0.00%       0.000%             0.00%             0.000%
                       0            0                 0                  0
                   0.00%       0.000%             0.00%             0.000%
  
  Distribution      REO                            Modifications
  Date            #                 Balance      #                 Balance
  09/13/96             0            0                 0                  0
                   0.00%       0.000%             0.00%             0.000%
  08/14/96             0            0                 0                  0
                   0.00%       0.000%             0.00%             0.000%
  07/15/96             0            0                 0                  0
                   0.00%       0.000%             0.00%             0.000%
  06/13/96             0            0                 0                  0
                   0.00%       0.000%             0.00%             0.000%
  05/15/96             0            0                 0                  0
                   0.00%       0.000%             0.00%             0.000%
  04/15/96             0            0                 0                  0
                   0.00%       0.000%             0.00%             0.000%
                       0            0                 0                  0
                   0.00%       0.000%             0.00%             0.000%
                       0            0                 0                  0
                   0.00%       0.000%             0.00%             0.000%
                       0            0                 0                  0
                   0.00%       0.000%             0.00%             0.000%
                       0            0                 0                  0
                   0.00%       0.000%             0.00%             0.000%
                       0            0                 0                  0
                   0.00%       0.000%             0.00%             0.000%
                       0            0                 0                  0
                   0.00%       0.000%             0.00%             0.000%
                       0            0                 0                  0
                   0.00%       0.000%             0.00%             0.000%
                       0            0                 0                  0
                   0.00%       0.000%             0.00%             0.000%
                       0            0                 0                  0
                   0.00%       0.000%             0.00%             0.000%
                       0            0                 0                  0
                   0.00%       0.000%             0.00%             0.000%
  
  Distribution      Prepayments                    Next Weighted Avg.
  Date              #                 Balance      Coupon            Remit
  09/13/96            0            0           8.41034%            8.3473%
                   0.00%       0.000%
  08/14/96            0            0           8.69066%            8.6281%
                   0.00%       0.000%
  07/15/96            0            0           8.97097%            8.9089%
                   0.00%       0.000%
  06/13/96            0            0           8.41029%            8.3472%
                   0.00%       0.000%
  05/15/96            0            0           8.41026%            8.3472%
                   0.00%       0.000%
  04/15/96            0            0           8.41025%            8.3472%
                   0.00%       0.000%
                      0            0           0.00000%            0.0000%
                   0.00%       0.000%
                      0            0           0.00000%            0.0000%
                   0.00%       0.000%
                      0            0           0.00000%            0.0000%
                   0.00%       0.000%
                      0            0           0.00000%            0.0000%
                   0.00%       0.000%
                      0            0           0.00000%            0.0000%
                   0.00%       0.000%
                      0            0           0.00000%            0.0000%
                   0.00%       0.000%
                      0            0           0.00000%            0.0000%
                   0.00%       0.000%
                      0            0           0.00000%            0.0000%
                   0.00%       0.000%
                      0            0           0.00000%            0.0000%
                   0.00%       0.000%
                      0            0           0.00000%            0.0000%
                   0.00%       0.000%
  
  Note:  Foreclosure and REO Totals are Included in the
  Appropriate Delinquency Aging Category
  
  Financial Statements and other Information relating
  to the Mortgage Loans have been filed under a FORM SE
  based on an EDGAR Hardship Exemption.
  
  Delinquency Loan Detail
  
  Disclosure                    Paid                           Outstanding
  Doc                           Thru         Current P&I       P&I
  Control #    Period           Date         Advance           Advances**
    0                 0            0                 0                  0
    0                 0            0                 0                  0
    0                 0            0                 0                  0
    0                 0            0                 0                  0
    0                 0            0                 0                  0
    0                 0            0                 0                  0
    0                 0            0                 0                  0
    0                 0            0                 0                  0
    0                 0            0                 0                  0
    0                 0            0                 0                  0
    0                 0            0                 0                  0
    0                 0            0                 0                  0
    0                 0            0                 0                  0
    0                 0            0                 0                  0
    0                 0            0                 0                  0
    0                 0            0                 0                  0
    0                 0            0                 0                  0
    0                 0            0                 0                  0
    0                 0            0                 0                  0
    0                 0            0                 0                  0
    0                 0            0                 0                  0
    0                 0            0                 0                  0
    0                 0            0                 0                  0
    0                 0            0                 0                  0
    0                 0            0                 0                  0
  TOTALS:             0            0                 0                  0
  
                                Outstanding
  Disclosure                     Property
  Doc                           Protection      Advance           Loan
  Control #    Period            Advances     Description (1)   Status (2)
     0                 0            0                 0                  0
     0                 0            0                                    0
     0                 0            0                                    0
     0                 0            0                                    0
     0                 0            0                                    0
     0                 0            0                                    0
     0                 0            0                                    0
     0                 0            0                                    0
     0                 0            0                                    0
     0                 0            0                                    0
     0                 0            0                                    0
     0                 0            0                                    0
     0                 0            0                 0                  0
     0                 0            0                 0                  0
     0                 0            0                 0                  0
     0                 0            0                 0                  0
     0                 0            0                 0                  0
     0                 0            0                 0                  0
     0                 0            0                 0                  0
     0                 0            0                 0                  0
     0                 0            0                 0                  0
     0                 0            0                 0                  0
     0                 0            0                 0                  0
     0                 0            0                 0                  0
     0                 0            0                 0                  0
  TOTALS:              0            0                 0                  0
  
                                      Special
  Disclosure                          Servicer
  Doc                                 Transfer     Foreclosure
  Control #         Period            Date         Date
                   0                 0            0                 0
                   0                 0            0                 0
                   0                 0            0                 0
                   0                 0            0                 0
                   0                 0            0                 0
                   0                 0            0                 0
                   0                 0            0                 0
                   0                 0            0                 0
                   0                 0            0                 0
                   0                 0            0                 0
                   0                 0            0                 0
                   0                 0            0                 0
                   0                 0            0                 0
                   0                 0            0                 0
                   0                 0            0                 0
                   0                 0            0                 0
                   0                 0            0                 0
                   0                 0            0                 0
                   0                 0            0                 0
                   0                 0            0                 0
                   0                 0            0                 0
                   0                 0            0                 0
                   0                 0            0                 0
                   0                 0            0                 0
                   0                 0            0                 0
  TOTALS:                            0            0                 0
  
  Disclosure
  Doc                                 Bankruptcy   REO
  Control #         Period            Date         Date
                   0                 0            0                 0
                   0                 0            0                 0
                   0                 0            0                 0
                   0                 0            0                 0
                   0                 0            0                 0
                   0                 0            0                 0
                   0                 0            0                 0
                   0                 0            0                 0
                   0                 0            0                 0
                   0                 0            0                 0
                   0                 0            0                 0
                   0                 0            0                 0
                   0                 0            0                 0
                   0                 0            0                 0
                   0                 0            0                 0
                   0                 0            0                 0
                   0                 0            0                 0
                   0                 0            0                 0
                   0                 0            0                 0
                   0                 0            0                 0
                   0                 0            0                 0
                   0                 0            0                 0
                   0                 0            0                 0
                   0                 0            0                 0
                   0                 0            0                 0
  TOTALS:                            0            0                 0
  
  Loan Level  Detail
                                   Special
  Offering                         Servicer
  Circular       Property          Transfer                       Maturity
  Control #       Type              Date         State             Date
  
  000004000272860   Office             0              0         03/11/2028
  000004000273500   Hospitality        0              0         03/11/2016
  000004000273520   Hospitality        0              0         02/11/2014
  000004000273530   Industrial         0              0         01/11/2026
  000004000273540   Hospitality        0              0         02/11/2014
  000004000273560   Retail             0              0         03/11/2021
  000004000273570   Retail             0              0         03/11/2036
  000004000273580   Hospitality        0              0         04/11/2022
  000004000273590   Retail             0              0         03/11/2026
  000004000273610   Retail-Anchored    0              0         04/11/2026
  000004000273620   Hospitality        0              0         10/11/2017
  
  Offering          Ending                         Scheduled
  Circular          Scheduled         Note         Principal
  Control #         Balance           Rate         Payment
  
  000004000272860         161,000,000       7.7860%             0.00
  000004000273500          51,583,860       9.1100%        66,360.91
  000004000273520          86,411,909       7.9650%       219,753.85
  000004000273530          40,000,000       7.2200%             0.00
  000004000273540          24,435,948       7.9650%             0.00
  000004000273560          64,682,746       8.5740%        48,719.79
  000004000273570          42,000,000       9.0000%             0.00
  000004000273580         140,000,000       8.8500%             0.00
  000004000273590          62,849,028       8.9100%        20,471.62
  000004000273610          68,361,919       9.0000%        21,197.34
  000004000273620          30,000,000       8.1700%             0.00
  
  Offering                                         Paid
  Circular          Prepayments       Prepayment   Through
  Control #         /Liquidations     Date         Date
  
  000004000272860                    0             09/11/96
  000004000273500                    0             09/11/96
  000004000273520                    0             09/11/96
  000004000273530                    0             09/11/96
  000004000273540                    0             09/11/96
  000004000273560                    0             09/11/96
  000004000273570                    0             09/11/96
  000004000273580                    0             09/11/96
  000004000273590                    0             09/11/96
  000004000273610                    0             09/11/96
  000004000273620                    0             09/11/96
  
  Offering          Prepayment        Loan
  Circular          Premium           Status
  Control #         Amount            Code (*)
  
  000004000272860
  000004000273500
  000004000273520
  000004000273530
  000004000273540
  000004000273560
  000004000273570
  000004000273580
  000004000273590
  000004000273610
  000004000273620
  
  (*)   Legend:
  
  1)  Specially Serviced
  2) Foreclosure
  3)  Bankruptcy
  4) REO
  5) Prepay in Full
  6) DPO
  7) Foreclosure Sale
  8) Bankruptcy Sale
  9) REO Disposition
  10) Modification/Workout