content: ABN AMRO
  LaSalle National Bank
  
  Administrator:
    Mary Collier  (800) 246-5761
    135 S. LaSalle Street   Suite 1740
    Chicago, IL   60603
  
  ^Nomura Asset Securities Corporation
  ^Amresco Management, Inc. as Servicer
  ^Commercial Mortgage Pass-Through Certificates
  ^Series 1996-MD V
  
  ^ABN AMRO Acct: 67-7504-32-6
  
  Statement Date:05/15/96
  Payment Date:  05/15/96
  Prior Payment: NA
  Record Date:   05/10/96
  
  WAC:             0.084102787
  WAMM:            281.2439243
  
  ^Upper Tier
                 Original                   Opening     Principal
  Class          Face Value (1)             Balance     Payment
  CUSIP          Per $1000                  Per $1000   Per $1000
  
  A-1A               150000000               149656023.5   448589
  655356HM8               1000             0 997.7068235  2.99059
  A-1B               352001941                 352001941        0
  6555356HN6              1000             0        1000        0
  A-1C                 7492566                   7492566        0
  655356HP1               1000             0        1000        0
  CS-1               150000000N              149656023.5        0
  655356JD6               1000             0 997.7068235        0
  CS-2               516838397N                516838397        0
  655356HU0,U6553         1000             0        1000        0
  A-2                 44955397                  44955397        0
  655356HQ9               1000             0        1000        0
  A-3                 52447964                  52447964        0
  655356HR7               1000             0        1000        0
  A-4                 48701680                  48701680        0
  655356HS5               1000             0        1000        0
  A-5                 11238849                  11238849        0
  655356HT3               1000             0        1000        0
  S-1                 24435948                  24435948        0
  655356HV8,U6553         1000             0        1000        0
  B-1                 48701680                  48701680        0
  655356HW6,U6553         1000             0        1000        0
  B-2                 33715552                  33715552        0
  655356HX4,U6553         1000             0        1000        0
  B-2H                 1000.66                   1000.66        0
  655356HY2               1000             0        1000        0
  R                     0.0005                         0        0
  655356JB0               1000             0           0        0
                   773692577.7             0 773348601.2   448589
  
                 Principal    Negative      Closing     Interest
  Class          Adj. or Loss Amortization  Balance     Payment
  CUSIP          Per $1000    Per $1000     Per $1000   Per $1000
  
  A-1A                       0             0 149207434.9   881723
  655356HM8                  0             0 994.7162324  5.87816
  A-1B                       0             0   352001941  2088545
  6555356HN6                 0             0        1000  5.93333
  A-1C                       0             0     7492566  44455.9
  655356HP1                  0             0        1000  5.93333
  CS-1                       0             0 149207434.9   159283
  655356JD6                  0             0 994.7162324  1.06188
  CS-2                       0             0   516838397   454179
  655356HU0,U6553            0             0        1000  0.87876
  A-2                        0             0    44955397   278244
  655356HQ9                  0             0        1000  6.18932
  A-3                        0             0    52447964   333796
  655356HR7                  0             0        1000  6.36432
  A-4                        0             0    48701680   319694
  655356HS5                  0             0        1000  6.56432
  A-5                        0             0    11238849  76210.5
  655356HT3                  0             0        1000  6.78099
  S-1                        0             0    24435948   160386
  655356HV8,U6553            0             0        1000  6.56354
  B-1                        0             0    48701680   338768
  655356HW6,U6553            0             0        1000  6.95599
  B-2                        0             0    33715552   234525
  655356HX4,U6553            0             0        1000  6.95599
  B-2H                       0             0     1000.66  6.96058
  655356HY2                  0             0        1000  6.95599
  R                          0             0           0        0
  655356JB0                  0             0           0        0
                             0             0 772900012.5  5369816
  Total P&I Payment                                       5818405
  
                 Interest     Pass-Through
  Class          Adjustment   Rate (2)
  CUSIP          Per $1000    Next Rate (3)
  
  A-1A                       0        0.0707
  655356HM8                  0        0.0707
  A-1B                       0        0.0712
  6555356HN6                 0        0.0712
  A-1C                       0        0.0712
  655356HP1                  0        0.0712
  CS-1                       0   0.012771892
  655356JD6                  0   0.012771747
  CS-2                       0   0.010545167
  655356HU0,U6553            0             0
  A-2                        0   0.074271892
  655356HQ9                  0   0.074271747
  A-3                        0   0.076371892
  655356HR7                  0   0.076371747
  A-4                        0   0.078771892
  655356HS5                  0   0.078771747
  A-5                        0   0.081371892
  655356HT3                  0   0.081371747
  S-1                        0     0.0787625
  655356HV8,U6553            0     0.0787625
  B-1                        0   0.083471892
  655356HW6,U6553            0   0.083471747
  B-2                        0   0.083471892
  655356HX4,U6553            0   0.083471747
  B-2H                       0   0.083471892
  655356HY2                  0   0.083471747
  R                          0        None
  655356JB0                  0             0
                             0             0
  
  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               150000000               149656023.5   448589
  655356HM8               1000             0 997.7068235  2.99059
  A-1B               352001941                 352001941        0
  6555356HN6              1000             0        1000        0
  A-1C                 7492566                   7492566        0
  655356HP1               1000             0        1000        0
  CS-1               150000000N              149656023.5        0
  655356JD6               1000             0 997.7068235        0
  CS-2               516838397N                516838397        0
  655356HU0,U6553         1000             0        1000        0
  A-2                 44955397                  44955397        0
  655356HQ9               1000             0        1000        0
  A-3                 52447964                  52447964        0
  655356HR7               1000             0        1000        0
  A-4                 48701680                  48701680        0
  655356HS5               1000             0        1000        0
  A-5                 11238849                  11238849        0
  655356HT3               1000             0        1000        0
  S-1                 24435948                  24435948        0
  655356HV8,U6553         1000             0        1000        0
  B-1                 48701680                  48701680        0
  655356HW6,U6553         1000             0        1000        0
  B-2                 33715552                  33715552        0
  655356HX4,U6553         1000             0        1000        0
  B-2H                 1000.66                   1000.66        0
  655356HY2               1000             0        1000        0
  R                     0.0005                         0        0
  655356JB0               1000             0           0        0
                   773692575.7             0 773348601.2   448589
  
                 Principal    Negative      Closing
  Class          Adj. or Loss Amortization  Balance
  CUSIP          Per $1000    Per $1000     Per $1000
  
  A-1A                       0             0 149207434.9
  655356HM8                  0             0 994.7162324
  A-1B                       0             0   352001941
  6555356HN6                 0             0        1000
  A-1C                       0             0     7492566
  655356HP1                  0             0        1000
  CS-1                       0             0 149207434.9
  655356JD6                  0             0 994.7162324
  CS-2                       0             0   516838397
  655356HU0,U6553            0             0        1000
  A-2                        0             0    44955397
  655356HQ9                  0             0        1000
  A-3                        0             0    52447964
  655356HR7                  0             0        1000
  A-4                        0             0    48701680
  655356HS5                  0             0        1000
  A-5                        0             0    11238849
  655356HT3                  0             0        1000
  S-1                        0             0    24435948
  655356HV8,U6553            0             0        1000
  B-1                        0             0    48701680
  655356HW6,U6553            0             0        1000
  B-2                        0             0    33715552
  655356HX4,U6553            0             0        1000
  B-2H                       0             0     1000.66
  655356HY2                  0             0        1000
  R                          0             0           0
  655356JB0                  0             0           0
                             0             0 772900012.5
  Total P&I Payment              5818404.666
  
                 Interest     Interest      Pass-Through
  Class          Payment      Adjustment    Rate (2)
  CUSIP          Per $1000    Per $1000     Next Rate (3)
  
  A-1A             881723.4053             0      0.0707
  655356HM8        5.878156035             0      0.0707
  A-1B              2088544.85             0      0.0712
  6555356HN6       5.933333333             0      0.0712
  A-1C              44455.8916             0      0.0712
  655356HP1        5.933333333             0      0.0712
  CS-1             159282.5435             0 0.012771892
  655356JD6        1.061883623             0 0.012771747
  CS-2             454178.9438             0 0.010545167
  655356HU0,U6553  0.878763936             0           0
  A-2              278243.5149             0 0.074271892
  655356HQ9        6.189323941             0 0.074271747
  A-3              333795.8521             0 0.076371892
  655356HR7        6.364324307             0 0.076371747
  A-4              319693.6218             0 0.078771892
  655356HS5        6.564324307             0 0.078771747
  A-5              76210.53362             0 0.081371892
  655356HT3        6.780990974             0 0.081371747
  S-1              160386.3629             0   0.0787625
  655356HV8,U6553  6.563541667             0   0.0787625
  B-1              338768.4465             0 0.083471892
  655356HW6,U6553  6.955990974             0 0.083471747
  B-2              234525.0754             0 0.083471892
  655356HX4,U6553  6.955990974             0 0.083471747
  B-2H             6.960581928             0 0.083471892
  655356HY2        6.955990974             0 0.083471747
  R                          0             0        None
  655356JB0                  0             0           0
                   5369815.996             0           0
  
  ^Grantor Trust Certificates
  
                 Original                  0Opening     Principal
  Class          Face Value (1             0Balance     Payment
  CUSIP          Per $1000                 0Per $1000   Per $1000
  V-1                   0.0005                         0        0
  655356HZ9               1000             0           0        0
  V-2                   0.0005                         0        0
  655356JA2               1000             0           0        0
                             0             0           0        0
  
                 Principal    Negative      Closing     Interest
  Class          Adj. or Loss Amortization  Balance     Payment
  CUSIP          Per $1000    Per $1000     Per $1000   Per $1000
  V-1                        0             0           0        0
  655356HZ9                  0             0           0        0
  V-2                        0             0           0        0
  655356JA2                  0             0           0        0
                             0             0           0        0
  
                 Interest     Pass-Through
  Class          Adjustment   Rate (2)
  CUSIP          Per $1000    Next Rate (3)
  V-1                        0        None
  655356HZ9                  0             0
  V-2                        0        None
  655356JA2                  0             0
                             0             0
  
  Amount of Available Funds allocable to principal:
  
  Principal Distrbution Amount                             450703
  S-1 Principal Distribution Amount                             0
  Amount of Available Funds Allocable to Principal         450703
  Amount of S-1 Available Funds Allocable to Principal          0
  
  
  Advance Summary:                          Beginning   Current
                                            UnreimbursedPeriod
  Servicer Property Protection Advances                0        0
  Servicer S-1 P&I Advances                            0        0
  Servicer P&I Advances                                0        0
  Trustee P&I Advances                                 0        0
  Fiscal Agent P&I Advance                             0        0
  
    Total                                              0        0
  
  
  Advance Summary:                                      Ending
                                            Reimbursed  Unreimbursed
  Servicer Property Protection Advances                0        0
  Servicer S-1 P&I Advances                            0        0
  Servicer P&I Advances                                0        0
  Trustee P&I Advances                                 0        0
  Fiscal Agent P&I Advance                             0        0
  
    Total                                              0        0
  
  Amount of Available Funds Allocable to Interest               0
  
  Class CS-2 Components       Interest Distribution Amount
    A-1B Component               107993.2423
    A-1C Component               2298.698959
    A-2 Component                10339.74131
    A-3 Component                 9309.51361
    A-4 Component                  5722.4474
    A-5 Component                590.0395725
  
  Class CS-2 Components       Current Interest Shortfalls
    A-1B Component                         0
    A-1C Component                         0
    A-2 Component                          0
    A-3 Component                          0
    A-4 Component                          0
    A-5 Component                          0
  
  Prepayment Interest Shortfall                        0
  S-1 Prepayment Interest Shortfall                    0
  Servicers Prepayment Interest Shortfall              0
  S-1 Servicer Prepayement Interest Shortfal           0
  
  Beginning Account Balance Contained
   in Reserve Accounts                                 0
  
  Summary of REO Property:
  
  Appraised value of real estate acquired through foreclosure
  or grant of a deed in lieu of foreclosure                     0
  
  Property Name  Date of REO  Principal Balance         Book Value
                0            0             0                    0
                             0
                0            0             0                    0
                0            0             0                    0
    Totals                   0             0                    0
  
                 Date of FinalAmount        Aggregate Other
  Property Name  Recovery     of Proceeds   Revenues Collected
                0            0             0           0
  
                0            0             0           0
                0            0             0           0
    Totals                   0             0           0
  
  
  Specially Serviced Mortgage Loans:
  
                                      Principal
  Borrower       Number       Balance
                0            0             0
  
  
  
  Summary of Expenses:
  
  Current Period Servicing Fees                  53973.3
  Current Period Trustee Fees                    3222.29
  Current Period Special Servicing Compensat           0
  Additional Servicing Compensation, per Sec           0
  
    Total                                       57195.59
  
                                                                        Amount per
                                                                            $1,000
  Prepayment Premiums received during the Collection Per        0
  Default Interest received during the Collection Period        0
  Net Default Interest received during the Collection Pe        0
  Excess  Interest received during the Collection Period        0
  
  Prepayment Premiums received during the Collection Per        0
  Default Interest received during the Collection Period        0
  Net Default Interest received during the Collection Pe        0
  Excess  Interest received during the Collection Period        0
  
  
  
  
                 Prior        Remaining     Current     Aggregate
                 Interest     Interest      Realized    Realized
  Class          Shortfall    Shortfall     Loss AllocatLoss Allocation
  A-1B                       0             0           0        0
  A-1C                       0             0           0        0
  CS-1                       0             0           0        0
  CS-2                       0             0           0        0
  A-2                        0             0           0        0
  A-3                        0             0           0        0
  A-4                        0             0           0        0
  A-5                        0             0           0        0
  S-1                        0             0           0        0
  B-1                        0             0           0        0
  B-2                        0             0           0        0
  B-2H                       0             0           0        0
  R                          0             0           0        0
  
  Total                      0             0           0        0
  
                                            Current     Cumulative
  Realized Losses on Mortgage Loans                    0        0
  Realized Losses on S-1                               0        0
  
  Strip Component Balances:   Beginning Principal       Ending Principal
                              Balance                   Balance
  A-1A                           149656023.5            149207435
  A-1B                             352001941            352001941
  A-1C                               7492566              7492566
  A-2                               44955397             44955397
  A-3                               52447964             52447964
  A-4                               48701680             48701680
  A-5                               11238849             11238849
  
  TOTAL
  Delinquency /Prepayment / Rate History Reporting
  
  Distribution   Delinq 1 Month             Delinq 2 Months
  Date           #            Balance       #           Balance
  05/15/96                   0             0           0        0
                0            0             0           0        0
                0            0             0           0        0
                0            0             0           0        0
                0            0             0           0        0
                0            0             0           0        0
                0            0             0           0        0
                0            0             0           0        0
                0            0             0           0        0
                0            0             0           0        0
                0            0             0           0        0
                0            0             0           0        0
                0            0             0           0        0
                0            0             0           0        0
                0            0             0           0        0
                0            0             0           0        0
                0            0             0           0        0
                0            0             0           0        0
                0            0             0           0        0
                0            0             0           0        0
                0            0             0           0        0
                0            0             0           0        0
                0            0             0           0        0
                0            0             0           0        0
                0            0             0           0        0
                0            0             0           0        0
                0            0             0           0        0
                0            0             0           0        0
                0            0             0           0        0
                0            0             0           0        0
                0            0             0           0        0
                0            0             0           0        0
  
  Distribution   Delinq 3+  Months          Foreclosure / Bankruptcy
  Date           #            Balance       #           Balance
  05/15/96                   0             0           0        0
                0            0             0           0        0
                0            0             0           0        0
                0            0             0           0        0
                0            0             0           0        0
                0            0             0           0        0
                0            0             0           0        0
                0            0             0           0        0
                0            0             0           0        0
                0            0             0           0        0
                0            0             0           0        0
                0            0             0           0        0
                0            0             0           0        0
                0            0             0           0        0
                0            0             0           0        0
                0            0             0           0        0
                0            0             0           0        0
                0            0             0           0        0
                0            0             0           0        0
                0            0             0           0        0
                0            0             0           0        0
                0            0             0           0        0
                0            0             0           0        0
                0            0             0           0        0
                0            0             0           0        0
                0            0             0           0        0
                0            0             0           0        0
                0            0             0           0        0
                0            0             0           0        0
                0            0             0           0        0
                0            0             0           0        0
                0            0             0           0        0
  
  Distribution   REO                        Modifications
  Date           #            Balance       #           Balance
  05/15/96                   0             0           0        0
                0            0             0           0        0
                0            0             0           0        0
                0            0             0           0        0
                0            0             0           0        0
                0            0             0           0        0
                0            0             0           0        0
                0            0             0           0        0
                0            0             0           0        0
                0            0             0           0        0
                0            0             0           0        0
                0            0             0           0        0
                0            0             0           0        0
                0            0             0           0        0
                0            0             0           0        0
                0            0             0           0        0
                0            0             0           0        0
                0            0             0           0        0
                0            0             0           0        0
                0            0             0           0        0
                0            0             0           0        0
                0            0             0           0        0
                0            0             0           0        0
                0            0             0           0        0
                0            0             0           0        0
                0            0             0           0        0
                0            0             0           0        0
                0            0             0           0        0
                0            0             0           0        0
                0            0             0           0        0
                0            0             0           0        0
                0            0             0           0        0
  
  Distribution   Prepayments                Next Weighted Avg.
  Date           #            Balance       Coupon      Remit
  05/15/96                   0             0 0.0841025840.0834717
                0            0             0           0        0
                0            0             0           0        0
                0            0             0           0        0
                0            0             0           0        0
                0            0             0           0        0
                0            0             0           0        0
                0            0             0           0        0
                0            0             0           0        0
                0            0             0           0        0
                0            0             0           0        0
                0            0             0           0        0
                0            0             0           0        0
                0            0             0           0        0
                0            0             0           0        0
                0            0             0           0        0
                0            0             0           0        0
                0            0             0           0        0
                0            0             0           0        0
                0            0             0           0        0
                0            0             0           0        0
                0            0             0           0        0
                0            0             0           0        0
                0            0             0           0        0
                0            0             0           0        0
                0            0             0           0        0
                0            0             0           0        0
                0            0             0           0        0
                0            0             0           0        0
                0            0             0           0        0
                0            0             0           0        0
  
  Note:  Foreclosure and REO Totals are Included in the
  Appropriate Delinquency Aging Category
  
  Delinquency Loan Detail
  
                              Paid                      Outstanding
  Disclosure Doc              Thru          Current P&I P&I
  Control #      Period       Date          Advance     Advances**
                0            0             0           0        0
                0            0             0           0        0
                0            0             0           0        0
                0            0             0           0        0
                0            0             0           0        0
                0            0             0           0        0
                0            0             0           0        0
                0            0             0           0        0
                0            0             0           0        0
                0            0             0           0        0
                0            0             0           0        0
                0            0             0           0        0
                0            0             0           0        0
                0            0             0           0        0
                0            0             0           0        0
                0            0             0           0        0
                0            0             0           0        0
                0            0             0           0        0
                0            0             0           0        0
                0            0             0           0        0
                0            0             0           0        0
                0            0             0           0        0
                0            0             0           0        0
                0            0             0           0        0
                0            0             0           0        0
  TOTALS:                    0             0           0        0
  
                                     Outstanding
                              Property
  Disclosure Doc              Protection    Advance     Loan
  Control #      Period       Advances      Description Status (2)
                0            0             0           0        0
                0            0             0                    0
                0            0             0                    0
                0            0             0                    0
                0            0             0                    0
                0            0             0                    0
                0            0             0                    0
                0            0             0                    0
                0            0             0                    0
                0            0             0                    0
                0            0             0                    0
                0            0             0                    0
                0            0             0           0        0
                0            0             0           0        0
                0            0             0           0        0
                0            0             0           0        0
                0            0             0           0        0
                0            0             0           0        0
                0            0             0           0        0
                0            0             0           0        0
                0            0             0           0        0
                0            0             0           0        0
                0            0             0           0        0
                0            0             0           0        0
                0            0             0           0        0
  TOTALS:                    0             0           0        0
  
                              Special
                              Servicer
  Disclosure Doc              Transfer      Foreclosure
  Control #      Period       Date          Date
                0            0             0           0
                0            0             0           0
                0            0             0           0
                0            0             0           0
                0            0             0           0
                0            0             0           0
                0            0             0           0
                0            0             0           0
                0            0             0           0
                0            0             0           0
                0            0             0           0
                0            0             0           0
                0            0             0           0
                0            0             0           0
                0            0             0           0
                0            0             0           0
                0            0             0           0
                0            0             0           0
                0            0             0           0
                0            0             0           0
                0            0             0           0
                0            0             0           0
                0            0             0           0
                0            0             0           0
                0            0             0           0
  TOTALS:                    0             0           0
  
  
  Disclosure Doc              Bankruptcy    REO
  Control #      Period       Date          Date
                0            0             0           0
                0            0             0           0
                0            0             0           0
                0            0             0           0
                0            0             0           0
                0            0             0           0
                0            0             0           0
                0            0             0           0
                0            0             0           0
                0            0             0           0
                0            0             0           0
                0            0             0           0
                0            0             0           0
                0            0             0           0
                0            0             0           0
                0            0             0           0
                0            0             0           0
                0            0             0           0
                0            0             0           0
                0            0             0           0
                0            0             0           0
                0            0             0           0
                0            0             0           0
                0            0             0           0
                0            0             0           0
  TOTALS:                    0             0           0
  
  
  Loan Level  Detail
                                   Spec. Servicer
  Offering CirculProperty     Transfer                  Maturity
  Control #      Type         Date          State       Date
  
  000004000272860Office                    0           003/11/2028
  000004000273500Hospitality               0           003/11/2016
  000004000273520Hospitality               0           002/11/2014
  000004000273530Industrial                0           001/11/2026
  000004000273540Hospitality               0           002/11/2014
  000004000273560Retail                    0           003/11/2021
  000004000273570Retail                    0           003/11/2036
  000004000273580Hospitality               0           004/11/2022
  000004000273590Retail                    0           003/11/2026
  000004000273610Retail-Anchor             0           004/11/2026
  000004000273620Hospitality               0           010/11/2017
  
                 Ending                     Scheduled
  Offering CirculScheduled    Note          Principal
  Control #      Balance      Rate          Payment
  
  000004000272860    161000000       0.07786           0
  000004000273500  51859124.17        0.0911    77258.84
  000004000273520  87306323.68       0.07965   238267.99
  000004000273530     40000000        0.0722           0
  000004000273540  24435948.46       0.07965           0
  000004000273560  64890710.91       0.08574    62551.93
  000004000273570     42000000          0.09           0
  000004000273580    140000000        0.0885           0
  000004000273590  62945322.21        0.0891    35207.43
  000004000273610  68462583.51          0.09    37416.49
  000004000273620     30000000        0.0817           0
  
                                            Paid
  Offering CirculPrepayments  Prepayment    Through
  Control #      /LiquidationsDate          Date
  
  000004000272860            0              05/11/96
  000004000273500     -2113.97              05/11/96
  000004000273520            0              05/11/96
  000004000273530            0              05/11/96
  000004000273540            0              05/11/96
  000004000273560            0              05/11/96
  000004000273570            0              05/11/96
  000004000273580            0              05/11/96
  000004000273590            0              05/11/96
  000004000273610            0              05/11/96
  000004000273620            0              05/11/96
  
  
                 Prepayment   Loan
  Offering CirculPremium      Status
  Control #      Amount       Code (*)
  
  000004000272860
  000004000273500
  000004000273520
  000004000273530
  000004000273540
  000004000273560
  000004000273570
  000004000273580
  000004000273590
  000004000273610
  000004000273620
  
  
  (*)   Legend:
  
  1)  Specially Serviced
  2) Foreclosure
  3)  Bankruptcy
  4) REO
  5) Prepay in Full
  6) DPO
  7) Foreclosure Sale
  8) Bankruptcy Sale
  9) REO Disposition
  10) Modification/Workout
metadata_documents: [{"type": "8-K", "sequence": "1", "secsgml_size_bytes": 37846}]
metadata_filer: {"company-data": {"conformed-name": "NOMURA ASSET SECURITIES COR COM MORT PASS TH CER SR 1996 MDV", "cik": "0001012439", "assigned-sic": "0000", "state-of-incorporation": "DE", "fiscal-year-end": "0331"}, "filing-values": {"form-type": "8-K", "act": "34", "file-number": "033-65944-02", "film-number": "96573043"}, "business-address": {"street1": "2 WORLD FINANCIAL CENTER", "street2": "BLDG B 21ST FL", "city": "NEW YORK", "state": "NY", "zip": "10281", "phone": "2126679300"}}
text: ABN AMRO
  LaSalle National Bank
  
  Administrator:
    Mary Collier  (800) 246-5761
    135 S. LaSalle Street   Suite 1740
    Chicago, IL   60603
  
  ^Nomura Asset Securities Corporation
  ^Amresco Management, Inc. as Servicer
  ^Commercial Mortgage Pass-Through Certificates
  ^Series 1996-MD V
  
  ^ABN AMRO Acct: 67-7504-32-6
  
  Statement Date:05/15/96
  Payment Date:  05/15/96
  Prior Payment: NA
  Record Date:   05/10/96
  
  WAC:             0.084102787
  WAMM:            281.2439243
  
  ^Upper Tier
                 Original                   Opening     Principal
  Class          Face Value (1)             Balance     Payment
  CUSIP          Per $1000                  Per $1000   Per $1000
  
  A-1A               150000000               149656023.5   448589
  655356HM8               1000             0 997.7068235  2.99059
  A-1B               352001941                 352001941        0
  6555356HN6              1000             0        1000        0
  A-1C                 7492566                   7492566        0
  655356HP1               1000             0        1000        0
  CS-1               150000000N              149656023.5        0
  655356JD6               1000             0 997.7068235        0
  CS-2               516838397N                516838397        0
  655356HU0,U6553         1000             0        1000        0
  A-2                 44955397                  44955397        0
  655356HQ9               1000             0        1000        0
  A-3                 52447964                  52447964        0
  655356HR7               1000             0        1000        0
  A-4                 48701680                  48701680        0
  655356HS5               1000             0        1000        0
  A-5                 11238849                  11238849        0
  655356HT3               1000             0        1000        0
  S-1                 24435948                  24435948        0
  655356HV8,U6553         1000             0        1000        0
  B-1                 48701680                  48701680        0
  655356HW6,U6553         1000             0        1000        0
  B-2                 33715552                  33715552        0
  655356HX4,U6553         1000             0        1000        0
  B-2H                 1000.66                   1000.66        0
  655356HY2               1000             0        1000        0
  R                     0.0005                         0        0
  655356JB0               1000             0           0        0
                   773692577.7             0 773348601.2   448589
  
                 Principal    Negative      Closing     Interest
  Class          Adj. or Loss Amortization  Balance     Payment
  CUSIP          Per $1000    Per $1000     Per $1000   Per $1000
  
  A-1A                       0             0 149207434.9   881723
  655356HM8                  0             0 994.7162324  5.87816
  A-1B                       0             0   352001941  2088545
  6555356HN6                 0             0        1000  5.93333
  A-1C                       0             0     7492566  44455.9
  655356HP1                  0             0        1000  5.93333
  CS-1                       0             0 149207434.9   159283
  655356JD6                  0             0 994.7162324  1.06188
  CS-2                       0             0   516838397   454179
  655356HU0,U6553            0             0        1000  0.87876
  A-2                        0             0    44955397   278244
  655356HQ9                  0             0        1000  6.18932
  A-3                        0             0    52447964   333796
  655356HR7                  0             0        1000  6.36432
  A-4                        0             0    48701680   319694
  655356HS5                  0             0        1000  6.56432
  A-5                        0             0    11238849  76210.5
  655356HT3                  0             0        1000  6.78099
  S-1                        0             0    24435948   160386
  655356HV8,U6553            0             0        1000  6.56354
  B-1                        0             0    48701680   338768
  655356HW6,U6553            0             0        1000  6.95599
  B-2                        0             0    33715552   234525
  655356HX4,U6553            0             0        1000  6.95599
  B-2H                       0             0     1000.66  6.96058
  655356HY2                  0             0        1000  6.95599
  R                          0             0           0        0
  655356JB0                  0             0           0        0
                             0             0 772900012.5  5369816
  Total P&I Payment                                       5818405
  
                 Interest     Pass-Through
  Class          Adjustment   Rate (2)
  CUSIP          Per $1000    Next Rate (3)
  
  A-1A                       0        0.0707
  655356HM8                  0        0.0707
  A-1B                       0        0.0712
  6555356HN6                 0        0.0712
  A-1C                       0        0.0712
  655356HP1                  0        0.0712
  CS-1                       0   0.012771892
  655356JD6                  0   0.012771747
  CS-2                       0   0.010545167
  655356HU0,U6553            0             0
  A-2                        0   0.074271892
  655356HQ9                  0   0.074271747
  A-3                        0   0.076371892
  655356HR7                  0   0.076371747
  A-4                        0   0.078771892
  655356HS5                  0   0.078771747
  A-5                        0   0.081371892
  655356HT3                  0   0.081371747
  S-1                        0     0.0787625
  655356HV8,U6553            0     0.0787625
  B-1                        0   0.083471892
  655356HW6,U6553            0   0.083471747
  B-2                        0   0.083471892
  655356HX4,U6553            0   0.083471747
  B-2H                       0   0.083471892
  655356HY2                  0   0.083471747
  R                          0        None
  655356JB0                  0             0
                             0             0
  
  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               150000000               149656023.5   448589
  655356HM8               1000             0 997.7068235  2.99059
  A-1B               352001941                 352001941        0
  6555356HN6              1000             0        1000        0
  A-1C                 7492566                   7492566        0
  655356HP1               1000             0        1000        0
  CS-1               150000000N              149656023.5        0
  655356JD6               1000             0 997.7068235        0
  CS-2               516838397N                516838397        0
  655356HU0,U6553         1000             0        1000        0
  A-2                 44955397                  44955397        0
  655356HQ9               1000             0        1000        0
  A-3                 52447964                  52447964        0
  655356HR7               1000             0        1000        0
  A-4                 48701680                  48701680        0
  655356HS5               1000             0        1000        0
  A-5                 11238849                  11238849        0
  655356HT3               1000             0        1000        0
  S-1                 24435948                  24435948        0
  655356HV8,U6553         1000             0        1000        0
  B-1                 48701680                  48701680        0
  655356HW6,U6553         1000             0        1000        0
  B-2                 33715552                  33715552        0
  655356HX4,U6553         1000             0        1000        0
  B-2H                 1000.66                   1000.66        0
  655356HY2               1000             0        1000        0
  R                     0.0005                         0        0
  655356JB0               1000             0           0        0
                   773692575.7             0 773348601.2   448589
  
                 Principal    Negative      Closing
  Class          Adj. or Loss Amortization  Balance
  CUSIP          Per $1000    Per $1000     Per $1000
  
  A-1A                       0             0 149207434.9
  655356HM8                  0             0 994.7162324
  A-1B                       0             0   352001941
  6555356HN6                 0             0        1000
  A-1C                       0             0     7492566
  655356HP1                  0             0        1000
  CS-1                       0             0 149207434.9
  655356JD6                  0             0 994.7162324
  CS-2                       0             0   516838397
  655356HU0,U6553            0             0        1000
  A-2                        0             0    44955397
  655356HQ9                  0             0        1000
  A-3                        0             0    52447964
  655356HR7                  0             0        1000
  A-4                        0             0    48701680
  655356HS5                  0             0        1000
  A-5                        0             0    11238849
  655356HT3                  0             0        1000
  S-1                        0             0    24435948
  655356HV8,U6553            0             0        1000
  B-1                        0             0    48701680
  655356HW6,U6553            0             0        1000
  B-2                        0             0    33715552
  655356HX4,U6553            0             0        1000
  B-2H                       0             0     1000.66
  655356HY2                  0             0        1000
  R                          0             0           0
  655356JB0                  0             0           0
                             0             0 772900012.5
  Total P&I Payment              5818404.666
  
                 Interest     Interest      Pass-Through
  Class          Payment      Adjustment    Rate (2)
  CUSIP          Per $1000    Per $1000     Next Rate (3)
  
  A-1A             881723.4053             0      0.0707
  655356HM8        5.878156035             0      0.0707
  A-1B              2088544.85             0      0.0712
  6555356HN6       5.933333333             0      0.0712
  A-1C              44455.8916             0      0.0712
  655356HP1        5.933333333             0      0.0712
  CS-1             159282.5435             0 0.012771892
  655356JD6        1.061883623             0 0.012771747
  CS-2             454178.9438             0 0.010545167
  655356HU0,U6553  0.878763936             0           0
  A-2              278243.5149             0 0.074271892
  655356HQ9        6.189323941             0 0.074271747
  A-3              333795.8521             0 0.076371892
  655356HR7        6.364324307             0 0.076371747
  A-4              319693.6218             0 0.078771892
  655356HS5        6.564324307             0 0.078771747
  A-5              76210.53362             0 0.081371892
  655356HT3        6.780990974             0 0.081371747
  S-1              160386.3629             0   0.0787625
  655356HV8,U6553  6.563541667             0   0.0787625
  B-1              338768.4465             0 0.083471892
  655356HW6,U6553  6.955990974             0 0.083471747
  B-2              234525.0754             0 0.083471892
  655356HX4,U6553  6.955990974             0 0.083471747
  B-2H             6.960581928             0 0.083471892
  655356HY2        6.955990974             0 0.083471747
  R                          0             0        None
  655356JB0                  0             0           0
                   5369815.996             0           0
  
  ^Grantor Trust Certificates
  
                 Original                  0Opening     Principal
  Class          Face Value (1             0Balance     Payment
  CUSIP          Per $1000                 0Per $1000   Per $1000
  V-1                   0.0005                         0        0
  655356HZ9               1000             0           0        0
  V-2                   0.0005                         0        0
  655356JA2               1000             0           0        0
                             0             0           0        0
  
                 Principal    Negative      Closing     Interest
  Class          Adj. or Loss Amortization  Balance     Payment
  CUSIP          Per $1000    Per $1000     Per $1000   Per $1000
  V-1                        0             0           0        0
  655356HZ9                  0             0           0        0
  V-2                        0             0           0        0
  655356JA2                  0             0           0        0
                             0             0           0        0
  
                 Interest     Pass-Through
  Class          Adjustment   Rate (2)
  CUSIP          Per $1000    Next Rate (3)
  V-1                        0        None
  655356HZ9                  0             0
  V-2                        0        None
  655356JA2                  0             0
                             0             0
  
  Amount of Available Funds allocable to principal:
  
  Principal Distrbution Amount                             450703
  S-1 Principal Distribution Amount                             0
  Amount of Available Funds Allocable to Principal         450703
  Amount of S-1 Available Funds Allocable to Principal          0
  
  Advance Summary:                          Beginning   Current
                                            UnreimbursedPeriod
  Servicer Property Protection Advances                0        0
  Servicer S-1 P&I Advances                            0        0
  Servicer P&I Advances                                0        0
  Trustee P&I Advances                                 0        0
  Fiscal Agent P&I Advance                             0        0
  
    Total                                              0        0
  
  Advance Summary:                                      Ending
                                            Reimbursed  Unreimbursed
  Servicer Property Protection Advances                0        0
  Servicer S-1 P&I Advances                            0        0
  Servicer P&I Advances                                0        0
  Trustee P&I Advances                                 0        0
  Fiscal Agent P&I Advance                             0        0
  
    Total                                              0        0
  
  Amount of Available Funds Allocable to Interest               0
  
  Class CS-2 Components       Interest Distribution Amount
    A-1B Component               107993.2423
    A-1C Component               2298.698959
    A-2 Component                10339.74131
    A-3 Component                 9309.51361
    A-4 Component                  5722.4474
    A-5 Component                590.0395725
  
  Class CS-2 Components       Current Interest Shortfalls
    A-1B Component                         0
    A-1C Component                         0
    A-2 Component                          0
    A-3 Component                          0
    A-4 Component                          0
    A-5 Component                          0
  
  Prepayment Interest Shortfall                        0
  S-1 Prepayment Interest Shortfall                    0
  Servicers Prepayment Interest Shortfall              0
  S-1 Servicer Prepayement Interest Shortfal           0
  
  Beginning Account Balance Contained
   in Reserve Accounts                                 0
  
  Summary of REO Property:
  
  Appraised value of real estate acquired through foreclosure
  or grant of a deed in lieu of foreclosure                     0
  
  Property Name  Date of REO  Principal Balance         Book Value
                0            0             0                    0
                             0
                0            0             0                    0
                0            0             0                    0
    Totals                   0             0                    0
  
                 Date of FinalAmount        Aggregate Other
  Property Name  Recovery     of Proceeds   Revenues Collected
                0            0             0           0
  
                0            0             0           0
                0            0             0           0
    Totals                   0             0           0
  
  Specially Serviced Mortgage Loans:
  
                                      Principal
  Borrower       Number       Balance
                0            0             0
  
  Summary of Expenses:
  
  Current Period Servicing Fees                  53973.3
  Current Period Trustee Fees                    3222.29
  Current Period Special Servicing Compensat           0
  Additional Servicing Compensation, per Sec           0
  
    Total                                       57195.59
  
                                                                        Amount per
                                                                            $1,000
  Prepayment Premiums received during the Collection Per        0
  Default Interest received during the Collection Period        0
  Net Default Interest received during the Collection Pe        0
  Excess  Interest received during the Collection Period        0
  
  Prepayment Premiums received during the Collection Per        0
  Default Interest received during the Collection Period        0
  Net Default Interest received during the Collection Pe        0
  Excess  Interest received during the Collection Period        0
  
                 Prior        Remaining     Current     Aggregate
                 Interest     Interest      Realized    Realized
  Class          Shortfall    Shortfall     Loss AllocatLoss Allocation
  A-1B                       0             0           0        0
  A-1C                       0             0           0        0
  CS-1                       0             0           0        0
  CS-2                       0             0           0        0
  A-2                        0             0           0        0
  A-3                        0             0           0        0
  A-4                        0             0           0        0
  A-5                        0             0           0        0
  S-1                        0             0           0        0
  B-1                        0             0           0        0
  B-2                        0             0           0        0
  B-2H                       0             0           0        0
  R                          0             0           0        0
  
  Total                      0             0           0        0
  
                                            Current     Cumulative
  Realized Losses on Mortgage Loans                    0        0
  Realized Losses on S-1                               0        0
  
  Strip Component Balances:   Beginning Principal       Ending Principal
                              Balance                   Balance
  A-1A                           149656023.5            149207435
  A-1B                             352001941            352001941
  A-1C                               7492566              7492566
  A-2                               44955397             44955397
  A-3                               52447964             52447964
  A-4                               48701680             48701680
  A-5                               11238849             11238849
  
  TOTAL
  Delinquency /Prepayment / Rate History Reporting
  
  Distribution   Delinq 1 Month             Delinq 2 Months
  Date           #            Balance       #           Balance
  05/15/96                   0             0           0        0
                0            0             0           0        0
                0            0             0           0        0
                0            0             0           0        0
                0            0             0           0        0
                0            0             0           0        0
                0            0             0           0        0
                0            0             0           0        0
                0            0             0           0        0
                0            0             0           0        0
                0            0             0           0        0
                0            0             0           0        0
                0            0             0           0        0
                0            0             0           0        0
                0            0             0           0        0
                0            0             0           0        0
                0            0             0           0        0
                0            0             0           0        0
                0            0             0           0        0
                0            0             0           0        0
                0            0             0           0        0
                0            0             0           0        0
                0            0             0           0        0
                0            0             0           0        0
                0            0             0           0        0
                0            0             0           0        0
                0            0             0           0        0
                0            0             0           0        0
                0            0             0           0        0
                0            0             0           0        0
                0            0             0           0        0
                0            0             0           0        0
  
  Distribution   Delinq 3+  Months          Foreclosure / Bankruptcy
  Date           #            Balance       #           Balance
  05/15/96                   0             0           0        0
                0            0             0           0        0
                0            0             0           0        0
                0            0             0           0        0
                0            0             0           0        0
                0            0             0           0        0
                0            0             0           0        0
                0            0             0           0        0
                0            0             0           0        0
                0            0             0           0        0
                0            0             0           0        0
                0            0             0           0        0
                0            0             0           0        0
                0            0             0           0        0
                0            0             0           0        0
                0            0             0           0        0
                0            0             0           0        0
                0            0             0           0        0
                0            0             0           0        0
                0            0             0           0        0
                0            0             0           0        0
                0            0             0           0        0
                0            0             0           0        0
                0            0             0           0        0
                0            0             0           0        0
                0            0             0           0        0
                0            0             0           0        0
                0            0             0           0        0
                0            0             0           0        0
                0            0             0           0        0
                0            0             0           0        0
                0            0             0           0        0
  
  Distribution   REO                        Modifications
  Date           #            Balance       #           Balance
  05/15/96                   0             0           0        0
                0            0             0           0        0
                0            0             0           0        0
                0            0             0           0        0
                0            0             0           0        0
                0            0             0           0        0
                0            0             0           0        0
                0            0             0           0        0
                0            0             0           0        0
                0            0             0           0        0
                0            0             0           0        0
                0            0             0           0        0
                0            0             0           0        0
                0            0             0           0        0
                0            0             0           0        0
                0            0             0           0        0
                0            0             0           0        0
                0            0             0           0        0
                0            0             0           0        0
                0            0             0           0        0
                0            0             0           0        0
                0            0             0           0        0
                0            0             0           0        0
                0            0             0           0        0
                0            0             0           0        0
                0            0             0           0        0
                0            0             0           0        0
                0            0             0           0        0
                0            0             0           0        0
                0            0             0           0        0
                0            0             0           0        0
                0            0             0           0        0
  
  Distribution   Prepayments                Next Weighted Avg.
  Date           #            Balance       Coupon      Remit
  05/15/96                   0             0 0.0841025840.0834717
                0            0             0           0        0
                0            0             0           0        0
                0            0             0           0        0
                0            0             0           0        0
                0            0             0           0        0
                0            0             0           0        0
                0            0             0           0        0
                0            0             0           0        0
                0            0             0           0        0
                0            0             0           0        0
                0            0             0           0        0
                0            0             0           0        0
                0            0             0           0        0
                0            0             0           0        0
                0            0             0           0        0
                0            0             0           0        0
                0            0             0           0        0
                0            0             0           0        0
                0            0             0           0        0
                0            0             0           0        0
                0            0             0           0        0
                0            0             0           0        0
                0            0             0           0        0
                0            0             0           0        0
                0            0             0           0        0
                0            0             0           0        0
                0            0             0           0        0
                0            0             0           0        0
                0            0             0           0        0
                0            0             0           0        0
  
  Note:  Foreclosure and REO Totals are Included in the
  Appropriate Delinquency Aging Category
  
  Delinquency Loan Detail
  
                              Paid                      Outstanding
  Disclosure Doc              Thru          Current P&I P&I
  Control #      Period       Date          Advance     Advances**
                0            0             0           0        0
                0            0             0           0        0
                0            0             0           0        0
                0            0             0           0        0
                0            0             0           0        0
                0            0             0           0        0
                0            0             0           0        0
                0            0             0           0        0
                0            0             0           0        0
                0            0             0           0        0
                0            0             0           0        0
                0            0             0           0        0
                0            0             0           0        0
                0            0             0           0        0
                0            0             0           0        0
                0            0             0           0        0
                0            0             0           0        0
                0            0             0           0        0
                0            0             0           0        0
                0            0             0           0        0
                0            0             0           0        0
                0            0             0           0        0
                0            0             0           0        0
                0            0             0           0        0
                0            0             0           0        0
  TOTALS:                    0             0           0        0
  
                                     Outstanding
                              Property
  Disclosure Doc              Protection    Advance     Loan
  Control #      Period       Advances      Description Status (2)
                0            0             0           0        0
                0            0             0                    0
                0            0             0                    0
                0            0             0                    0
                0            0             0                    0
                0            0             0                    0
                0            0             0                    0
                0            0             0                    0
                0            0             0                    0
                0            0             0                    0
                0            0             0                    0
                0            0             0                    0
                0            0             0           0        0
                0            0             0           0        0
                0            0             0           0        0
                0            0             0           0        0
                0            0             0           0        0
                0            0             0           0        0
                0            0             0           0        0
                0            0             0           0        0
                0            0             0           0        0
                0            0             0           0        0
                0            0             0           0        0
                0            0             0           0        0
                0            0             0           0        0
  TOTALS:                    0             0           0        0
  
                              Special
                              Servicer
  Disclosure Doc              Transfer      Foreclosure
  Control #      Period       Date          Date
                0            0             0           0
                0            0             0           0
                0            0             0           0
                0            0             0           0
                0            0             0           0
                0            0             0           0
                0            0             0           0
                0            0             0           0
                0            0             0           0
                0            0             0           0
                0            0             0           0
                0            0             0           0
                0            0             0           0
                0            0             0           0
                0            0             0           0
                0            0             0           0
                0            0             0           0
                0            0             0           0
                0            0             0           0
                0            0             0           0
                0            0             0           0
                0            0             0           0
                0            0             0           0
                0            0             0           0
                0            0             0           0
  TOTALS:                    0             0           0
  
  Disclosure Doc              Bankruptcy    REO
  Control #      Period       Date          Date
                0            0             0           0
                0            0             0           0
                0            0             0           0
                0            0             0           0
                0            0             0           0
                0            0             0           0
                0            0             0           0
                0            0             0           0
                0            0             0           0
                0            0             0           0
                0            0             0           0
                0            0             0           0
                0            0             0           0
                0            0             0           0
                0            0             0           0
                0            0             0           0
                0            0             0           0
                0            0             0           0
                0            0             0           0
                0            0             0           0
                0            0             0           0
                0            0             0           0
                0            0             0           0
                0            0             0           0
                0            0             0           0
  TOTALS:                    0             0           0
  
  Loan Level  Detail
                                   Spec. Servicer
  Offering CirculProperty     Transfer                  Maturity
  Control #      Type         Date          State       Date
  
  000004000272860Office                    0           003/11/2028
  000004000273500Hospitality               0           003/11/2016
  000004000273520Hospitality               0           002/11/2014
  000004000273530Industrial                0           001/11/2026
  000004000273540Hospitality               0           002/11/2014
  000004000273560Retail                    0           003/11/2021
  000004000273570Retail                    0           003/11/2036
  000004000273580Hospitality               0           004/11/2022
  000004000273590Retail                    0           003/11/2026
  000004000273610Retail-Anchor             0           004/11/2026
  000004000273620Hospitality               0           010/11/2017
  
                 Ending                     Scheduled
  Offering CirculScheduled    Note          Principal
  Control #      Balance      Rate          Payment
  
  000004000272860    161000000       0.07786           0
  000004000273500  51859124.17        0.0911    77258.84
  000004000273520  87306323.68       0.07965   238267.99
  000004000273530     40000000        0.0722           0
  000004000273540  24435948.46       0.07965           0
  000004000273560  64890710.91       0.08574    62551.93
  000004000273570     42000000          0.09           0
  000004000273580    140000000        0.0885           0
  000004000273590  62945322.21        0.0891    35207.43
  000004000273610  68462583.51          0.09    37416.49
  000004000273620     30000000        0.0817           0
  
                                            Paid
  Offering CirculPrepayments  Prepayment    Through
  Control #      /LiquidationsDate          Date
  
  000004000272860            0              05/11/96
  000004000273500     -2113.97              05/11/96
  000004000273520            0              05/11/96
  000004000273530            0              05/11/96
  000004000273540            0              05/11/96
  000004000273560            0              05/11/96
  000004000273570            0              05/11/96
  000004000273580            0              05/11/96
  000004000273590            0              05/11/96
  000004000273610            0              05/11/96
  000004000273620            0              05/11/96
  
                 Prepayment   Loan
  Offering CirculPremium      Status
  Control #      Amount       Code (*)
  
  000004000272860
  000004000273500
  000004000273520
  000004000273530
  000004000273540
  000004000273560
  000004000273570
  000004000273580
  000004000273590
  000004000273610
  000004000273620
  
  (*)   Legend:
  
  1)  Specially Serviced
  2) Foreclosure
  3)  Bankruptcy
  4) REO
  5) Prepay in Full
  6) DPO
  7) Foreclosure Sale
  8) Bankruptcy Sale
  9) REO Disposition
  10) Modification/Workout