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:                          08/14/96
  Payment Date:                            08/14/96
  Prior Payment:                           NA
  Record Date:                             08/09/96
  
  WAC:                                         8.789659%
  WAMM:                                              267
  
  ^Upper Tier
                Original                       Opening           Principal
  Class         Face Value (1)                 Balance           Payment
  CUSIP         Per $1000                      Per $1000         Per $1000
  
  A-1                624,411,011.00          620,126,330.69     789,976.95
  045424BF4             1000.000000              993.138045       1.265155
  A-CS1              174,411,011.00 N        170,126,330.69
  045424BG2             1000.000000              975.433430
  A-CS2              590,712,339.00 N        590,712,339.00
  045424BH0             1000.000000             1000.000000
  A-2                 52,767,127.00           52,767,127.00
  045424BJ6             1000.000000             1000.000000
  A-3                 52,767,127.00           52,767,127.00
  045424BK3             1000.000000             1000.000000
  A-4                 35,178,085.00           35,178,085.00
  045424BL1,UO4509AU62  1000.000000             1000.000000
  B-1A                 8,250,000.00            8,250,000.00
  045424BM9,UO4509AV4   1000.000000             1000.000000
  B-1B                46,495,894.00           46,495,894.00
  045424BY3,UO4509AW2   1000.000000             1000.000000
  B-1H                11,213,015.00           11,213,015.00
  045424BN7,UO4509AX0   1000.000000             1000.000000
  B-2                 29,197,811.00           29,197,811.00
  045424BP2,UO4509AY8   1000.000000             1000.000000
  B-2H                 5,980,274.00            5,980,274.00
  045424BQ0,UO4509AZ5   1000.000000             1000.000000
  B-3                 10,948,180.00           10,948,180.00
  045424BR8,UO4509BA9   1000.000000             1000.000000
  B-3Q                     1,000.65                1,000.65
  045424BT4             1000.000000             1000.000000
  B-3H                 2,242,603.00            2,242,603.00
  045424BS6,UO4509BB7   1000.000000             1000.000000
  R                            0.00
  045424BW7             1000.000000
                     879,452,127.65          875,167,447.34     789,976.95
  
  
                         Principal         Negative     Closing
  Class                  Adj. or Loss      Amortization Balance
  CUSIP                  Per $1000         Per $1000    Per $1000
  
  A-1                                                      619,336,353.74
  045424BF4                                                     991.872890
  A-CS1                                                    169,336,353.74
  045424BG2                                                     970.904032
  A-CS2                                                    590,712,339.00
  045424BH0                                                    1000.000000
  A-2                                                       52,767,127.00
  045424BJ6                                                    1000.000000
  A-3                                                       52,767,127.00
  045424BK3                                                    1000.000000
  A-4                                                       35,178,085.00
  045424BL1,UO4509AU62                                         1000.000000
  B-1A                                                       8,250,000.00
  045424BM9,UO4509AV4                                          1000.000000
  B-1B                                                      46,495,894.00
  045424BY3,UO4509AW2                                          1000.000000
  B-1H                                                      11,213,015.00
  045424BN7,UO4509AX0                                          1000.000000
  B-2                                                       29,197,811.00
  045424BP2,UO4509AY8                                          1000.000000
  B-2H                                                       5,980,274.00
  045424BQ0,UO4509AZ5                                          1000.000000
  B-3                                                       10,948,180.00
  045424BR8,UO4509BA9                                          1000.000000
  B-3Q                                                           1,000.65
  045424BT4                                                    1000.000000
  B-3H                                                       2,242,603.00
  045424BS6,UO4509BB7                                          1000.000000
  R
  045424BW7
  
                                                           874,377,470.39
  Total P&I Payment           7,122,502.07
  
                         Interest          Interest     Pass-Through
  Class                  Payment           Adjustment   Rate (2)
  CUSIP                  Per $1000         Per $1000    Next Rate (3)
  
  A-1                         3,576,061.85                       6.920000%
  045424BF4                        5.727096                      6.920000%
  A-CS1                         249,936.03                       1.762944%
  045424BG2                        1.433029                      1.730159%
  A-CS2                         791,409.57                       1.607706%
  045424BH0                        1.339755                      1.582730%
  A-2                           323,767.84                       7.362944%
  045424BJ6                        6.135787                      7.330159%
  A-3                           332,122.64                       7.552944%
  045424BK3                        6.294120                      7.520159%
  A-4                           231,968.52                       7.912944%
  045424BL1,UO4509AU62             6.594120                      7.880159%
  B-1A                           59,695.24                       8.682944%
  045424BM9,UO4509AV4              7.235787                      8.650159%
  B-1B                          336,434.38                       8.682944%
  045424BY3,UO4509AW2              7.235787                      8.650159%
  B-1H                           81,134.99                       8.682944%
  045424BN7,UO4509AX0              7.235787                      8.650159%
  B-2                           211,269.14                       8.682944%
  045424BP2,UO4509AY8              7.235787                      8.650159%
  B-2H                           43,271.99                       8.682944%
  045424BQ0,UO4509AZ5              7.235787                      8.650159%
  B-3                            79,218.70                       8.682944%
  045424BR8,UO4509BA9              7.235787                      8.650159%
  B-3Q                                7.24                       8.682944%
  045424BT4                        7.235787                      8.650159%
  B-3H                           16,227.00                       8.682944%
  045424BS6,UO4509BB7              7.235788                      8.650159%
  R                                                               None
  045424BW7
                              6,332,525.12
  
  Notes:  (1) N denotes notional balance not included in total
  (2) Interest Paid minus Interest Adjustment minus Deferred
  Interest equals Accrual    (3) Estimated
  
  
  ^Lower Tier
                         Original              Opening           Principal
  Class                  Face Value (1)        Balance           Payment
  CUSIP                  Per $1000             Per $1000         Per $1000
  
  A-1A-L               174,411,011.00        170,126,330.69     789,976.95
  None                    1000.000000            975.433430       4.529398
  A-1B-L               450,000,000.00        450,000,000.00
  None                    1000.000000           1000.000000
  A-2-L                 52,767,127.00         52,767,127.00
  None                    1000.000000           1000.000000
  A-3-L                 52,767,127.00         52,767,127.00
  None                    1000.000000           1000.000000
  A-4-L                 35,178,085.00         35,178,085.00
  None                    1000.000000           1000.000000
  B-1A-L                 8,250,000.00          8,250,000.00
  None                    1000.000000           1000.000000
  B-1B-L                46,495,894.00         46,495,894.00
  None                    1000.000000           1000.000000
  B-1H-L                11,213,015.00         11,213,015.00
  None                    1000.000000             12.750000
  B-2-L                 29,197,811.00         29,197,811.00
  None                    1000.000000           1000.000000
  B-2H-L                 5,980,274.00          5,980,274.00
  None                    1000.000000           1000.000000
  B-3-L                 10,948,180.00         10,948,180.00
  None                    1000.000000           1000.000000
  B-3Q                       1,000.65              1,000.65
  None                    1000.000000           1000.000000
  B-3H-L                 2,242,603.00          2,242,603.00
  None                    1000.000000           1000.000000
  LR                             0.00
  045424BX5               1000.000000
  
                       879,452,127.65        875,167,447.34     789,976.95
  
  Notes:  (1) N denotes notional balance not included in total
  (2) Interest Paid minus Interest Adjustment minus Deferred
  Interest equals Accrual    (3) Estimated
  
                         Principal         Negative     Closing
  Class                  Adj. or Loss      Amortization Balance
  CUSIP                  Per $1000         Per $1000    Per $1000
  
  A-1A-L                                                   169,336,353.74
  None                                                          970.904032
  A-1B-L                                                   450,000,000.00
  None                                                         1000.000000
  A-2-L                                                     52,767,127.00
  None                                                         1000.000000
  A-3-L                                                     52,767,127.00
  None                                                         1000.000000
  A-4-L                                                     35,178,085.00
  None                                                         1000.000000
  B-1A-L                                                     8,250,000.00
  None                                                         1000.000000
  B-1B-L                                                    46,495,894.00
  None                                                         1000.000000
  B-1H-L                                                    11,213,015.00
  None                                                           12.750000
  B-2-L                                                     29,197,811.00
  None                                                         1000.000000
  B-2H-L                                                     5,980,274.00
  None                                                         1000.000000
  B-3-L                                                     10,948,180.00
  None                                                         1000.000000
  B-3Q                                                           1,000.65
  None                                                         1000.000000
  B-3H-L                                                     2,242,603.00
  None                                                         1000.000000
  LR
  045424BX5
  
                                                           874,377,470.39
  
                         Interest          Interest     Pass-Through
  Class                  Payment           Adjustment   Rate (2)
  CUSIP                  Per $1000         Per $1000    Next Rate (3)
  
  A-1A-L                      1,230,997.88                       8.682944%
  None                             7.058028                      8.650159%
  A-1B-L                      3,256,104.08                       8.682944%
  None                             7.235787                      8.650159%
  A-2-L                         381,811.68                       8.682944%
  None                             7.235787                      8.650159%
  A-3-L                         381,811.68                       8.682944%
  None                             7.235787                      8.650159%
  A-4-L                         254,541.12                       8.682944%
  None                             7.235787                      8.650159%
  B-1A-L                         59,695.24                       8.682944%
  None                             7.235787                      8.650159%
  B-1B-L                        336,434.38                       8.682944%
  None                             7.235787                      8.650159%
  B-1H-L                         81,134.99                       8.682944%
  None                             0.092256                      8.650159%
  B-2-L                         211,269.14                       8.682944%
  None                             7.235787                      8.650159%
  B-2H-L                         43,271.99                       8.682944%
  None                             7.235787                      8.650159%
  B-3-L                          79,218.70                       8.682944%
  None                             7.235787                      8.650159%
  B-3Q                                7.24                       8.682944%
  None                             7.235297                      8.650159%
  B-3H-L                         16,227.00                       8.682944%
  None                             7.235787                      8.650159%
  LR                                                            None
  045424BX5
  
                              6,332,525.12
  
  
  
  ^Grantor Trust Certificates
                         Original                       Opening           
  Principal
  Class                  Face Value (1)                 Balance           
  Payment
  CUSIP                  Per $1000                      Per $1000         
  Per $1000
  
  V-1                                 0.00
  045424BU1                     1000.000000
  V-2                                 0.00
  045424BV9                     1000.000000
  
  
  
                         Principal         Negative     Closing
  Class                  Adj. or Loss      Amortization Balance
  CUSIP                  Per $1000         Per $1000    Per $1000
  
  V-1
  045424BU1
  V-2
  045424BV9
  
  
                         Total P&I Payment                       1,394.07
  
  
                         Interest          Interest     Pass-Through
  Class                  Payment           Adjustment   Rate (2)
  CUSIP                  Per $1000         Per $1000    Next Rate (3)
  
  V-1                             1,394.07                      None
  045424BU1
  V-2                                                           None
  045424BV9
  
                                  1,394.07
  
  Amount of Available Funds allocable to principal:
  
  SMI Available Funds allocable to principal
  SMI Certificate Distribution Amount                           43,078.75
  Other Principal Distribution Amount                          656,348.70
  Senior Housing/Healthcare Prin Distrib. Amt                  133,628.25
  
  
  Advance Summary:                         Beginning    Current
                                           Unreimbursed Period
  Servicer Property Protection Adv
  Servicer SMI Certificate Adv                43,078.75         43,078.75
  Servicer P&I Advances                       90,562.28        226,267.74
  Trustee P&I Advances
  Fiscal Agent P&I Advance
  
    Total                                    133,641.03        269,346.49
  
  
  Advance Summary:                                      Ending
                                           Reimbursed   Unreimbursed
  Servicer Property Protection Adv
  Servicer SMI Certificate Adv                43,078.75         43,078.75
  Servicer P&I Advances                       90,562.28        226,267.74
  Trustee P&I Advances
  Fiscal Agent P&I Advance
  
    Total                                    133,641.03        269,346.49
  
  Class A-CS-2 ComponentsReduction Interest Distribution Amounts
    A-1B Component
    A-2 Component
    A-3 Component
    A-4 Component
  
  Class A-CS-2 ComponentsReduction Interest Shortfalls
    A-1B Component
    A-2 Component
    A-3 Component
    A-4 Component
  
  
  Repurchases as per sections 2.03(d), 2.03(e), 3.18, 9.01(c)
  
  Outstanding Principal Balance
  Repurchase Price
  
  Summary of REO Property:
  
  Appraised value of real estate acquired through foreclosure
  or grant of a deed in lieu of foreclosure
  
  
  Property Name          Date of REO       Principal Balance
  
  
  
  
    Totals
  
                                           Date of Final
  Property Name          Book Value        Recovery
  
  
  
  
    Totals
  
                         Amount            Aggregate Other
  Property Name          of Proceeds       Revenues Collected
  
  
  
  
    Totals
  
  
  Specially Serviced Mortgage Loans:
                                                        Principal
                         Borrower          Number       Balance
  
  
  
  Summary of Expenses:
  
  Current Period Servicing Fees                                 71,994.25
  Current Period Trustee Fees                                    3,646.53
  Current Period Special Servicing Fees
  Additional Servicing Fees, per Section 3.12(a)                13,419.59
  
    Total                                                       89,060.37
  
  
                                                                          
  Amount per $1,000
  Prepayment Premiums received during the Collection Period
  Default Interest received during the Collection Period
  Net Default Interest received during the Collection Period
  Excess  Interest received during the Collection Period
  
  
  Prepayment Premiums received during the Collection Period
  Default Interest received during the Collection Period                        
  1,394.07
  Net Default Interest received during the Collection Period                    
  1,394.07
  Excess  Interest received during the Collection Period
  
                                                        Current
                         Prior             Remaining    Realized
                         Interest          Interest     Loss
  Class                  Shortfall         Shortfall    Allocation
  A-1
  A-CS1
  A-CS2
  A-2
  A-3
  A-4
  B-1A
  B-1B
  B-1H
  B-2
  B-2H
  B-3
  B-3Q
  B-3H
  
  Total
  
                         Aggregate
                         Realized
                         Loss
  Class                  Allocation
  A-1
  A-CS1
  A-CS2
  A-2
  A-3
  A-4
  B-1A
  B-1B
  B-1H
  B-2
  B-2H
  B-3
  B-3Q
  B-3H
  
  Total
  
                                                        Current
  Realized Losses on Mortgage Loans
  Realized Losses on SMI Certificate
  
                                                        Cumulative
  Realized Losses on Mortgage Loans
  Realized Losses on SMI Certificate
  
  Strip Component Balances:
  
                         Beginning
                         Principal
                         Balance
  A-1A                      170,126,330.69
  A-1B                      450,000,000.00
  A-2                        52,767,127.00
  A-3                        52,767,127.00
  A-4                        35,178,085.00
  
  SMI Certificate             8,250,000.00
  
  Strip Component Balances:
  
                         Ending
                         Principal
                         Balance
  A-1A                      169,336,353.74
  A-1B                      450,000,000.00
  A-2                        52,767,127.00
  A-3                        52,767,127.00
  A-4                        35,178,085.00
  
  SMI Certificate             8,250,000.00
  
  TOTAL
  Delinquency /Prepayment / Rate History Reporting
  Distribution           Delinq 1 Month                 Delinq 2 Months
  Date                   #                 Balance      #                 
  Balance
  08/14/96
  
  07/16/96
  
  06/14/96
  
  05/15/96
  
  04/16/96
  
  03/14/96
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Distribution           Delinq 3+  Months              Foreclosure / 
  Bankruptcy
  Date                   #                 Balance      #                 
  Balance
  08/14/96
  
  07/16/96
  
  06/14/96
  
  05/15/96
  
  04/16/96
  
  03/14/96
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Distribution           REO                            Modifications
  Date                   #                 Balance      #                 
  Balance
  08/14/96
  
  07/16/96
  
  06/14/96
  
  05/15/96
  
  04/16/96
  
  03/14/96
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Distribution           Prepayments              Next Weighted Avg.
  Date                   #            Balance      Coupon            Remit
  08/14/96                                         8.78692%        8.6502%
  07/16/96                                         8.78692%        8.6502%
  06/14/96                                         8.63525%        8.5305%
  05/15/96                                         8.82185%        8.7151%
  04/16/96                                         8.67011%        8.5634%
  03/14/96                                         8.79002%        8.6833%
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Note:  Foreclosure and REO Totals are Included in the
         Appropriate Delinquency Aging Category
  
  Distribution of Principal Balances
  Current
  Scheduled                                             Scheduled
  Principal                                Number       Principal
  Balances                                 of Loans     Balance
  $0 to $300000
  $300001 to $1000000                                  4        3,684,548
  $1000001 to $1300000                                 9       10,458,530
  $1300001 to $1600000                                 3        4,427,670
  $1600001 to $1800000                                 8       13,647,134
  $1800001 to $2100000                                 7       13,530,374
  $2100001 to $2500000                                16       37,041,402
  $2500001 to $3000000                                11       30,550,139
  $3000001 to $3300000                                 5       15,596,252
  $3300001 to $4800000                                 8       33,067,607
  $4800001 to $5500000                                10       51,136,322
  $5500001 to $6300000                                 4       23,776,631
  $6300001 to $7800000                                 5       34,730,265
  $7800001 to $9300000                                 4       32,290,007
  $9300001 to $10800000                                3       30,454,267
  $10800001 to $12300000                               1       10,857,583
  $12300001 to $13800000                               6       76,172,108
  $13800001 to $16800000                               5       80,070,106
  $16800001 to $18300000                               3       52,934,339
  $18300001 and above                                 12      311,702,187
  Total                                              124      866,127,471
  
  Average Scheduled Balance is                                  6,995,020
  Maximum Scheduled Balance is                                 58,239,740
  Minimum Scheduled Balance is                                    836,105
  
  Distribution of Principal Balances
  Current
  Scheduled
  Principal                                             Based on
  Balances                                              Balance
  $0 to $300000
  $300001 to $1000000                                                0.43%
  $1000001 to $1300000                                               1.21%
  $1300001 to $1600000                                               0.51%
  $1600001 to $1800000                                               1.58%
  $1800001 to $2100000                                               1.56%
  $2100001 to $2500000                                               4.28%
  $2500001 to $3000000                                               3.53%
  $3000001 to $3300000                                               1.80%
  $3300001 to $4800000                                               3.82%
  $4800001 to $5500000                                               5.90%
  $5500001 to $6300000                                               2.75%
  $6300001 to $7800000                                               4.01%
  $7800001 to $9300000                                               3.73%
  $9300001 to $10800000                                              3.52%
  $10800001 to $12300000                                             1.25%
  $12300001 to $13800000                                             8.79%
  $13800001 to $16800000                                             9.24%
  $16800001 to $18300000                                             6.11%
  $18300001 and above                                               35.99%
                         Total                                     100.00%
  
  Average Scheduled Balance is                                  6,995,020
  Maximum Scheduled Balance is                                 58,239,740
  Minimum Scheduled Balance is                                    836,105
  
  
  
  
  Distribution of Property Types
                                                        Scheduled
                                           Number       Principal
  Property Types                           of Loans     Balance
  Multifamily                                         33      228,378,650
  Hospitality                                         30      203,127,532
  Medical Office Building                             11      172,886,847
  Mobile Home Park                                    32      120,959,445
  Retail-Anchored                                      7       67,324,437
  Reseach & development facility                       2       37,556,591
  Office                                               5       22,620,717
  Retail-Single Tenant                                 4       13,273,251
  
                         Total                       124      866,127,471
  
  Distribution of Property Types
                                           Based on
  Property Types                           Balance
  Multifamily                                     26.37%
  Hospitality                                     23.45%
  Medical Office Building                         19.96%
  Mobile Home Park                                13.97%
  Retail-Anchored                                  7.77%
  Reseach & development facility                   4.34%
  Office                                           2.61%
  Retail-Single Tenant                             1.53%
  
                         Total                   100.00%
  
  Distribution of Mortgage Interest Rates
  Current
  Mortgage                                              Scheduled
  Interest                                 Number       Principal
  Rate (1)                                 of Loans     Balance
  7.250% or less
  7.251% to 7.500%                                     3       24,080,148
  7.501% to 7.750%                                     8      113,813,257
  7.751% to 8.000%                                    14      100,444,094
  8.001% to 8.250%                                    11       58,112,812
  8.251% to 8.500%                                    18       56,395,336
  8.501% to 8.750%                                    15       99,260,238
  8.751% to 9.000%                                    19      129,476,400
  9.001% to 9.250%                                    12       68,903,605
  9.251% to 9.500%                                    14      112,648,625
  9.501% to 9.750%                                     4       32,719,360
  9.751% to 10.000%                                    3       49,707,495
  10.001% to 10.250%                                   3       20,566,103
  10.251% to 10.500%
  10.751% & above
                         Total                       124      866,127,471
  
  Weighted Average Mortgage Interest Rate is                       8.6351%
  Minimum Mortgage Interest Rate is                                7.2700%
  Maximum Mortgage Interest Rate is                               10.2000%
  
  Distribution of Mortgage Interest Rates
  Current
  Mortgage
  Interest                                              Based on
  Rate (1)                                              Balance
  7.250% or less
  7.251% to 7.500%                                                   2.78%
  7.501% to 7.750%                                                  13.14%
  7.751% to 8.000%                                                  11.60%
  8.001% to 8.250%                                                   6.71%
  8.251% to 8.500%                                                   6.51%
  8.501% to 8.750%                                                  11.46%
  8.751% to 9.000%                                                  14.95%
  9.001% to 9.250%                                                   7.96%
  9.251% to 9.500%                                                  13.01%
  9.501% to 9.750%                                                   3.78%
  9.751% to 10.000%                                                  5.74%
  10.001% to 10.250%                                                 2.37%
  10.251% to 10.500%
  10.751% & above
                         Total                                     100.00%
  
  Weighted Average Mortgage Interest Rate is                        8.635%
  Minimum Mortgage Interest Rate is                                 7.270%
  Maximum Mortgage Interest Rate is                                10.200%
  
  
  Geographic Distribution
  Not
  Applicable
  on Loan Level
  
  
  Loan Seasoning                                        Scheduled
                                           Number       Princpal
  Number of Years                          of Loans     Balance
  1 year or less                                     124      866,127,471
   1+ to 2 years
  2+ to 3 years
  3+ to 4 years
  4+ to 5 years
  5+ to 6 years
  6+ to 7 years
  7+ to 8 years
  8+ to 9 years
  9+ to 10 years
  10  years or more
                         Total                       124      866,127,471
  Weighted Average Seasoning is                                        6.7
  
  Loan Seasoning
                                           Based on
  Number of Years                          Balance
  1 year or less                                 100.00%
   1+ to 2 years
  2+ to 3 years
  3+ to 4 years
  4+ to 5 years
  5+ to 6 years
  6+ to 7 years
  7+ to 8 years
  8+ to 9 years
  9+ to 10 years
  10  years or more
                         Total                   100.00%
  
  Distribution of Amortization Type
                                                        Scheduled
                                           Number       Principal
  Amortization Type                        of Loans     Balance
  Fully Amortizing                                    81      723,538,776
  Amortizing Balloon                                  43      142,588,696
  
                         Total                       124      866,127,471
  
  Distribution of Amortization Type
                                           Based on
  Amortization Type                        Balance
  Fully Amortizing                                83.54%
  Amortizing Balloon                              16.46%
  
                         Total                   100.00%
  
  
  Distribution of Remaining Term
  Fully Amortizing                                      Scheduled
  Fully Amortizing                         Number       Principal
  Mortgage Loans                           of Loans     Balance
  60 months or less
  61 to 120 months
  121 to 180 months                                    1        2,145,849
  181 to 240 months                                   24      174,430,557
  241 to 360 months                                   56      546,962,370
  Total                                               81      723,538,776
  
  Weighted Average Months to Maturity is                               298
  
  Distribution of Remaining Term
  Fully Amortizing                         Based on
  Fully Amortizing                         Balance
  Mortgage Loans
  60 months or less
  61 to 120 months
  121 to 180 months                                0.25%
  181 to 240 months                               20.14%
  241 to 360 months                               63.15%
  Total                                           83.54%
  
  Distribution of Remaining Term
  Balloon Loans                                         Scheduled
  Balloon                                  Number       Principal
  Mortgage Loans                           of Loans     Balance
  12 months or less
  13 to 24 months
  25 to 36 months
  37 to 48 months                                      1        3,032,416
  49 to 60 months                                     38      129,892,816
  61 to 120 months                                     2        2,076,680
  121 to 180 months                                    2        7,586,784
  181 to 240 months
  Total                                               43      142,588,696
  
  Weighted Average Months to Maturity is             115
  
  
  Distribution of Remaining Term
  Balloon Loans
  Balloon                                  Based on
  Mortgage Loans                           Balance
  12 months or less
  13 to 24 months
  25 to 36 months
  37 to 48 months                                  0.35%
  49 to 60 months                                 15.00%
  61 to 120 months                                 0.24%
  121 to 180 months                                0.88%
  181 to 240 months
  Total                                           16.46%
  
  Distribution of DSCR
  Not
  Available
  
  NOI Aging
  Not
  Available
  
  Loan Level  Detail
                                                        Special
  Offering                                              Servicer
  Circular               Property                       Transfer
  Control #              Type                           Date         State
  1                    Multifamily                                      TX
  2                    Multifamily                                      MI
  3                    Multifamily                                      CA
  4                    Multifamily                                      GA
  5                    Multifamily                                      AL
  6                    Multifamily                                      AZ
  7                    Multifamily                                      AZ
  8                    Multifamily                                      NY
  9                    Multifamily                                      FL
  10                   Multifamily                                      UT
  11                   Multifamily                                      TX
  12                   Multifamily                                      CA
  13                   Multifamily                                      IA
  14                   Multifamily                                      TX
  15                   Multifamily                                      MA
  16                   Multifamily                                      NJ
  17                   Multifamily                                      TX
  18                   Multifamily                                      MI
  19                   Multifamily                                      MO
  20                   Multifamily                                      TX
  21                   Multifamily                                      DE
  22                   Multifamily                                      TX
  23                   Multifamily                                      CO
  24                   Multifamily                                      OK
  25                   Multifamily                                      MI
  26                   Multifamily                                      OK
  27                   Multifamily                                      TX
  28                   Multifamily                                      CA
  29                   Multifamily                                      AZ
  30                   Multifamily                                      CA
  31                   Multifamily                                      DC
  32                   Multifamily                                      CO
  33                   Multifamily                                      DC
  34                   Mobile Home Park                                 MI
  35                   Mobile Home Park                                 OR
  36                   Mobile Home Park                                 FL
  37                   Mobile Home Park                                 CO
  38                   Mobile Home Park                                 AZ
  39                   Mobile Home Park                                 MI
  40                   Mobile Home Park                                 MI
  41                   Mobile Home Park                                 WA
  42                   Mobile Home Park                                 CA
  43                   Mobile Home Park                                 FL
  44                   Mobile Home Park                                 MD
  45                   Mobile Home Park                                 MN
  46                   Mobile Home Park                                 CO
  47                   Mobile Home Park                                 IN
  48                   Mobile Home Park                                 CA
  49                   Mobile Home Park                                 MN
  50                   Mobile Home Park                                 OH
  51                   Mobile Home Park                                 IL
  52                   Mobile Home Park                                 CO
  53                   Mobile Home Park                                 IL
  54                   Mobile Home Park                                 MN
  55                   Mobile Home Park                                 OR
  56                   Mobile Home Park                                 ND
  57                   Mobile Home Park                                 TX
  58                   Mobile Home Park                                 OR
  59                   Mobile Home Park                                 MO
  60                   Mobile Home Park                                 CO
  61                   Mobile Home Park                                 CO
  62                   Mobile Home Park                                 MI
  63                   Mobile Home Park                                 FL
  64                   Mobile Home Park                                 OR
  65                   Mobile Home Park                                 TX
  66                   Office                                           UT
  67                   Office                                           CA
  68                   Office                                           CA
  69                   Office                                           CA
  70                   Office                                           LA
  71                   Reseach & development facility                   MI
  72                   Reseach & development facility                   CA
  73                   Retail-Anchored                                  FL
  74                   Retail-Anchored                                  TX
  75                   Retail-Anchored                                  MI
  76                   Retail-Anchored                                  PA
  77                   Retail-Anchored                                  AZ
  78                   Retail-Anchored                                  TX
  79                   Retail-Anchored                                  CO
  80                   Retail-Single Tenant                             CA
  81                   Retail-Single Tenant                             FL
  82                   Retail-Single Tenant                             TX
  83                   Retail-Single Tenant                             NY
  84                   Medical Office Building                          NJ
  85                   Medical Office Building                          CA
  86                   Medical Office Building                          IL
  87                   Medical Office Building                          MO
  88                   Medical Office Building                          IL
  89                   Medical Office Building                          IL
  90                   Medical Office Building                          IL
  91                   Medical Office Building                          NJ
  92                   Medical Office Building                          NC
  93                   Medical Office Building                          TX
  94                   Medical Office Building                          IL
  95                   Hospitality                                      VA
  96                   Hospitality                                      MO
  97                   Hospitality                                      UT
  98                   Hospitality                                      TX
  99                   Hospitality                                      TX
  100                  Hospitality                                      TN
  101                  Hospitality                                      MD
  102                  Hospitality                                      MD
  103                  Hospitality                                      AL
  104                  Hospitality                                      LA
  105                  Hospitality                                      ME
  106                  Hospitality                                      NC
  107                  Hospitality                                      TX
  108                  Hospitality                                      NE
  109                  Hospitality                                      CT
  110                  Hospitality                                      CO
  111                  Hospitality                                      NC
  112                  Hospitality                                      GA
  113                  Hospitality                                      WA
  114                  Hospitality                                      LA
  115                  Hospitality                                      NC
  116                  Hospitality                                      AZ
  117                  Hospitality                                      MA
  118                  Hospitality                                      VA
  119                  Hospitality                                      AZ
  120                  Hospitality                                      GA
  121                  Hospitality                                      VA
  122                  Hospitality                                      MD
  123                  Hospitality                                      TN
  124                  Hospitality                                      VA
  125                  SMI Certificate
  
  Offering                                 Ending
  Circular               Maturity          Scheduled    Note
  Control #              Date              Balance      Rate
  
  1                      01/11/2026          58,239,740            7.6900%
  2                      02/11/2026          19,566,856            7.8350%
  3                      02/11/2026          16,336,179            7.7300%
  4                      02/11/2026          15,930,728            7.2700%
  5                      02/11/2026          12,947,316            8.0500%
  6                      02/11/2026          12,750,189            7.7300%
  7                      02/11/2026          10,857,583            7.7300%
  8                      02/11/2026           8,417,309            8.2800%
  9                      01/11/2026           6,569,313            8.1500%
  10                     11/11/2005           5,746,765            8.3585%
  11                     09/11/2015           5,412,111            8.9800%
  12                     01/11/2006           5,062,432            8.1200%
  13                     12/11/2005           4,099,607            8.2150%
  14                     02/11/2026           3,884,823            7.7300%
  15                     10/11/2020           3,809,000            8.9100%
  16                     11/11/2005           3,173,180            8.9200%
  17                     02/11/2001           3,032,416            8.6600%
  18                     02/11/2026           2,987,470            7.9000%
  19                     12/11/2005           2,915,911            8.3100%
  20                     02/11/2026           2,687,691            7.4600%
  21                     03/11/2021           2,685,002            7.7400%
  22                     08/11/2005           2,383,703            9.0300%
  23                     09/11/2005           2,374,171            8.6610%
  24                     01/11/2006           2,282,590            7.9500%
  25                     09/11/2015           2,174,672            8.2400%
  26                     01/11/2006           2,183,320            7.9400%
  27                     11/11/2002           1,892,809            8.4800%
  28                     10/11/2005           1,662,081            8.5200%
  29                     12/11/2025           1,621,652            8.3500%
  30                     10/11/2005           1,565,188            8.5200%
  31                     01/11/2011           1,181,304            8.1700%
  32                     11/11/2005           1,050,164            8.2900%
  33                     02/11/2011             895,376            8.1700%
  34                     02/11/2026          17,924,822            7.9000%
  35                     02/11/2026          13,293,513            7.8350%
  36                     12/11/2020           9,912,647            7.9100%
  37                     02/11/2026           6,771,228            7.8350%
  38                     02/11/2026           5,421,961            7.8350%
  39                     02/11/2026           5,078,700            7.9000%
  40                     08/11/2005           4,938,669            8.4100%
  41                     02/11/2026           4,978,844            7.8350%
  42                     02/11/2006           4,679,974            7.8000%
  43                     11/11/2005           3,668,223            8.7700%
  44                     03/11/2006           3,214,774            8.3450%
  45                     11/11/2005           3,146,607            8.5200%
  46                     02/11/2006           2,980,600            7.9500%
  47                     01/11/2003           2,879,908            8.5000%
  48                     08/11/2020           2,370,325            8.3600%
  49                     01/11/2006           2,381,570            7.8600%
  50                     10/11/2005           2,327,746            8.8400%
  51                     01/11/2021           2,204,718            8.5400%
  52                     11/11/2020           2,194,727            9.1800%
  53                     01/11/2021           2,065,682            8.5400%
  54                     01/11/2006           1,986,233            8.5400%
  55                     11/11/2005           1,933,999            9.0500%
  56                     01/11/2006           1,836,804            8.3200%
  57                     12/11/2005           1,785,487            8.4100%
  58                     03/11/2021           1,790,995            8.3900%
  59                     03/11/2006           1,781,694            8.8500%
  60                     11/11/2020           1,487,550            8.9800%
  61                     11/11/2005           1,374,931            8.4400%
  62                     08/11/2005           1,224,545            8.3100%
  63                     02/11/2006           1,242,071            8.0700%
  64                     09/11/2020           1,088,026            8.5900%
  65                     12/11/2005             991,872            8.3600%
  66                     10/11/2020           7,984,117            9.2900%
  67                     02/11/2021           5,461,730            7.4900%
  68                     02/11/2021           4,970,123            8.4400%
  69                     02/11/2021           3,029,276            7.6400%
  70                     02/11/2021           1,175,472            8.0500%
  71                     11/11/2005          20,559,181            8.5800%
  72                     08/11/2020          16,997,411            9.3600%
  73                     02/11/2021          20,280,930            8.1250%
  74                     01/11/2026          19,421,355            8.8500%
  75                     11/11/2005          10,520,861            8.7700%
  76                     01/11/2021           6,030,464            7.7450%
  77                     10/11/2002           6,011,061            8.7900%
  78                     02/11/2016           2,575,447            8.7500%
  79                     02/11/2006           2,484,319            8.1400%
  80                     01/11/2006           7,372,293            8.3500%
  81                     02/11/2021           3,723,483            8.9700%
  82                     11/11/2005           1,216,280            9.2600%
  83                     10/11/2005             961,195            9.1000%
  84                     11/11/2020          37,272,932            9.8600%
  85                     01/11/2018          29,779,676            9.4500%
  86                     12/11/2020          21,609,470            8.8800%
  87                     02/11/2016          18,719,484            9.2400%
  88                     02/11/2021          15,418,550            8.6900%
  89                     12/11/2020          12,419,236            8.8800%
  90                     12/11/2020          12,419,236            8.8800%
  91                     10/11/2020          10,020,759            9.9100%
  92                     11/11/2020           8,049,559            9.7300%
  93                     12/11/2020           4,972,291            9.6000%
  94                     12/11/2020           2,205,656            8.8800%
  95                     02/11/2016          23,168,992            8.6800%
  96                     02/11/2016          22,457,440            9.2700%
  97                     02/11/2016          20,626,132            9.2500%
  98                     01/11/2021          18,012,106            9.7100%
  99                     01/11/2016          16,574,817            8.5500%
  100                    09/11/2015          15,809,832           10.1900%
  101                    02/11/2021          12,342,619            9.3500%
  102                    03/11/2021           7,839,024            8.9450%
  103                    11/11/2015           7,599,266            9.4800%
  104                    12/11/2015           6,418,165            8.8100%
  105                    02/11/2021           5,988,342            9.2200%
  106                    02/11/2016           4,839,463            9.2100%
  107                    01/11/2016           4,699,713            9.1000%
  108                    11/11/2015           4,502,785            9.2800%
  109                    02/11/2016           2,775,035            9.2100%
  110                    11/11/2015           2,761,021            8.9800%
  111                    01/11/2016           2,691,632            9.2200%
  112                    09/11/2015           2,610,423           10.0900%
  113                    12/11/2015           2,468,330            8.7600%
  114                    12/11/2015           2,445,899            9.3600%
  115                    10/11/2015           2,413,804            9.8300%
  116                    10/11/2010           2,145,849           10.2000%
  117                    12/11/2015           1,976,719            9.4400%
  118                    02/11/2016           1,838,129            8.6400%
  119                    02/11/2016           1,685,405            9.5100%
  120                    01/11/2016           1,682,447            9.3000%
  121                    02/11/2021           1,637,373            9.3400%
  122                    02/11/2021           1,190,489            9.3400%
  123                    02/11/2016           1,090,180            9.2000%
  124                    02/11/2021             836,105            9.3400%
  125                    02/14/2026           8,250,000            6.3410%
     
  
  Offering               Scheduled
  Circular               Principal         Prepayments  Prepayment
  Control #              Payment           /LiquidationsDate
  
  1                                 30,814
  2                                 14,084
  3                                  8,469
  4                                  9,575
  5                                  8,928
  6                                  6,610
  7                                  5,629
  8                                  5,543
  9                                  4,473
  10                                 6,081
  11                                 5,272
  12                                 5,476
  13                                 4,403
  14                                 2,014
  15                                 3,721
  16                                 3,069
  17                                 2,984
  18                                 2,123
  19                                 3,084
  20                                 2,083
  21                                 3,038
  22                                 1,415
  23                                 2,433
  24                                 2,537
  25                                 2,382
  26                                 2,430
  27                                 1,964
  28                                 1,075
  29                                 1,069
  30                                 1,013
  31                                 1,268
  32                                 1,123
  33                                   953
  34                                12,736
  35                                 9,568
  36                                11,172
  37                                 4,874
  38                                 3,903
  39                                 3,609
  40                                 5,310
  41                                 3,584
  42                                 3,392
  43                                 3,634
  44                                 2,074
  45                                 3,245
  46                                 3,287
  47                                 2,931
  48                                 2,568
  49                                 2,685
  50                                 2,300
  51                                 2,230
  52                                 2,035
  53                                 2,089
  54                                 2,009
  55                                 1,832
  56                                 1,924
  57                                 1,859
  58                                 1,826
  59                                 1,686
  60                                 1,425
  61                                 1,436
  62                                 2,203
  63                                 1,344
  64                                 1,128
  65                                 1,041
  66                                 7,337
  67                                 6,478
  68                                 5,067
  69                                 3,509
  70                                 1,276
  71                                35,185
  72                                11,085
  73                                17,128
  74                                11,484
  75                                10,424
  76                                 6,923
  77                                 5,986
  78                                 4,167
  79                                 2,658
  80                                 7,687
  81                                 3,484
  82                                 1,113
  83                                   911
  84                                20,428
  85                                27,775
  86                                15,383
  87                                23,637
  88                                11,338
  89                                 8,841
  90                                 8,841
  91                                 8,324
  92                                 4,586
  93                                 2,905
  94                                 1,570
  95                                32,157
  96                                28,211
  97                                26,000
  98                                10,099
  99                                24,172
  100                               17,542
  101                                7,612
  102                                7,303
  103                               11,548
  104                               10,493
  105                                5,378
  106                                7,396
  107                                7,348
  108                                7,013
  109                                4,241
  110                                4,461
  111                                4,146
  112                                3,750
  113                                4,060
  114                                3,737
  115                                3,547
  116                                5,624
  117                                2,991
  118                                2,568
  119                                2,481
  120                                2,566
  121                                1,013
  122                                  736
  123                                1,668
  124                                  517
  125
                                   789,977
  
  Offering               Paid              Prepayment   Loan
  Circular               Through           Premium      Status
  Control #              Date              Amount       Code (*)
  
  1                      08/11/96
  2                      08/11/96
  3                      08/11/96
  4                      08/11/96
  5                      08/11/96
  6                      08/11/96
  7                      08/11/96
  8                      08/11/96
  9                      08/11/96
  10                     07/11/96
  11                     08/11/96
  12                     08/11/96
  13                     08/11/96
  14                     08/11/96
  15                     08/11/96
  16                     08/11/96
  17                     08/11/96
  18                     08/11/96
  19                     08/11/96
  20                     08/11/96
  21                     08/11/96
  22                     08/11/96
  23                     08/11/96
  24                     08/11/96
  25                     08/11/96
  26                     08/11/96
  27                     08/11/96
  28                     08/11/96
  29                     08/11/96
  30                     08/11/96
  31                     08/11/96
  32                     08/11/96
  33                     08/11/96
  34                     08/11/96
  35                     08/11/96
  36                     08/11/96
  37                     08/11/96
  38                     08/11/96
  39                     08/11/96
  40                     08/11/96
  41                     08/11/96
  42                     08/11/96
  43                     08/11/96
  44                     08/11/96
  45                     08/11/96
  46                     08/11/96
  47                     08/11/96
  48                     08/11/96
  49                     08/11/96
  50                     08/11/96
  51                     08/11/96
  52                     08/11/96
  53                     08/11/96
  54                     08/11/96
  55                     08/11/96
  56                     08/11/96
  57                     08/11/96
  58                     08/11/96
  59                     08/11/96
  60                     08/11/96
  61                     08/11/96
  62                     08/11/96
  63                     08/11/96
  64                     08/11/96
  65                     08/11/96
  66                     08/11/96
  67                     08/11/96
  68                     08/11/96
  69                     08/11/96
  70                     08/11/96
  71                     08/11/96
  72                     08/11/96
  73                     08/11/96
  74                     08/11/96
  75                     07/11/96
  76                     08/11/96
  77                     08/11/96
  78                     08/11/96
  79                     08/11/96
  80                     08/11/96
  81                     08/11/96
  82                     08/11/96
  83                     08/11/96
  84                     08/11/96
  85                     08/11/96
  86                     08/11/96
  87                     08/11/96
  88                     08/11/96
  89                     08/11/96
  90                     08/11/96
  91                     08/11/96
  92                     07/11/96
  93                     08/11/96
  94                     08/11/96
  95                     08/11/96
  96                     08/11/96
  97                     08/11/96
  98                     08/11/96
  99                     08/11/96
  100                    08/11/96
  101                    08/11/96
  102                    08/11/96
  103                    08/11/96
  104                    08/11/96
  105                    08/11/96
  106                    08/11/96
  107                    08/11/96
  108                    08/11/96
  109                    08/11/96
  110                    08/11/96
  111                    08/11/96
  112                    08/11/96
  113                    08/11/96
  114                    07/11/96
  115                    08/11/96
  116                    08/11/96
  117                    08/11/96
  118                    08/11/96
  119                    08/11/96
  120                    08/11/96
  121                    08/11/96
  122                    08/11/96
  123                    08/11/96
  124                    08/11/96
  125                    07/15/96
  
  
  (*)   Legend:
  1)  Specially Serviced
  2) Foreclosure
  3)  Bankruptcy
  4) REO
  5) Prepay in Full
  6) DPO
  7) Foreclosure Sale
  8) Bankruptcy Sale
  9) REO Disposition
  10) Modification/Workout
  
  Specially Serviced Loan Detail
  No specially serviced mortgage loans as of the current Due Date.
                         Offering          Sched        Sched
  Distribution           Circular          Principal    Interest
  Date                   Control #         Balance      Rate
  
  
  
  
           No specially serviced mortgage loans as of the current
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
                                                                          
  Date of last
  Distribution    Maturity        Property                       Operating
  Date               Date              Type         State             Stmt
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
                                           Debt Service Specially
  Distribution           Net Operating     Coverage     Serviced
  Date                   Income            Ratio        Status Code (*)
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  * Legend :
  1)  Request for waiver of Prepayment Penalty
  2)   Payment default
  3)  Request for Loan Modification or Workout
  4)  Loans with Borrower Bankruptcy
  5)  Loans in Process of Foreclosure
  6)  Loans now REO Property
  7)  Loans Paid Off
  8)  Loans Returned to Master Servicer
  
  Modified Loan Detail
  No modified loans as of the current Due Date.
  
                         Offering
  Distribution           Circular          Modification Modification
  Date                   Control #         Date         Description
  
  
  
                     No modified loans as of the current Due Date.
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Note:  Aggregate liquidation expenses also include outstanding
  P&I advances and unpaid servicing fees, unpaid special servicing
  fees, unpaid trustee fees, etc..
  
  Realized Loss Detail
  No Realized Loss loans as of the current Due Date.
                                                  Appraisal
                    Offering                       Value/            Sched
  Distribution      Circular      Appraisal    Brokers           Principal
  Date              Control #      Date         Estimate          Balance
  
  
                   No Realized Loss loans as of the current Due Date.
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Current Total
  Cumulative
  
  Note:  Aggregate liquidation expenses also include outstanding
  P&I advances and unpaid servicing fees, unpaid special servicing
  fees, unpaid trustee fees, etc..
  
                                           Gross Proceeds
                                           as a % of    Aggregate
  Distribution           Gross             Scheduled    Liquidation
  Date                   Proceeds          Principal    Expenses *
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  
  Current Total
  Cumulative
  
                                           Net Proceeds
                         Net               as a % of    Current
  Distribution           Liquidation       Scheduled    Realized
  Date                   Proceeds          Balance      Loss
metadata_documents: [{"type": "8-K", "sequence": "1", "secsgml_size_bytes": 64513}]
metadata_filer: {"company-data": {"conformed-name": "ASSET SECUR COR COMM MORT PASS TH CERT SER 1996 D2", "cik": "0001012457", "assigned-sic": "6189", "state-of-incorporation": "NY", "fiscal-year-end": "1231"}, "filing-values": {"form-type": "8-K", "act": "34", "file-number": "033-99502-01", "film-number": "96617401"}, "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:                          08/14/96
  Payment Date:                            08/14/96
  Prior Payment:                           NA
  Record Date:                             08/09/96
  
  WAC:                                         8.789659%
  WAMM:                                              267
  
  ^Upper Tier
                Original                       Opening           Principal
  Class         Face Value (1)                 Balance           Payment
  CUSIP         Per $1000                      Per $1000         Per $1000
  
  A-1                624,411,011.00          620,126,330.69     789,976.95
  045424BF4             1000.000000              993.138045       1.265155
  A-CS1              174,411,011.00 N        170,126,330.69
  045424BG2             1000.000000              975.433430
  A-CS2              590,712,339.00 N        590,712,339.00
  045424BH0             1000.000000             1000.000000
  A-2                 52,767,127.00           52,767,127.00
  045424BJ6             1000.000000             1000.000000
  A-3                 52,767,127.00           52,767,127.00
  045424BK3             1000.000000             1000.000000
  A-4                 35,178,085.00           35,178,085.00
  045424BL1,UO4509AU62  1000.000000             1000.000000
  B-1A                 8,250,000.00            8,250,000.00
  045424BM9,UO4509AV4   1000.000000             1000.000000
  B-1B                46,495,894.00           46,495,894.00
  045424BY3,UO4509AW2   1000.000000             1000.000000
  B-1H                11,213,015.00           11,213,015.00
  045424BN7,UO4509AX0   1000.000000             1000.000000
  B-2                 29,197,811.00           29,197,811.00
  045424BP2,UO4509AY8   1000.000000             1000.000000
  B-2H                 5,980,274.00            5,980,274.00
  045424BQ0,UO4509AZ5   1000.000000             1000.000000
  B-3                 10,948,180.00           10,948,180.00
  045424BR8,UO4509BA9   1000.000000             1000.000000
  B-3Q                     1,000.65                1,000.65
  045424BT4             1000.000000             1000.000000
  B-3H                 2,242,603.00            2,242,603.00
  045424BS6,UO4509BB7   1000.000000             1000.000000
  R                            0.00
  045424BW7             1000.000000
                     879,452,127.65          875,167,447.34     789,976.95
  
                         Principal         Negative     Closing
  Class                  Adj. or Loss      Amortization Balance
  CUSIP                  Per $1000         Per $1000    Per $1000
  
  A-1                                                      619,336,353.74
  045424BF4                                                     991.872890
  A-CS1                                                    169,336,353.74
  045424BG2                                                     970.904032
  A-CS2                                                    590,712,339.00
  045424BH0                                                    1000.000000
  A-2                                                       52,767,127.00
  045424BJ6                                                    1000.000000
  A-3                                                       52,767,127.00
  045424BK3                                                    1000.000000
  A-4                                                       35,178,085.00
  045424BL1,UO4509AU62                                         1000.000000
  B-1A                                                       8,250,000.00
  045424BM9,UO4509AV4                                          1000.000000
  B-1B                                                      46,495,894.00
  045424BY3,UO4509AW2                                          1000.000000
  B-1H                                                      11,213,015.00
  045424BN7,UO4509AX0                                          1000.000000
  B-2                                                       29,197,811.00
  045424BP2,UO4509AY8                                          1000.000000
  B-2H                                                       5,980,274.00
  045424BQ0,UO4509AZ5                                          1000.000000
  B-3                                                       10,948,180.00
  045424BR8,UO4509BA9                                          1000.000000
  B-3Q                                                           1,000.65
  045424BT4                                                    1000.000000
  B-3H                                                       2,242,603.00
  045424BS6,UO4509BB7                                          1000.000000
  R
  045424BW7
  
                                                           874,377,470.39
  Total P&I Payment           7,122,502.07
  
                         Interest          Interest     Pass-Through
  Class                  Payment           Adjustment   Rate (2)
  CUSIP                  Per $1000         Per $1000    Next Rate (3)
  
  A-1                         3,576,061.85                       6.920000%
  045424BF4                        5.727096                      6.920000%
  A-CS1                         249,936.03                       1.762944%
  045424BG2                        1.433029                      1.730159%
  A-CS2                         791,409.57                       1.607706%
  045424BH0                        1.339755                      1.582730%
  A-2                           323,767.84                       7.362944%
  045424BJ6                        6.135787                      7.330159%
  A-3                           332,122.64                       7.552944%
  045424BK3                        6.294120                      7.520159%
  A-4                           231,968.52                       7.912944%
  045424BL1,UO4509AU62             6.594120                      7.880159%
  B-1A                           59,695.24                       8.682944%
  045424BM9,UO4509AV4              7.235787                      8.650159%
  B-1B                          336,434.38                       8.682944%
  045424BY3,UO4509AW2              7.235787                      8.650159%
  B-1H                           81,134.99                       8.682944%
  045424BN7,UO4509AX0              7.235787                      8.650159%
  B-2                           211,269.14                       8.682944%
  045424BP2,UO4509AY8              7.235787                      8.650159%
  B-2H                           43,271.99                       8.682944%
  045424BQ0,UO4509AZ5              7.235787                      8.650159%
  B-3                            79,218.70                       8.682944%
  045424BR8,UO4509BA9              7.235787                      8.650159%
  B-3Q                                7.24                       8.682944%
  045424BT4                        7.235787                      8.650159%
  B-3H                           16,227.00                       8.682944%
  045424BS6,UO4509BB7              7.235788                      8.650159%
  R                                                               None
  045424BW7
                              6,332,525.12
  
  Notes:  (1) N denotes notional balance not included in total
  (2) Interest Paid minus Interest Adjustment minus Deferred
  Interest equals Accrual    (3) Estimated
  
  ^Lower Tier
                         Original              Opening           Principal
  Class                  Face Value (1)        Balance           Payment
  CUSIP                  Per $1000             Per $1000         Per $1000
  
  A-1A-L               174,411,011.00        170,126,330.69     789,976.95
  None                    1000.000000            975.433430       4.529398
  A-1B-L               450,000,000.00        450,000,000.00
  None                    1000.000000           1000.000000
  A-2-L                 52,767,127.00         52,767,127.00
  None                    1000.000000           1000.000000
  A-3-L                 52,767,127.00         52,767,127.00
  None                    1000.000000           1000.000000
  A-4-L                 35,178,085.00         35,178,085.00
  None                    1000.000000           1000.000000
  B-1A-L                 8,250,000.00          8,250,000.00
  None                    1000.000000           1000.000000
  B-1B-L                46,495,894.00         46,495,894.00
  None                    1000.000000           1000.000000
  B-1H-L                11,213,015.00         11,213,015.00
  None                    1000.000000             12.750000
  B-2-L                 29,197,811.00         29,197,811.00
  None                    1000.000000           1000.000000
  B-2H-L                 5,980,274.00          5,980,274.00
  None                    1000.000000           1000.000000
  B-3-L                 10,948,180.00         10,948,180.00
  None                    1000.000000           1000.000000
  B-3Q                       1,000.65              1,000.65
  None                    1000.000000           1000.000000
  B-3H-L                 2,242,603.00          2,242,603.00
  None                    1000.000000           1000.000000
  LR                             0.00
  045424BX5               1000.000000
  
                       879,452,127.65        875,167,447.34     789,976.95
  
  Notes:  (1) N denotes notional balance not included in total
  (2) Interest Paid minus Interest Adjustment minus Deferred
  Interest equals Accrual    (3) Estimated
  
                         Principal         Negative     Closing
  Class                  Adj. or Loss      Amortization Balance
  CUSIP                  Per $1000         Per $1000    Per $1000
  
  A-1A-L                                                   169,336,353.74
  None                                                          970.904032
  A-1B-L                                                   450,000,000.00
  None                                                         1000.000000
  A-2-L                                                     52,767,127.00
  None                                                         1000.000000
  A-3-L                                                     52,767,127.00
  None                                                         1000.000000
  A-4-L                                                     35,178,085.00
  None                                                         1000.000000
  B-1A-L                                                     8,250,000.00
  None                                                         1000.000000
  B-1B-L                                                    46,495,894.00
  None                                                         1000.000000
  B-1H-L                                                    11,213,015.00
  None                                                           12.750000
  B-2-L                                                     29,197,811.00
  None                                                         1000.000000
  B-2H-L                                                     5,980,274.00
  None                                                         1000.000000
  B-3-L                                                     10,948,180.00
  None                                                         1000.000000
  B-3Q                                                           1,000.65
  None                                                         1000.000000
  B-3H-L                                                     2,242,603.00
  None                                                         1000.000000
  LR
  045424BX5
  
                                                           874,377,470.39
  
                         Interest          Interest     Pass-Through
  Class                  Payment           Adjustment   Rate (2)
  CUSIP                  Per $1000         Per $1000    Next Rate (3)
  
  A-1A-L                      1,230,997.88                       8.682944%
  None                             7.058028                      8.650159%
  A-1B-L                      3,256,104.08                       8.682944%
  None                             7.235787                      8.650159%
  A-2-L                         381,811.68                       8.682944%
  None                             7.235787                      8.650159%
  A-3-L                         381,811.68                       8.682944%
  None                             7.235787                      8.650159%
  A-4-L                         254,541.12                       8.682944%
  None                             7.235787                      8.650159%
  B-1A-L                         59,695.24                       8.682944%
  None                             7.235787                      8.650159%
  B-1B-L                        336,434.38                       8.682944%
  None                             7.235787                      8.650159%
  B-1H-L                         81,134.99                       8.682944%
  None                             0.092256                      8.650159%
  B-2-L                         211,269.14                       8.682944%
  None                             7.235787                      8.650159%
  B-2H-L                         43,271.99                       8.682944%
  None                             7.235787                      8.650159%
  B-3-L                          79,218.70                       8.682944%
  None                             7.235787                      8.650159%
  B-3Q                                7.24                       8.682944%
  None                             7.235297                      8.650159%
  B-3H-L                         16,227.00                       8.682944%
  None                             7.235787                      8.650159%
  LR                                                            None
  045424BX5
  
                              6,332,525.12
  
  ^Grantor Trust Certificates
                         Original                       Opening           
  Principal
  Class                  Face Value (1)                 Balance           
  Payment
  CUSIP                  Per $1000                      Per $1000         
  Per $1000
  
  V-1                                 0.00
  045424BU1                     1000.000000
  V-2                                 0.00
  045424BV9                     1000.000000
  
                         Principal         Negative     Closing
  Class                  Adj. or Loss      Amortization Balance
  CUSIP                  Per $1000         Per $1000    Per $1000
  
  V-1
  045424BU1
  V-2
  045424BV9
  
                         Total P&I Payment                       1,394.07
  
                         Interest          Interest     Pass-Through
  Class                  Payment           Adjustment   Rate (2)
  CUSIP                  Per $1000         Per $1000    Next Rate (3)
  
  V-1                             1,394.07                      None
  045424BU1
  V-2                                                           None
  045424BV9
  
                                  1,394.07
  
  Amount of Available Funds allocable to principal:
  
  SMI Available Funds allocable to principal
  SMI Certificate Distribution Amount                           43,078.75
  Other Principal Distribution Amount                          656,348.70
  Senior Housing/Healthcare Prin Distrib. Amt                  133,628.25
  
  Advance Summary:                         Beginning    Current
                                           Unreimbursed Period
  Servicer Property Protection Adv
  Servicer SMI Certificate Adv                43,078.75         43,078.75
  Servicer P&I Advances                       90,562.28        226,267.74
  Trustee P&I Advances
  Fiscal Agent P&I Advance
  
    Total                                    133,641.03        269,346.49
  
  Advance Summary:                                      Ending
                                           Reimbursed   Unreimbursed
  Servicer Property Protection Adv
  Servicer SMI Certificate Adv                43,078.75         43,078.75
  Servicer P&I Advances                       90,562.28        226,267.74
  Trustee P&I Advances
  Fiscal Agent P&I Advance
  
    Total                                    133,641.03        269,346.49
  
  Class A-CS-2 ComponentsReduction Interest Distribution Amounts
    A-1B Component
    A-2 Component
    A-3 Component
    A-4 Component
  
  Class A-CS-2 ComponentsReduction Interest Shortfalls
    A-1B Component
    A-2 Component
    A-3 Component
    A-4 Component
  
  Repurchases as per sections 2.03(d), 2.03(e), 3.18, 9.01(c)
  
  Outstanding Principal Balance
  Repurchase Price
  
  Summary of REO Property:
  
  Appraised value of real estate acquired through foreclosure
  or grant of a deed in lieu of foreclosure
  
  Property Name          Date of REO       Principal Balance
  
    Totals
  
                                           Date of Final
  Property Name          Book Value        Recovery
  
    Totals
  
                         Amount            Aggregate Other
  Property Name          of Proceeds       Revenues Collected
  
    Totals
  
  Specially Serviced Mortgage Loans:
                                                        Principal
                         Borrower          Number       Balance
  
  Summary of Expenses:
  
  Current Period Servicing Fees                                 71,994.25
  Current Period Trustee Fees                                    3,646.53
  Current Period Special Servicing Fees
  Additional Servicing Fees, per Section 3.12(a)                13,419.59
  
    Total                                                       89,060.37
  
                                                                          
  Amount per $1,000
  Prepayment Premiums received during the Collection Period
  Default Interest received during the Collection Period
  Net Default Interest received during the Collection Period
  Excess  Interest received during the Collection Period
  
  Prepayment Premiums received during the Collection Period
  Default Interest received during the Collection Period                        
  1,394.07
  Net Default Interest received during the Collection Period                    
  1,394.07
  Excess  Interest received during the Collection Period
  
                                                        Current
                         Prior             Remaining    Realized
                         Interest          Interest     Loss
  Class                  Shortfall         Shortfall    Allocation
  A-1
  A-CS1
  A-CS2
  A-2
  A-3
  A-4
  B-1A
  B-1B
  B-1H
  B-2
  B-2H
  B-3
  B-3Q
  B-3H
  
  Total
  
                         Aggregate
                         Realized
                         Loss
  Class                  Allocation
  A-1
  A-CS1
  A-CS2
  A-2
  A-3
  A-4
  B-1A
  B-1B
  B-1H
  B-2
  B-2H
  B-3
  B-3Q
  B-3H
  
  Total
  
                                                        Current
  Realized Losses on Mortgage Loans
  Realized Losses on SMI Certificate
  
                                                        Cumulative
  Realized Losses on Mortgage Loans
  Realized Losses on SMI Certificate
  
  Strip Component Balances:
  
                         Beginning
                         Principal
                         Balance
  A-1A                      170,126,330.69
  A-1B                      450,000,000.00
  A-2                        52,767,127.00
  A-3                        52,767,127.00
  A-4                        35,178,085.00
  
  SMI Certificate             8,250,000.00
  
  Strip Component Balances:
  
                         Ending
                         Principal
                         Balance
  A-1A                      169,336,353.74
  A-1B                      450,000,000.00
  A-2                        52,767,127.00
  A-3                        52,767,127.00
  A-4                        35,178,085.00
  
  SMI Certificate             8,250,000.00
  
  TOTAL
  Delinquency /Prepayment / Rate History Reporting
  Distribution           Delinq 1 Month                 Delinq 2 Months
  Date                   #                 Balance      #                 
  Balance
  08/14/96
  
  07/16/96
  
  06/14/96
  
  05/15/96
  
  04/16/96
  
  03/14/96
  
  Distribution           Delinq 3+  Months              Foreclosure / 
  Bankruptcy
  Date                   #                 Balance      #                 
  Balance
  08/14/96
  
  07/16/96
  
  06/14/96
  
  05/15/96
  
  04/16/96
  
  03/14/96
  
  Distribution           REO                            Modifications
  Date                   #                 Balance      #                 
  Balance
  08/14/96
  
  07/16/96
  
  06/14/96
  
  05/15/96
  
  04/16/96
  
  03/14/96
  
  Distribution           Prepayments              Next Weighted Avg.
  Date                   #            Balance      Coupon            Remit
  08/14/96                                         8.78692%        8.6502%
  07/16/96                                         8.78692%        8.6502%
  06/14/96                                         8.63525%        8.5305%
  05/15/96                                         8.82185%        8.7151%
  04/16/96                                         8.67011%        8.5634%
  03/14/96                                         8.79002%        8.6833%
  
  Note:  Foreclosure and REO Totals are Included in the
         Appropriate Delinquency Aging Category
  
  Distribution of Principal Balances
  Current
  Scheduled                                             Scheduled
  Principal                                Number       Principal
  Balances                                 of Loans     Balance
  $0 to $300000
  $300001 to $1000000                                  4        3,684,548
  $1000001 to $1300000                                 9       10,458,530
  $1300001 to $1600000                                 3        4,427,670
  $1600001 to $1800000                                 8       13,647,134
  $1800001 to $2100000                                 7       13,530,374
  $2100001 to $2500000                                16       37,041,402
  $2500001 to $3000000                                11       30,550,139
  $3000001 to $3300000                                 5       15,596,252
  $3300001 to $4800000                                 8       33,067,607
  $4800001 to $5500000                                10       51,136,322
  $5500001 to $6300000                                 4       23,776,631
  $6300001 to $7800000                                 5       34,730,265
  $7800001 to $9300000                                 4       32,290,007
  $9300001 to $10800000                                3       30,454,267
  $10800001 to $12300000                               1       10,857,583
  $12300001 to $13800000                               6       76,172,108
  $13800001 to $16800000                               5       80,070,106
  $16800001 to $18300000                               3       52,934,339
  $18300001 and above                                 12      311,702,187
  Total                                              124      866,127,471
  
  Average Scheduled Balance is                                  6,995,020
  Maximum Scheduled Balance is                                 58,239,740
  Minimum Scheduled Balance is                                    836,105
  
  Distribution of Principal Balances
  Current
  Scheduled
  Principal                                             Based on
  Balances                                              Balance
  $0 to $300000
  $300001 to $1000000                                                0.43%
  $1000001 to $1300000                                               1.21%
  $1300001 to $1600000                                               0.51%
  $1600001 to $1800000                                               1.58%
  $1800001 to $2100000                                               1.56%
  $2100001 to $2500000                                               4.28%
  $2500001 to $3000000                                               3.53%
  $3000001 to $3300000                                               1.80%
  $3300001 to $4800000                                               3.82%
  $4800001 to $5500000                                               5.90%
  $5500001 to $6300000                                               2.75%
  $6300001 to $7800000                                               4.01%
  $7800001 to $9300000                                               3.73%
  $9300001 to $10800000                                              3.52%
  $10800001 to $12300000                                             1.25%
  $12300001 to $13800000                                             8.79%
  $13800001 to $16800000                                             9.24%
  $16800001 to $18300000                                             6.11%
  $18300001 and above                                               35.99%
                         Total                                     100.00%
  
  Average Scheduled Balance is                                  6,995,020
  Maximum Scheduled Balance is                                 58,239,740
  Minimum Scheduled Balance is                                    836,105
  
  Distribution of Property Types
                                                        Scheduled
                                           Number       Principal
  Property Types                           of Loans     Balance
  Multifamily                                         33      228,378,650
  Hospitality                                         30      203,127,532
  Medical Office Building                             11      172,886,847
  Mobile Home Park                                    32      120,959,445
  Retail-Anchored                                      7       67,324,437
  Reseach & development facility                       2       37,556,591
  Office                                               5       22,620,717
  Retail-Single Tenant                                 4       13,273,251
  
                         Total                       124      866,127,471
  
  Distribution of Property Types
                                           Based on
  Property Types                           Balance
  Multifamily                                     26.37%
  Hospitality                                     23.45%
  Medical Office Building                         19.96%
  Mobile Home Park                                13.97%
  Retail-Anchored                                  7.77%
  Reseach & development facility                   4.34%
  Office                                           2.61%
  Retail-Single Tenant                             1.53%
  
                         Total                   100.00%
  
  Distribution of Mortgage Interest Rates
  Current
  Mortgage                                              Scheduled
  Interest                                 Number       Principal
  Rate (1)                                 of Loans     Balance
  7.250% or less
  7.251% to 7.500%                                     3       24,080,148
  7.501% to 7.750%                                     8      113,813,257
  7.751% to 8.000%                                    14      100,444,094
  8.001% to 8.250%                                    11       58,112,812
  8.251% to 8.500%                                    18       56,395,336
  8.501% to 8.750%                                    15       99,260,238
  8.751% to 9.000%                                    19      129,476,400
  9.001% to 9.250%                                    12       68,903,605
  9.251% to 9.500%                                    14      112,648,625
  9.501% to 9.750%                                     4       32,719,360
  9.751% to 10.000%                                    3       49,707,495
  10.001% to 10.250%                                   3       20,566,103
  10.251% to 10.500%
  10.751% & above
                         Total                       124      866,127,471
  
  Weighted Average Mortgage Interest Rate is                       8.6351%
  Minimum Mortgage Interest Rate is                                7.2700%
  Maximum Mortgage Interest Rate is                               10.2000%
  
  Distribution of Mortgage Interest Rates
  Current
  Mortgage
  Interest                                              Based on
  Rate (1)                                              Balance
  7.250% or less
  7.251% to 7.500%                                                   2.78%
  7.501% to 7.750%                                                  13.14%
  7.751% to 8.000%                                                  11.60%
  8.001% to 8.250%                                                   6.71%
  8.251% to 8.500%                                                   6.51%
  8.501% to 8.750%                                                  11.46%
  8.751% to 9.000%                                                  14.95%
  9.001% to 9.250%                                                   7.96%
  9.251% to 9.500%                                                  13.01%
  9.501% to 9.750%                                                   3.78%
  9.751% to 10.000%                                                  5.74%
  10.001% to 10.250%                                                 2.37%
  10.251% to 10.500%
  10.751% & above
                         Total                                     100.00%
  
  Weighted Average Mortgage Interest Rate is                        8.635%
  Minimum Mortgage Interest Rate is                                 7.270%
  Maximum Mortgage Interest Rate is                                10.200%
  
  Geographic Distribution
  Not
  Applicable
  on Loan Level
  
  Loan Seasoning                                        Scheduled
                                           Number       Princpal
  Number of Years                          of Loans     Balance
  1 year or less                                     124      866,127,471
   1+ to 2 years
  2+ to 3 years
  3+ to 4 years
  4+ to 5 years
  5+ to 6 years
  6+ to 7 years
  7+ to 8 years
  8+ to 9 years
  9+ to 10 years
  10  years or more
                         Total                       124      866,127,471
  Weighted Average Seasoning is                                        6.7
  
  Loan Seasoning
                                           Based on
  Number of Years                          Balance
  1 year or less                                 100.00%
   1+ to 2 years
  2+ to 3 years
  3+ to 4 years
  4+ to 5 years
  5+ to 6 years
  6+ to 7 years
  7+ to 8 years
  8+ to 9 years
  9+ to 10 years
  10  years or more
                         Total                   100.00%
  
  Distribution of Amortization Type
                                                        Scheduled
                                           Number       Principal
  Amortization Type                        of Loans     Balance
  Fully Amortizing                                    81      723,538,776
  Amortizing Balloon                                  43      142,588,696
  
                         Total                       124      866,127,471
  
  Distribution of Amortization Type
                                           Based on
  Amortization Type                        Balance
  Fully Amortizing                                83.54%
  Amortizing Balloon                              16.46%
  
                         Total                   100.00%
  
  Distribution of Remaining Term
  Fully Amortizing                                      Scheduled
  Fully Amortizing                         Number       Principal
  Mortgage Loans                           of Loans     Balance
  60 months or less
  61 to 120 months
  121 to 180 months                                    1        2,145,849
  181 to 240 months                                   24      174,430,557
  241 to 360 months                                   56      546,962,370
  Total                                               81      723,538,776
  
  Weighted Average Months to Maturity is                               298
  
  Distribution of Remaining Term
  Fully Amortizing                         Based on
  Fully Amortizing                         Balance
  Mortgage Loans
  60 months or less
  61 to 120 months
  121 to 180 months                                0.25%
  181 to 240 months                               20.14%
  241 to 360 months                               63.15%
  Total                                           83.54%
  
  Distribution of Remaining Term
  Balloon Loans                                         Scheduled
  Balloon                                  Number       Principal
  Mortgage Loans                           of Loans     Balance
  12 months or less
  13 to 24 months
  25 to 36 months
  37 to 48 months                                      1        3,032,416
  49 to 60 months                                     38      129,892,816
  61 to 120 months                                     2        2,076,680
  121 to 180 months                                    2        7,586,784
  181 to 240 months
  Total                                               43      142,588,696
  
  Weighted Average Months to Maturity is             115
  
  Distribution of Remaining Term
  Balloon Loans
  Balloon                                  Based on
  Mortgage Loans                           Balance
  12 months or less
  13 to 24 months
  25 to 36 months
  37 to 48 months                                  0.35%
  49 to 60 months                                 15.00%
  61 to 120 months                                 0.24%
  121 to 180 months                                0.88%
  181 to 240 months
  Total                                           16.46%
  
  Distribution of DSCR
  Not
  Available
  
  NOI Aging
  Not
  Available
  
  Loan Level  Detail
                                                        Special
  Offering                                              Servicer
  Circular               Property                       Transfer
  Control #              Type                           Date         State
  1                    Multifamily                                      TX
  2                    Multifamily                                      MI
  3                    Multifamily                                      CA
  4                    Multifamily                                      GA
  5                    Multifamily                                      AL
  6                    Multifamily                                      AZ
  7                    Multifamily                                      AZ
  8                    Multifamily                                      NY
  9                    Multifamily                                      FL
  10                   Multifamily                                      UT
  11                   Multifamily                                      TX
  12                   Multifamily                                      CA
  13                   Multifamily                                      IA
  14                   Multifamily                                      TX
  15                   Multifamily                                      MA
  16                   Multifamily                                      NJ
  17                   Multifamily                                      TX
  18                   Multifamily                                      MI
  19                   Multifamily                                      MO
  20                   Multifamily                                      TX
  21                   Multifamily                                      DE
  22                   Multifamily                                      TX
  23                   Multifamily                                      CO
  24                   Multifamily                                      OK
  25                   Multifamily                                      MI
  26                   Multifamily                                      OK
  27                   Multifamily                                      TX
  28                   Multifamily                                      CA
  29                   Multifamily                                      AZ
  30                   Multifamily                                      CA
  31                   Multifamily                                      DC
  32                   Multifamily                                      CO
  33                   Multifamily                                      DC
  34                   Mobile Home Park                                 MI
  35                   Mobile Home Park                                 OR
  36                   Mobile Home Park                                 FL
  37                   Mobile Home Park                                 CO
  38                   Mobile Home Park                                 AZ
  39                   Mobile Home Park                                 MI
  40                   Mobile Home Park                                 MI
  41                   Mobile Home Park                                 WA
  42                   Mobile Home Park                                 CA
  43                   Mobile Home Park                                 FL
  44                   Mobile Home Park                                 MD
  45                   Mobile Home Park                                 MN
  46                   Mobile Home Park                                 CO
  47                   Mobile Home Park                                 IN
  48                   Mobile Home Park                                 CA
  49                   Mobile Home Park                                 MN
  50                   Mobile Home Park                                 OH
  51                   Mobile Home Park                                 IL
  52                   Mobile Home Park                                 CO
  53                   Mobile Home Park                                 IL
  54                   Mobile Home Park                                 MN
  55                   Mobile Home Park                                 OR
  56                   Mobile Home Park                                 ND
  57                   Mobile Home Park                                 TX
  58                   Mobile Home Park                                 OR
  59                   Mobile Home Park                                 MO
  60                   Mobile Home Park                                 CO
  61                   Mobile Home Park                                 CO
  62                   Mobile Home Park                                 MI
  63                   Mobile Home Park                                 FL
  64                   Mobile Home Park                                 OR
  65                   Mobile Home Park                                 TX
  66                   Office                                           UT
  67                   Office                                           CA
  68                   Office                                           CA
  69                   Office                                           CA
  70                   Office                                           LA
  71                   Reseach & development facility                   MI
  72                   Reseach & development facility                   CA
  73                   Retail-Anchored                                  FL
  74                   Retail-Anchored                                  TX
  75                   Retail-Anchored                                  MI
  76                   Retail-Anchored                                  PA
  77                   Retail-Anchored                                  AZ
  78                   Retail-Anchored                                  TX
  79                   Retail-Anchored                                  CO
  80                   Retail-Single Tenant                             CA
  81                   Retail-Single Tenant                             FL
  82                   Retail-Single Tenant                             TX
  83                   Retail-Single Tenant                             NY
  84                   Medical Office Building                          NJ
  85                   Medical Office Building                          CA
  86                   Medical Office Building                          IL
  87                   Medical Office Building                          MO
  88                   Medical Office Building                          IL
  89                   Medical Office Building                          IL
  90                   Medical Office Building                          IL
  91                   Medical Office Building                          NJ
  92                   Medical Office Building                          NC
  93                   Medical Office Building                          TX
  94                   Medical Office Building                          IL
  95                   Hospitality                                      VA
  96                   Hospitality                                      MO
  97                   Hospitality                                      UT
  98                   Hospitality                                      TX
  99                   Hospitality                                      TX
  100                  Hospitality                                      TN
  101                  Hospitality                                      MD
  102                  Hospitality                                      MD
  103                  Hospitality                                      AL
  104                  Hospitality                                      LA
  105                  Hospitality                                      ME
  106                  Hospitality                                      NC
  107                  Hospitality                                      TX
  108                  Hospitality                                      NE
  109                  Hospitality                                      CT
  110                  Hospitality                                      CO
  111                  Hospitality                                      NC
  112                  Hospitality                                      GA
  113                  Hospitality                                      WA
  114                  Hospitality                                      LA
  115                  Hospitality                                      NC
  116                  Hospitality                                      AZ
  117                  Hospitality                                      MA
  118                  Hospitality                                      VA
  119                  Hospitality                                      AZ
  120                  Hospitality                                      GA
  121                  Hospitality                                      VA
  122                  Hospitality                                      MD
  123                  Hospitality                                      TN
  124                  Hospitality                                      VA
  125                  SMI Certificate
  
  Offering                                 Ending
  Circular               Maturity          Scheduled    Note
  Control #              Date              Balance      Rate
  
  1                      01/11/2026          58,239,740            7.6900%
  2                      02/11/2026          19,566,856            7.8350%
  3                      02/11/2026          16,336,179            7.7300%
  4                      02/11/2026          15,930,728            7.2700%
  5                      02/11/2026          12,947,316            8.0500%
  6                      02/11/2026          12,750,189            7.7300%
  7                      02/11/2026          10,857,583            7.7300%
  8                      02/11/2026           8,417,309            8.2800%
  9                      01/11/2026           6,569,313            8.1500%
  10                     11/11/2005           5,746,765            8.3585%
  11                     09/11/2015           5,412,111            8.9800%
  12                     01/11/2006           5,062,432            8.1200%
  13                     12/11/2005           4,099,607            8.2150%
  14                     02/11/2026           3,884,823            7.7300%
  15                     10/11/2020           3,809,000            8.9100%
  16                     11/11/2005           3,173,180            8.9200%
  17                     02/11/2001           3,032,416            8.6600%
  18                     02/11/2026           2,987,470            7.9000%
  19                     12/11/2005           2,915,911            8.3100%
  20                     02/11/2026           2,687,691            7.4600%
  21                     03/11/2021           2,685,002            7.7400%
  22                     08/11/2005           2,383,703            9.0300%
  23                     09/11/2005           2,374,171            8.6610%
  24                     01/11/2006           2,282,590            7.9500%
  25                     09/11/2015           2,174,672            8.2400%
  26                     01/11/2006           2,183,320            7.9400%
  27                     11/11/2002           1,892,809            8.4800%
  28                     10/11/2005           1,662,081            8.5200%
  29                     12/11/2025           1,621,652            8.3500%
  30                     10/11/2005           1,565,188            8.5200%
  31                     01/11/2011           1,181,304            8.1700%
  32                     11/11/2005           1,050,164            8.2900%
  33                     02/11/2011             895,376            8.1700%
  34                     02/11/2026          17,924,822            7.9000%
  35                     02/11/2026          13,293,513            7.8350%
  36                     12/11/2020           9,912,647            7.9100%
  37                     02/11/2026           6,771,228            7.8350%
  38                     02/11/2026           5,421,961            7.8350%
  39                     02/11/2026           5,078,700            7.9000%
  40                     08/11/2005           4,938,669            8.4100%
  41                     02/11/2026           4,978,844            7.8350%
  42                     02/11/2006           4,679,974            7.8000%
  43                     11/11/2005           3,668,223            8.7700%
  44                     03/11/2006           3,214,774            8.3450%
  45                     11/11/2005           3,146,607            8.5200%
  46                     02/11/2006           2,980,600            7.9500%
  47                     01/11/2003           2,879,908            8.5000%
  48                     08/11/2020           2,370,325            8.3600%
  49                     01/11/2006           2,381,570            7.8600%
  50                     10/11/2005           2,327,746            8.8400%
  51                     01/11/2021           2,204,718            8.5400%
  52                     11/11/2020           2,194,727            9.1800%
  53                     01/11/2021           2,065,682            8.5400%
  54                     01/11/2006           1,986,233            8.5400%
  55                     11/11/2005           1,933,999            9.0500%
  56                     01/11/2006           1,836,804            8.3200%
  57                     12/11/2005           1,785,487            8.4100%
  58                     03/11/2021           1,790,995            8.3900%
  59                     03/11/2006           1,781,694            8.8500%
  60                     11/11/2020           1,487,550            8.9800%
  61                     11/11/2005           1,374,931            8.4400%
  62                     08/11/2005           1,224,545            8.3100%
  63                     02/11/2006           1,242,071            8.0700%
  64                     09/11/2020           1,088,026            8.5900%
  65                     12/11/2005             991,872            8.3600%
  66                     10/11/2020           7,984,117            9.2900%
  67                     02/11/2021           5,461,730            7.4900%
  68                     02/11/2021           4,970,123            8.4400%
  69                     02/11/2021           3,029,276            7.6400%
  70                     02/11/2021           1,175,472            8.0500%
  71                     11/11/2005          20,559,181            8.5800%
  72                     08/11/2020          16,997,411            9.3600%
  73                     02/11/2021          20,280,930            8.1250%
  74                     01/11/2026          19,421,355            8.8500%
  75                     11/11/2005          10,520,861            8.7700%
  76                     01/11/2021           6,030,464            7.7450%
  77                     10/11/2002           6,011,061            8.7900%
  78                     02/11/2016           2,575,447            8.7500%
  79                     02/11/2006           2,484,319            8.1400%
  80                     01/11/2006           7,372,293            8.3500%
  81                     02/11/2021           3,723,483            8.9700%
  82                     11/11/2005           1,216,280            9.2600%
  83                     10/11/2005             961,195            9.1000%
  84                     11/11/2020          37,272,932            9.8600%
  85                     01/11/2018          29,779,676            9.4500%
  86                     12/11/2020          21,609,470            8.8800%
  87                     02/11/2016          18,719,484            9.2400%
  88                     02/11/2021          15,418,550            8.6900%
  89                     12/11/2020          12,419,236            8.8800%
  90                     12/11/2020          12,419,236            8.8800%
  91                     10/11/2020          10,020,759            9.9100%
  92                     11/11/2020           8,049,559            9.7300%
  93                     12/11/2020           4,972,291            9.6000%
  94                     12/11/2020           2,205,656            8.8800%
  95                     02/11/2016          23,168,992            8.6800%
  96                     02/11/2016          22,457,440            9.2700%
  97                     02/11/2016          20,626,132            9.2500%
  98                     01/11/2021          18,012,106            9.7100%
  99                     01/11/2016          16,574,817            8.5500%
  100                    09/11/2015          15,809,832           10.1900%
  101                    02/11/2021          12,342,619            9.3500%
  102                    03/11/2021           7,839,024            8.9450%
  103                    11/11/2015           7,599,266            9.4800%
  104                    12/11/2015           6,418,165            8.8100%
  105                    02/11/2021           5,988,342            9.2200%
  106                    02/11/2016           4,839,463            9.2100%
  107                    01/11/2016           4,699,713            9.1000%
  108                    11/11/2015           4,502,785            9.2800%
  109                    02/11/2016           2,775,035            9.2100%
  110                    11/11/2015           2,761,021            8.9800%
  111                    01/11/2016           2,691,632            9.2200%
  112                    09/11/2015           2,610,423           10.0900%
  113                    12/11/2015           2,468,330            8.7600%
  114                    12/11/2015           2,445,899            9.3600%
  115                    10/11/2015           2,413,804            9.8300%
  116                    10/11/2010           2,145,849           10.2000%
  117                    12/11/2015           1,976,719            9.4400%
  118                    02/11/2016           1,838,129            8.6400%
  119                    02/11/2016           1,685,405            9.5100%
  120                    01/11/2016           1,682,447            9.3000%
  121                    02/11/2021           1,637,373            9.3400%
  122                    02/11/2021           1,190,489            9.3400%
  123                    02/11/2016           1,090,180            9.2000%
  124                    02/11/2021             836,105            9.3400%
  125                    02/14/2026           8,250,000            6.3410%
     
  
  Offering               Scheduled
  Circular               Principal         Prepayments  Prepayment
  Control #              Payment           /LiquidationsDate
  
  1                                 30,814
  2                                 14,084
  3                                  8,469
  4                                  9,575
  5                                  8,928
  6                                  6,610
  7                                  5,629
  8                                  5,543
  9                                  4,473
  10                                 6,081
  11                                 5,272
  12                                 5,476
  13                                 4,403
  14                                 2,014
  15                                 3,721
  16                                 3,069
  17                                 2,984
  18                                 2,123
  19                                 3,084
  20                                 2,083
  21                                 3,038
  22                                 1,415
  23                                 2,433
  24                                 2,537
  25                                 2,382
  26                                 2,430
  27                                 1,964
  28                                 1,075
  29                                 1,069
  30                                 1,013
  31                                 1,268
  32                                 1,123
  33                                   953
  34                                12,736
  35                                 9,568
  36                                11,172
  37                                 4,874
  38                                 3,903
  39                                 3,609
  40                                 5,310
  41                                 3,584
  42                                 3,392
  43                                 3,634
  44                                 2,074
  45                                 3,245
  46                                 3,287
  47                                 2,931
  48                                 2,568
  49                                 2,685
  50                                 2,300
  51                                 2,230
  52                                 2,035
  53                                 2,089
  54                                 2,009
  55                                 1,832
  56                                 1,924
  57                                 1,859
  58                                 1,826
  59                                 1,686
  60                                 1,425
  61                                 1,436
  62                                 2,203
  63                                 1,344
  64                                 1,128
  65                                 1,041
  66                                 7,337
  67                                 6,478
  68                                 5,067
  69                                 3,509
  70                                 1,276
  71                                35,185
  72                                11,085
  73                                17,128
  74                                11,484
  75                                10,424
  76                                 6,923
  77                                 5,986
  78                                 4,167
  79                                 2,658
  80                                 7,687
  81                                 3,484
  82                                 1,113
  83                                   911
  84                                20,428
  85                                27,775
  86                                15,383
  87                                23,637
  88                                11,338
  89                                 8,841
  90                                 8,841
  91                                 8,324
  92                                 4,586
  93                                 2,905
  94                                 1,570
  95                                32,157
  96                                28,211
  97                                26,000
  98                                10,099
  99                                24,172
  100                               17,542
  101                                7,612
  102                                7,303
  103                               11,548
  104                               10,493
  105                                5,378
  106                                7,396
  107                                7,348
  108                                7,013
  109                                4,241
  110                                4,461
  111                                4,146
  112                                3,750
  113                                4,060
  114                                3,737
  115                                3,547
  116                                5,624
  117                                2,991
  118                                2,568
  119                                2,481
  120                                2,566
  121                                1,013
  122                                  736
  123                                1,668
  124                                  517
  125
                                   789,977
  
  Offering               Paid              Prepayment   Loan
  Circular               Through           Premium      Status
  Control #              Date              Amount       Code (*)
  
  1                      08/11/96
  2                      08/11/96
  3                      08/11/96
  4                      08/11/96
  5                      08/11/96
  6                      08/11/96
  7                      08/11/96
  8                      08/11/96
  9                      08/11/96
  10                     07/11/96
  11                     08/11/96
  12                     08/11/96
  13                     08/11/96
  14                     08/11/96
  15                     08/11/96
  16                     08/11/96
  17                     08/11/96
  18                     08/11/96
  19                     08/11/96
  20                     08/11/96
  21                     08/11/96
  22                     08/11/96
  23                     08/11/96
  24                     08/11/96
  25                     08/11/96
  26                     08/11/96
  27                     08/11/96
  28                     08/11/96
  29                     08/11/96
  30                     08/11/96
  31                     08/11/96
  32                     08/11/96
  33                     08/11/96
  34                     08/11/96
  35                     08/11/96
  36                     08/11/96
  37                     08/11/96
  38                     08/11/96
  39                     08/11/96
  40                     08/11/96
  41                     08/11/96
  42                     08/11/96
  43                     08/11/96
  44                     08/11/96
  45                     08/11/96
  46                     08/11/96
  47                     08/11/96
  48                     08/11/96
  49                     08/11/96
  50                     08/11/96
  51                     08/11/96
  52                     08/11/96
  53                     08/11/96
  54                     08/11/96
  55                     08/11/96
  56                     08/11/96
  57                     08/11/96
  58                     08/11/96
  59                     08/11/96
  60                     08/11/96
  61                     08/11/96
  62                     08/11/96
  63                     08/11/96
  64                     08/11/96
  65                     08/11/96
  66                     08/11/96
  67                     08/11/96
  68                     08/11/96
  69                     08/11/96
  70                     08/11/96
  71                     08/11/96
  72                     08/11/96
  73                     08/11/96
  74                     08/11/96
  75                     07/11/96
  76                     08/11/96
  77                     08/11/96
  78                     08/11/96
  79                     08/11/96
  80                     08/11/96
  81                     08/11/96
  82                     08/11/96
  83                     08/11/96
  84                     08/11/96
  85                     08/11/96
  86                     08/11/96
  87                     08/11/96
  88                     08/11/96
  89                     08/11/96
  90                     08/11/96
  91                     08/11/96
  92                     07/11/96
  93                     08/11/96
  94                     08/11/96
  95                     08/11/96
  96                     08/11/96
  97                     08/11/96
  98                     08/11/96
  99                     08/11/96
  100                    08/11/96
  101                    08/11/96
  102                    08/11/96
  103                    08/11/96
  104                    08/11/96
  105                    08/11/96
  106                    08/11/96
  107                    08/11/96
  108                    08/11/96
  109                    08/11/96
  110                    08/11/96
  111                    08/11/96
  112                    08/11/96
  113                    08/11/96
  114                    07/11/96
  115                    08/11/96
  116                    08/11/96
  117                    08/11/96
  118                    08/11/96
  119                    08/11/96
  120                    08/11/96
  121                    08/11/96
  122                    08/11/96
  123                    08/11/96
  124                    08/11/96
  125                    07/15/96
  
  (*)   Legend:
  1)  Specially Serviced
  2) Foreclosure
  3)  Bankruptcy
  4) REO
  5) Prepay in Full
  6) DPO
  7) Foreclosure Sale
  8) Bankruptcy Sale
  9) REO Disposition
  10) Modification/Workout
  
  Specially Serviced Loan Detail
  No specially serviced mortgage loans as of the current Due Date.
                         Offering          Sched        Sched
  Distribution           Circular          Principal    Interest
  Date                   Control #         Balance      Rate
  
           No specially serviced mortgage loans as of the current
  
                                                                          
  Date of last
  Distribution    Maturity        Property                       Operating
  Date               Date              Type         State             Stmt
  
                                           Debt Service Specially
  Distribution           Net Operating     Coverage     Serviced
  Date                   Income            Ratio        Status Code (*)
  
  * Legend :
  1)  Request for waiver of Prepayment Penalty
  2)   Payment default
  3)  Request for Loan Modification or Workout
  4)  Loans with Borrower Bankruptcy
  5)  Loans in Process of Foreclosure
  6)  Loans now REO Property
  7)  Loans Paid Off
  8)  Loans Returned to Master Servicer
  
  Modified Loan Detail
  No modified loans as of the current Due Date.
  
                         Offering
  Distribution           Circular          Modification Modification
  Date                   Control #         Date         Description
  
                     No modified loans as of the current Due Date.
  
  Note:  Aggregate liquidation expenses also include outstanding
  P&I advances and unpaid servicing fees, unpaid special servicing
  fees, unpaid trustee fees, etc..
  
  Realized Loss Detail
  No Realized Loss loans as of the current Due Date.
                                                  Appraisal
                    Offering                       Value/            Sched
  Distribution      Circular      Appraisal    Brokers           Principal
  Date              Control #      Date         Estimate          Balance
  
                   No Realized Loss loans as of the current Due Date.
  
  Current Total
  Cumulative
  
  Note:  Aggregate liquidation expenses also include outstanding
  P&I advances and unpaid servicing fees, unpaid special servicing
  fees, unpaid trustee fees, etc..
  
                                           Gross Proceeds
                                           as a % of    Aggregate
  Distribution           Gross             Scheduled    Liquidation
  Date                   Proceeds          Principal    Expenses *
  
  Current Total
  Cumulative
  
                                           Net Proceeds
                         Net               as a % of    Current
  Distribution           Liquidation       Scheduled    Realized
  Date                   Proceeds          Balance      Loss