SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 8-K
CURRENT REPORT
Pursuant to Section 13 or 15(d) of the Securities
Exchange Act of 1934
Date of Report (Date of earliest event reported) : May 24, 1996
NationsLink Funding Corporation, (as depositor under the Pooling and
Servicing Agreement, dated as of May 1, 1996 caused the issue of
NationsLink Funding Corporation Commercial Mortgage Pass-Through
Certificates, Series 1996-1
NationsLink Funding Corporation
(Exact name of registrant as specified in its charter)
Delaware 33-80625 56-1950039
(State or other jurisdiction (Commission File Number) (IRS Employer
of incorporation or organization) Identification No.)
100 North Tryon Street,
Charlotte, North Carolina 28255
(Address of principal executive offices) (Zip Code)
Registrant's telephone number, including area code : (704) 386-5000
N/A
(Former name or former address, if changed since last report.)
Page 1 of 4 This report consists of 13
consecutively numbered pages.
<PAGE>
Item 5. Other Events.
- ------- -------------
On October 20, 1996, November 20, 1996 and December 20, 1996,
distributions were made to the Certificateholders. Specific
information with respect to the distributions is filed as
Exhibits 99.1, and 99.2, and 99.3.
No other reportable transactions or matters have occurred during the
current reporting period.
Item 7. Financial Statements and Exhibits.
- ------- ----------------------------------
(c) The following exhibits are filed as part of this report:
Statement to Certificateholders on October 20, 1996 filed as
Exhibit 99.1 hereto.
Statement to Certificateholders on November 20, 1996 filed as
Exhibit 99.2 hereto.
Statement to Certificateholders on December 20, 1996 filed as
Exhibit 99.3 hereto.
2
<PAGE>
Pursuant to the requirements of the Securities Exchange Act of 1934, the
registrant has duly caused this report to be signed on its behalf by the
undersigned hereunto duly authorized.
NATIONSLINK FUNDING
CORPORATION COMMERCIAL
MORTGAGE PASS-THROUGH
CERTIFICATES SERIES 1996-1
Date: January 24, 1997 By: /s/ James E. Naumann
---------------------
James E. Naumann
Senior Vice President & CFO
3
<PAGE>
INDEX TO EXHIBITS
- -----------------
Exhibit
Number Description of Exhibits Page
------ -------------------------------------- ----
99.1 Monthly Certificateholder Statement on 5
October 20, 1996.
99.2 Monthly Certificateholder Statement on 8
November 20, 1996.
99.3 Monthly Certificateholder Statement on 11
December 20, 1996
4
<PAGE>
Exhibit 99.1
Monthly Certificateholder Statement on October 20, 1996
5
<PAGE>
<TABLE>
RUN DATE:10/17/96 14:04:19 NationsLink Funding Corporation Page 1
DIST. DATE: 10/20/96 Commercial Mortgage Pass-Through Certificates
REC. DATE: 9/30/96
Series 1996-1
Monthly Certificate Holders Report
<S> <C> <C> <C> <C> <C> <C> <C> <C>
CLAS CUSIP BEG. BALANCE PRIN. DIST. INT. DIST. PREP PENAL COLL DEFICIT TOTAL DIST END BALANCE
A-1 63859CAA1 69,892,457.15 279,581.65 438,749.90 0.00 0.00 718,331.55 69,612,875.50
A-2 63859CAB9 96,791,890.00 0.00 606,159.21 0.00 0.00 606,159.21 96,791,890.00
A-3 63859CAC7 51,622,341.00 0.00 336,835.78 0.00 0.00 336,835.78 51,622,341.00
B 63859CAD5 16,131,981.00 0.00 103,379.11 0.00 0.00 103,379.11 16,131,981.00
C 63859CAE3 19,358,378.00 0.00 124,054.94 N/A 0.00 124,054.94 19,358,378.00
D 63589CAF0 17,745,179.00 0.00 113,717.02 N/A 0.00 113,717.02 17,745,179.00
E 63859CAG8 14,518,783.00 0.00 93,041.20 N/A 0.00 93,041.20 14,518,783.00
F 63859CAH6 10,485,788.00 0.00 64,225.45 N/A 0.00 64,225.45 10,485,788.00
G 63859CAJ2 5,646,193.00 0.00 34,582.93 N/A 0.00 34,582.93 5,646,193.00
H 63859CAK9 9,679,189.00 0.00 59,285.03 N/A 0.00 59,285.03 9,679,189.00
IO 63859CAM5 321,519,218.29 0.00 137,362.42 0.00 0.00 137,362.42 321,239,664.60
R 0.00 0.00 13.78 N/A 0.00 13.78 0.00
UR 63859CAL7 9,679,194.58 0.00 54,825.19 N/A 0.00 54,825.19 9,679,194.58
TOTAL: 321,551,373.73 279,581.65 2,166,231.96 0.00 0.00 2,445,813.61 321,271,792.08
RUN DATE:10/17/96 14:04:19 NationsLink Funding Corporation Page 2
DIST. DATE: 10/20/96 Commercial Mortgage Pass-Through Certificates
REC. DATE: 9/30/96
Series 1996-1
Monthly Certificate Holders Report
CLAS CUSIP ACCR INT APPR RED AMT UNPAID INT PRIN FACTOR INT FACTOR E. BAL FACTOR CURR RATE NEXT RATE
A-1 63859CA 438,749.90 0.00 0.00 3.93883936 6.18125466 980.72936539 7.53300 7.53300
A-2 63859CA 606,159.21 0.00 0.00 0.00000000 6.26249999 1,000.00000000 7.51500 7.51500
A-3 63859CA 336,835.78 0.00 0.00 0.00000000 6.52500010 1,000.00000000 7.83000 7.83000
B 63859CA 103,379.11 0.00 0.00 0.00000000 6.40833324 1,000.00000000 7.69000 7.69000
C 63859CA 124,054.94 0.00 0.00 0.00000000 6.40833338 1,000.00000000 7.69000 7.69000
D 63589CA 113,717.02 0.00 0.00 0.00000000 6.40833322 1,000.00000000 7.69000 7.69000
E 63859CA 93,041.20 0.00 0.00 0.00000000 6.40833326 1,000.00000000 7.69000 7.69000
F 63859CA 64,225.45 0.00 0.00 0.00000000 6.12499986 1,000.00000000 7.35000 7.35000
G 63859CA 34,582.93 0.00 0.00 0.00000000 6.12499962 1,000.00000000 7.35000 7.35000
H 63859CA 59,285.03 0.00 0.00 0.00000000 6.12499973 1,000.00000000 7.35000 7.35000
UR 63859CA 54,848.77 0.00 219.24 0.00000000 5.66423059 1,000.00000000 6.80000 6.80000
R 0.00 0.00 0.00 0.00000000 0.00000000 0.00000000 0.00000 0.00000
IO 63859CA 137,362.42 0.00 0.00 0.00000000 0.42578822 995.76045928 0.51268 0.52614
TOTAL: 2,166,241.76 0.00 219.24
6
</TABLE>
<PAGE>
RUN DATE:10/17/96 14:04:21 NationsLink Funding Corporation
DIST. DATE: 10/20/96 Commercial Mortgage Pass-Through Certificates
REC. DATE: 9/30/96 Series 1996-1
Monthly Certificate Holders Report
P & I Advances 348,700.21
Servicing Compensation 72,265.12
Beginning Balance(Mortgage Loans) 321,551,373.43
Ending Balance(Mortgage Loans) 321,271,791.78
Beginning Balance(REO Loans) 0.00
Ending Balance(REO Loans) 0.00
Aggregate Number of Mortgage Loans 94
Aggregate Mortgage Principal Balance 321,271,791.78
Weighted Average Remaining Term to Maturity 99.56
Weighted Average Mortgage Rate 8.38302%
# of Loans Delinquent(1 month) 0
Balance of Loans Delinquent(1 month) 0.00
# of Loans Delinquent(2 month) 0
Balance of Loans Delinquent(2 month) 0.00
# of Loans Delinquent(3 month) 0
Balance of Loans Delinquent(3 month) 0.00
# of Loans Delinquent(In Foreclosure) 0
Balance of Loans Delinquent(In Foreclosure) 0.00
Appraisal Value of REO Property 0.00
Available Distribution Amount 2,446,105.11
Scheduled Principal Distribution Amount 279,581.65
Unscheduled Principal Distribution Amount 0.00
7
<PAGE>
Exhibit 99.2
Monthly Certificateholder Statement on November 20, 1996
8
<PAGE>
<TABLE>
RUN DATE:11/19/96 14:14:36 NationsLink Funding Corporation Page 1
DIST. DATE: 11/20/96 Commercial Mortgage Pass-Through Certificates
REC. DATE: 10/31/96
Series 1996-1
Monthly Certificate Holders Report
CLAS CUSIP BEG. BALANCE PRIN. DIST. INT. DIST. PREP PENAL COLL DEFICIT TOTAL DIST END BALANCE
<S> <C> <C> <C> <C> <C> <C> <C> <C>
A-1 63859CAA1 69,612,875.50 277,857.40 436,994.83 0.00 0.00 714,852.23 69,335,018.10
A-2 63859CAB9 96,791,890.00 0.00 606,159.21 0.00 0.00 606,159.21 96,791,890.00
A-3 63859CAC7 51,622,341.00 0.00 336,835.78 0.00 0.00 336,835.78 51,622,341.00
B 63859CAD5 16,131,981.00 0.00 103,379.11 0.00 0.00 103,379.11 16,131,981.00
C 63859CAE3 19,358,378.00 0.00 124,054.94 N/A 0.00 124,054.94 19,358,378.00
D 63589CAF0 17,745,179.00 0.00 113,717.02 N/A 0.00 113,717.02 17,745,179.00
E 63859CAG8 14,518,783.00 0.00 93,041.20 N/A 0.00 93,041.20 14,518,783.00
F 63859CAH6 10,485,788.00 0.00 64,225.45 N/A 0.00 64,225.45 10,485,788.00
G 63859CAJ2 5,646,193.00 0.00 34,582.93 N/A 0.00 34,582.93 5,646,193.00
H 63859CAK9 9,679,189.00 0.00 59,285.03 N/A 0.00 59,285.03 9,679,189.00
IO 63859CAM5 321,239,664.60 0.00 140,861.62 0.00 0.00 140,861.62 320,961,834.99
R 0.00 0.00 0.00 N/A 0.00 0.00 0.00
UR 63859CAL7 9,679,194.58 0.00 54,839.09 N/A 0.00 54,839.09 9,679,194.58
TOTAL: 321,271,792.08 277,857.40 2,167,976.21 0.00 0.00 2,445,833.61 320,993,934.68
1
RUN DATE:11/19/96 14:14:36 NationsLink Funding Corporation
DIST. DATE: 10/20/96 Commercial Mortgage Pass-Through Certificates
REC. DATE: 10/31/96
Series 1996-1
Monthly Certificate Holders Report
CLAS CUSIP ACCR INT APPR RED AMT UNPAID INT PRIN FACTOR INT FACTOR E. BAL FACTOR CURR RATE NEXT RATE
A-1 63859CA 436,994.83 0.00 0.00 3.91454755 6.15652865 976.81481784 7.53300 7.53300
A-2 63859CA 606,159.21 0.00 0.00 0.00000000 6.26249999 1,000.00000000 7.51500 7.51500
A-3 63859CA 336,835.78 0.00 0.00 0.00000000 6.52500010 1,000.00000000 7.83000 7.83000
B 63859CA 103,379.11 0.00 0.00 0.00000000 6.40833324 1,000.00000000 7.69000 7.69000
C 63859CA 124,054.94 0.00 0.00 0.00000000 6.40833338 1,000.00000000 7.69000 7.69000
D 63589CA 113,717.02 0.00 0.00 0.00000000 6.40833322 1,000.00000000 7.69000 7.69000
E 63859CA 93,041.20 0.00 0.00 0.00000000 6.40833326 1,000.00000000 7.69000 7.69000
F 63859CA 64,225.45 0.00 0.00 0.00000000 6.12499986 1,000.00000000 7.35000 7.35000
G 63859CA 34,582.93 0.00 0.00 0.00000000 6.12499962 1,000.00000000 7.35000 7.35000
H 63859CA 59,285.03 0.00 0.00 0.00000000 6.12499973 1,000.00000000 7.35000 7.35000
UR 63859CA 54,848.77 0.00 9.68 0.00000000 5.66566666 1,000.00000000 6.80000 6.80000
R 0.00 0.00 0.00 0.00000000 0.00000000 0.00000000 0.00000 0.00000
IO 63859CA 140,861.62 0.00 0.00 0.00000000 0.43663485 994.89925883 0.52614 0.51263
TOTAL: 2,167,985.89 0.00 9.68
9
</TABLE>
<PAGE>
RUN DATE:11/19/96 14:14:39 NationsLink Funding Corporation
DIST. DATE: 11/20/96 Commercial Mortgage Pass-Through Certificates
REC. DATE: 10/31/96
Series 1996-1
Monthly Certificate Holders Report
P & I Advances 141,276.13
Servicing Compensation 79,718.65
Beginning Balance(Mortgage Loans) 321,271,791.78
Ending Balance(Mortgage Loans) 320,993,934.38
Beginning Balance(REO Loans) 0.00
Ending Balance(REO Loans) 0.00
Aggregate Number of Mortgage Loans 94
Aggregate Mortgage Principal Balance 320,993,934.38
Weighted Average Remaining Term to Maturity 98.56
Weighted Average Mortgage Rate 8.38304%
# of Loans Delinquent(1 month) 0
Balance of Loans Delinquent(1 month) 0.00
# of Loans Delinquent(2 month) 0
Balance of Loans Delinquent(2 month) 0.00
# of Loans Delinquent(3 month) 0
Balance of Loans Delinquent(3 month) 0.00
# of Loans Delinquent(In Foreclosure) 0
Balance of Loans Delinquent(In Foreclosure) 0.00
Appraisal Value of REO Property 0.00
Available Distribution Amount 2,445,833.61
Scheduled Principal Distribution Amount 277,857.40
Unscheduled Principal Distribution Amount 0.00
10
<PAGE>
Exhibit 99.3
Monthly Certificateholder Statement on December 20, 1996
11
<PAGE>
<TABLE>
RUN DATE:12/18/96 15:31:59 NationsLink Funding Corporation Page 1
DIST. DATE: 12/20/96 Commercial Mortgage Pass-Through Certificates
REC. DATE: 11/29/96
Series 1996-1
Monthly Certificate Holders Report
<S> <C> <C> <C> <C> <C> <C> <C> <C>
CLAS CUSIP BEG. BALANCE PRIN. DIST. INT. DIST. PREP PENAL COLL DEFICIT TOTAL DIST END BALANCE
A-1 63859CAA1 69,335,018.10 283,467.29 435,250.58 0.00 0.00 718,717.87 69,051,550.81
A-2 63859CAB9 96,791,890.00 0.00 606,159.21 0.00 0.00 606,159.21 96,791,890.00
A-3 63859CAC7 51,622,341.00 0.00 336,835.78 0.00 0.00 336,835.78 51,622,341.00
B 63859CAD5 16,131,981.00 0.00 103,379.11 0.00 0.00 103,379.11 16,131,981.00
C 63859CAE3 19,358,378.00 0.00 124,054.94 N/A 0.00 124,054.94 19,358,378.00
D 63589CAF0 17,745,179.00 0.00 113,717.02 N/A 0.00 113,717.02 17,745,179.00
E 63859CAG8 14,518,783.00 0.00 93,041.20 N/A 0.00 93,041.20 14,518,783.00
F 63859CAH6 10,485,788.00 0.00 64,225.45 N/A 0.00 64,225.45 10,485,788.00
G 63859CAJ2 5,646,193.00 0.00 34,582.93 N/A 0.00 34,582.93 5,646,193.00
H 63859CAK9 9,679,189.00 0.00 59,285.03 N/A 0.00 59,285.03 9,679,189.00
IO 63859CAM5 320,961,834.99 0.00 137,112.22 0.00 0.00 137,112.22 320,678,396.04
R 0.00 0.00 0.00 N/A 0.00 0.00 0.00
UR 63859CAL7 9,679,194.58 0.00 53,355.08 N/A 0.00 53,355.08 9,679,194.58
TOTAL: 320,993,934.68 283,467.29 2,160,998.55 0.00 0.00 2,444,465.84 320,710,467.39
1
RUN DATE:12/18/96 15:31:59 NationsLink Funding Corporation Page 1
DIST. DATE: 12/20/96 Commercial Mortgage Pass-Through Certificates
REC. DATE: 11/29/96
Series 1996-1
Monthly Certificate Holders Report
CLAS CUSIP ACCR INT APPR RED AMT UNPAID INT PRIN FACTOR INT FACTOR E. BAL FACTOR CURR RATE NEXT RATE
A-1 63859CA 435,250.58 0.00 0.00 3.99358155 6.13195507 972.82123629 7.53300 7.53300
A-2 63859CA 606,159.21 0.00 0.00 0.00000000 6.26249999 1,000.00000000 7.51500 7.51500
A-3 63859CA 336,835.78 0.00 0.00 0.00000000 6.52500010 1,000.00000000 7.83000 7.83000
B 63859CA 103,379.11 0.00 0.00 0.00000000 6.40833324 1,000.00000000 7.69000 7.69000
C 63859CA 124,054.94 0.00 0.00 0.00000000 6.40833338 1,000.00000000 7.69000 7.69000
D 63589CA 113,717.02 0.00 0.00 0.00000000 6.40833322 1,000.00000000 7.69000 7.69000
E 63859CA 93,041.20 0.00 0.00 0.00000000 6.40833326 1,000.00000000 7.69000 7.69000
F 63859CA 64,225.45 0.00 0.00 0.00000000 6.12499986 1,000.00000000 7.35000 7.35000
G 63859CA 34,582.93 0.00 0.00 0.00000000 6.12499962 1,000.00000000 7.35000 7.35000
H 63859CA 59,285.03 0.00 0.00 0.00000000 6.12499973 1,000.00000000 7.35000 7.35000
UR 63859CA 54,848.77 0.00 1,503.37 0.00000000 5.51234708 1,000.00000000 6.80000 6.80000
R 0.00 0.00 0.00 0.00000000 0.00000000 0.00000000 0.00000 0.00000
IO 63859CA 137,112.22 0.00 0.00 0.00000000 0.42501267 994.02067090 0.51263 0.52607
TOTAL: 2,162,492.24 0.00 1,503.37
1
12
</TABLE>
<PAGE>
RUN DATE:12/18/96 15:31:59 NationsLink Funding Corporation
DIST. DATE: 12/20/96 Commercial Mortgage Pass-Through Certificates
REC. DATE: 11/29/96
Series 1996-1
Monthly Certificate Holders Report
P & I Advances 196,208.29
Servicing Compensation 79,653.32
Beginning Balance(Mortgage Loans) 320,993,934.38
Ending Balance(Mortgage Loans) 320,710,467.09
Beginning Balance(REO Loans) 0.00
Ending Balance(REO Loans) 0.00
Aggregate Number of Mortgage Loans 94
Aggregate Mortgage Principal Balance 320,710,467.09
Weighted Average Remaining Term to Maturity 97.56
Weighted Average Mortgage Rate 8.38306%
# of Loans Delinquent(1 month) 1
Balance of Loans Delinquent(1 month) 2,474,548.27
# of Loans Delinquent(2 month) 0
Balance of Loans Delinquent(2 month) 0.00
# of Loans Delinquent(3 month) 0
Balance of Loans Delinquent(3 month) 0.00
# of Loans Delinquent(In Foreclosure) 0
Balance of Loans Delinquent(In Foreclosure) 0.00
Appraisal Value of REO Property 0.00
Available Distribution Amount 2,444,465.84
Scheduled Principal Distribution Amount 283,467.29
Unscheduled Principal Distribution Amount 0.00
13
