EXHIBIT 1
==============================================================
Nomura Securities International, Inc. (000) 000-0000
Commercial Mortgage-Backed Securities
-------------------------------------------------------------
MEGADEAL (SM) VI - $896,300,000
COLLATERAL TERM SHEET
-------------------------------------------------------------
==============================================================
LOAN
NAME PROPERTY ADDRESS CITY STATE ZIP
-------------------------------------------------------------------------------------------------------
1 Columbia Melville Marriott 0000 Xxx Xxxx Xxxxxxx Xxxx Xxxxxxxx Xxx Xxxx 00000
Sussex II
2 Columbia Radisson Hotel 000 Xxxxxxxx Xxxx Xxxxxx Xxx Xxxxxx 00000
Sussex II Newark Airport
3 Columbia Radisson Hotel 5555 Xxxxxxxxx Xxxxxxx Xxxxxxx 00000
Sussex II Xxxxxxx Xxxxxxx Xxxxxxxx Xxxxx
0 Xxxxxxxx Radisson Hotel Cinncinnati Airport Xxxxx County Kentucky 45275
Sussex II Cincinnati Airport
5 Columbia Holiday Inn 0000 Xxxx Xxxxxx Xxxx Xxxxxxxxxx Xxxxxxxx 00000
Sussex II Louisville S. Airport
6 Columbia Holiday Inn 00000 Xxxxxxxxx Xxxx Xxxxxxxxxx Xxxxxxxx 00000
Sussex II Southfield (Detroit)
7 Columbia Best Western 0000 Xxxx Xxxx Xxxxxxxxx Xxxxxxx 00000
Sussex II Eastgate Xxxxxxx Parkway
8 Columbia Radisson Lake Buena 0000 Xxxx Xxxxxxx Xxxxx Xxxxxx Xxxxxxx 00000
Sussex II Vista
9 Columbia Radisson Hotel 000 Xxxxx 00xx Xxxxxx Xxxxxxxxxx Xxxxxxx 00000
Sussex II Central Birmingham
10 Columbia Holiday Inn Itasca 000 Xxxxxx Xxxx Xxxx X. Xxxxxx Xxxxxxxx 00000
Sussex II
11 Columbia Holiday Inn 000 Xxxx Xxxxxx Xxxx Xxxxxxxxxxx Xxxx 00000
Sussex II Springfield
12 Columbia Holiday Inn Xxxx 0000 Xxxxxxxxx Xxxx Xxxx Xxxxx Xxxxxxxx 00000
Sussex II Ellyn
1 HGI II Lake Elsinore Outlet 00000 Xxxxxxx Xxxxxx Xxxx Xxxxxxxx Xxxxxxxxxx 00000
Center
2 HGI II Southwest Outlet 000 Xxxxxxxxxx Xxxxxxx 00 Xxxxxxxxx Xxxxx 00000
Center
3 HGI II Chesapeake Village 000 Xxxxxx Xxxxxx Xxxx Xxxxxxxxxx Xxxxxxxx 00000
4 HGI II Xxxxx Outlet Center 0000 Xxxxxxxxx Xxxxxx Xxxxx Xxxxxxxxxx 00000
5 HGI II Pismo Beach Outlet 000 Xxxx Xxxxxx Xxxxx Xxxxx Xxxxx Xxxxxxxxxx 00000
Center
1 MHP II New Orleans Marriott 000 Xxxxx Xxxxxx Xxx Xxxxxxx Xxxxxxxxx 00000
2 MHP II San Antonio Marriott 000 Xxxxx Xxxxxx Xxx Xxxxxxx Xxxxx 00000
3 MHP II Santa Xxxxx Marriott 0000 Xxxxxxx Xxxxxxx Xxxx. Xxxxx Xxxxx Xxxxxxxxxx 00000
4 MHP II San Xxxxx Marriott 0000 Xxxxxx Xxxxx Xxx Xxxxx Xxxxxxxxxx 00000
0 Xxxxxx Xx. Xxxxxx Xxxxxx Xxxxxxxxx Xxx Xxxxxx 00000
1 Prime Grove City Factory Exit 31 and X-00 Xxxxx Xxxx Xxxxxxxxxxxx
Retail Outlet Center
2 Prime San Marcos Factory 0000 Xxxxxxxxxx Xxxxxxx 00 Xxx Xxxxxx Xxxxx
Retail Shops
3 Prime Castle Rock Factory 5050 Factory Shops Boulevard Castle Rock Colorado
Retail Shops
4 Prime Gulf Coast Factory NE I-75 and US H-way 301 Ellenton Florida
Retail
5 Prime Ohio Factory Shops NEQ I-71 and US H-way 35 Jeffersonville Ohio
Retail
6 Prime Loveland 0000 XxXxxxxxx Xxxxxxxxx Xxxxxxxx Xxxxxxxx
Retail
7 Prime Magnolia Bluff Interstate 95 & GA 251 Darien Georgia
Retail
8 Prime Gainesville Shops 0000 Xxxxxxxxxx 00 Xxxxx Xxxxxxxxxxx Xxxxx
Retail
9 Prime Gulfport Shops Xxxxxxxxxx 00 & Xxxxx 00 Xxxxxxxx Xxxxxxxxxxx
Retail
10 Prime HuntleyShops Xxxxxxxxxx 00 & Xxxxx 00 Xxxxxxx Xxxxxxxx
Retail
11 Prime Florida Keys 000 Xxxx Xxxx Xxxxx Xxxxxxx Xxxx Xxxxxxx
Retail
12 Prime KC Factory Center 0000 Xxxx Xxx Xxxxxxx 00 Xxxxxx Xxxxxxxx
Retail
13 Prime Indiana Factory Xx. 00 xxx X-Xxxxx 00 Xxxxxxxxx Xxxxxxx
Retail
14 Prime Nebraska Crossing 00000 X. Xxxxxxx 00 and US 80 Gretna Nebraska
Retail
15 Prime Coral Isle Factory 0000 Xxxx xx Xxxxx Xxxx Xxxxxx Xxxxxxx
Retail (Rt. 951)
16 Prime Triangle Factory 0000 Xxxxxxx Xxxxxxxxx Xxxxxxxxxxx X. Xxxxxxxx
Retail
------------------------------------------------------------------------------
[LOGO] NOMURA
11/19/96 DIRECT.DOC
/s/ BMF S-24
/s/ RP S-8
Prospective investors are advised to carefully read, and should rely
solely on, the final prospectus and prospectus supplement (the "Final
Prospectus") relating to the securities referred to herein in
making their investment decision. This Structural and Collateral
Term Sheet does not include all relevant information relating to the
securities and collateral described herein, particularly with
respect to the risks and special considerations associated with an
investment in such securities. All structure and collateral information
contained herein is preliminary and it is anticipated that such
information will change. Any information contained herein will be more
fully described in, and will be fully superseded by, the description of
the collateral and structure in the prospectus supplement and
Final Prospectus. Although the information contained in this Structural
and Collateral Term Sheet is based on sources which Nomura Securities
International, Inc. ("Nomura") believes to be reliable, Nomura
makes no representation or warranty that such information is accurate
or complete. Such information should not be viewed as projections,
forecasts, predictions or opinions with respect to value, the
actual rate or timing of principal payments or prepayments on the
underlying assets or the performance characteristics of the securities.
Nomura and its affiliates may in the future have a position in the
securities discussed herein and may purchase or sell the same on a
principal basis or as agent for another person. In addition, Nomura
may act as an underwriter of such securities, and Nomura and certain
of its affiliates may currently be providing investment banking and
other services to the issuer of such securities and the borrowers
described herein and their affiliates. Prior to making any investment
decision, a prospective investor shall receive and fully review the
Final Prospectus. NOTHING HEREIN SHOULD BE CONSIDERED AN OFFER TO SELL
OR SOLICITATION OF AN OFFER TO BUY ANY SECURITIES. All appraised
values were obtained from appraisals conducted within the past year.
