UNITED STATES
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) ~~December~~January 2225, ~~2004~~2005

NationsLink Funding Corporation (Issuer in respect of Commercial Loan Pass-Through Certificates, Series 1999-LTL-1)
(Exact name of registrant as specified in its charter)

Delaware
(State or other jurisdiction
of incorporation)

333-66805-02
(Commission
File Number)

56-1950039
(IRS Employer
Identification No.)

100 North Tryon Street, Charlotte, NC
(Address of principal executive offices)

28255
(Zip Code)

Registrant's telephone number, including area code 704-386-2400

(Former name or former address, if changed since last report.)

Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions (see General Instruction A.2. below):

[ ] Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)

[ ] Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)

[ ] Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))

[ ] Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))

Section 8 - Other Events

Item 8.01. Other Events.

This current report on Form 8-K relates to the monthly distribution reported to the holders of NationsLink Funding Corporation Commercial Loan Pass-Through Certificates, Series 1999-LTL-1, which was made on ~~December~~January 2225, ~~2004~~2005.

Section 9 - Financial Statements and Exhibits

Item 9.01 Financial Statements and Exhibits.

99.1 Monthly distribution report pursuant to Section 4.02 of the Pooling and Servicing Agreement for the distribution on ~~December~~January 2225, ~~2004~~2005.

(Exhibit No. Description)

SIGNATURES

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.

LASALLE NATIONAL BANK, IN ITS CAPACITY AS TRUSTEE UNDER THE POOLING AND SERVICING AGREEMENT ON BEHALF OF NATIONSLINK FUNDING CORPORATION, REGISTRANT

By: /s/ Russell Goldenberg Russell Goldenberg Group Senior Vice President Date: ~~December~~January 2827, ~~2004~~2005

NationsLink Funding Corporation, as Depositor NationsBank, N.A., as Mortgage Loan Seller Capital Lease Funding, L.P., as Mortgage Loan Seller Commercial Loan Pass-Through Certificates, Series 1999-LTL-1 ABN AMRO Acct: 720175.2 Reporting Package Table of Contents Payment Date:Prior Payment:Next Payment:Record Date: 2225-~~Dec~~Jan-~~0422~~0525-~~Dec~~Jan-0405 22-~~Nov~~Dec-04 2422-~~Jan~~Feb-05 15-~~Dec~~Jan-0405 Administrator:Belinda Jenkins 312.904.7166Belinda.Jenkins@abnamro.com Analyst:Suzanne Severson 714.259.6226 Suzanne.Severson@abnamro.com Statement Date: 135 S. LaSalle Street, Suite 1625Chicago, IL 60603USA Statements to CertificateholdersCash Reconciliation SummaryBond Interest ReconciliationShortfall Summary Report Asset-Backed Facts ~ 15 Month Loan Status Summary Delinquent Loan DetailMortgage Loan Characteristics Specially Serviced (Part I) - Loan DetailSpecially Serviced (Part II) - Servicer CommentsModified Loan Detail Page 2Page 3Page 4Page 5 Page 6 Page 7Page 8-10 Page 11Page 12 Page 13 Realized Loss Detail Page 14 Page(s) Information is available for this issue from the following sources Issue Id: Monthly Data FileName: NB99LTL1 ~~NB99LTL1_200412_3~~NB99LTL1_200501_3.ZIP Closing Date: First Payment Date: Rated Final Payment: Date: 11-Mar-9922-Mar-99 22-Jan-26 Parties to The Transaction Depositor: NationsLink Funding Corporation Underwriter: Banc of America Securities LLC Master Servicer: Midland Loan Services, Inc. Special Servicer: Midland Loan Services, Inc. Rating Agency: Fitch Ratings/Moody's Investors Service, Inc. 800.246.5761 LaSalle Factor Line LaSalle Web Site Servicer Web Site www.midlandls.com www.etrustee.net Page 1 of 14 21-~~Dec~~Jan-~~2004~~2005 - 1311:4134 (C214-C225) (c) ~~2004~~2005 LaSalle Bank N.A. Class CUSIP Original Opening Principal Principal Negative Closing Interest Interest Pass-Through Per $ 1000 Per $ 1000 Per $ 1000 Per $ 1000 Per $ 1000 Per $ 1000 Per $ 1000 Next Rate(3) WAC:WAMM: Payment Date:Prior Payment:Next Payment:Record Date: 7.~~465965~~518943% 2225-~~Dec~~Jan-~~0422~~0525-~~Dec~~Jan-0405 22-~~Nov~~Dec-04 2422-~~Jan~~Feb-05 15-~~Dec~~Jan-0405 NationsLink Funding Corporation, as Depositor NationsBank, N.A., as Mortgage Loan Seller Capital Lease Funding, L.P., as Mortgage Loan Seller Commercial Loan Pass-Through Certificates, Series 1999-LTL-1 Face Value (1) Balance Payment Adj. or Loss Amortization Balance Payment (2) Adjustment Rate ~~157~~164 REMIC II Statement Date: ABN AMRO Acct: 720175.2 0.000000000 0.000000000 0.000000000 0.000000000 0.000000000 Fixed 0.00 0.00 0.000000000 6.33300000% 0.000000000 63859CCD3 A-1 75,245,000.00 0.00 0.00 0.00 0.00 0.00 ~~910~~903.~~942495164~~473273446 783.~~469221718~~412570062 0.000000000 ~~903~~820.~~473273446~~060703383 514.~~212868417~~868054399 Fixed 0.00 01,880,069.0053 09.~~000000000~~697928589 6.86700000% 0.000000000 63859CCE1 A-2 193,863,000.00 ~~176~~175,~~598~~150,~~044~~039.9421 116,~~448~~170,~~005~~611.7307 0.00 ~~175~~158,~~150~~979,~~039~~428.2114 12,~~010~~882,~~582~~365.3163 1000.000000000 0.000000000 0.000000000 1000.000000000 5.919999994 Fixed 0.00 0.00 0.000000000 7.10400000% 0.000000000 63859CCF8 A-3 127,347,816.00 127,347,816.00 0.00 0.00 127,347,816.00 753,899.07 ~~812~~809.~~067088904~~126926178 0.000000000 0.000000000 ~~809~~776.~~126926178~~292644577 01.~~303666958~~940106552 0.~~498563070~~480051130% 0.00 0789,203.0056 01.~~000000000~~602631055 0.~~44873183~~50050318% 0.000000000 N 63859CCG6 X 492,442,448.00 ~~399~~398,~~896~~448,~~305~~444.2027 0.00 0.00 ~~398~~382,~~448~~279,~~444~~450.2726 ~~149~~955,~~538~~390.5082 1000.000000000 0.000000000 0.000000000 1000.000000000 6.004166800 Fixed 0.00 0.00 0.000000000 7.20500000% 0.000000000 63859CCH4 B 25,855,814.00 25,855,814.00 0.00 0.00 25,855,814.00 155,242.62 1000.000000000 0.000000000 0.000000000 1000.000000000 6.165833218 Fixed 0.00 0.00 0.000000000 7.39900000% 0.000000000 63859CCJ0 C 20,930,897.00 20,930,897.00 0.00 0.00 20,930,897.00 129,056.42 1000.000000000 0.000000000 0.000000000 1000.000000000 5.375000028 Fixed 0.00 0.00 0.000000000 6.45000000% 0.000000000 63859CCK7 D 30,780,731.00 30,780,731.00 0.00 0.00 30,780,731.00 165,446.43 1000.000000000 0.000000000 0.000000000 1000.000000000 4.166667043 Fixed 0.00 0.00 0.000000000 5.00000000% 0.000000000 63859CCL5 E 11,081,063.00 11,081,063.00 0.00 0.00 11,081,063.00 46,171.10 1000.000000000 0.000000000 0.000000000 1000.000000000 4.166665990 Fixed 0.00 0.00 0.000000000 5.00000000% 0.000000000 63859CCM3 F 3,693,687.00 3,693,687.00 0.00 0.00 3,693,687.00 15,390.36 987.697093610 0.000000000 0.000000000 987.697093610 4.~~112552519~~119902894 Fixed 0.00 ~~) (10~~16.5362 ~~) (~~0.~~002850809~~004499567 5.00000000% 0.000000000 63859CCN1 G 3,693,689.00 3,648,245.89 0.00 0.00 3,648,245.89 15,~~190~~217.4964 0.000000000 0.000000000 0.000000000 0.000000000 0.000000000 0.00 0.00 0.000000000 N/A 0.000000000 9ABSC2249 RII 0.00 0.00 0.00 0.00 0.00 0.00 Total P&I Payment 0.00 ~~) (10~~2,669,289.5371 492,491,697.00 ~~399~~398,~~936~~488,~~298~~293.8310 321,~~888~~288,~~523~~791.0316 Total ~~398~~382,~~488~~317,~~293~~682.1003 116,~~448~~170,~~005~~611.7307 0.00 25,~~440~~118,~~517~~180.3009 21-~~Dec~~Jan-~~2004~~2005 - 1311:4134 (C214-C225) (c) ~~2004~~2005 LaSalle Bank N.A. Page 2 of 14 Notes: (1) N denotes notional balance not included in total (2) Accrued Interest Plus/Minus Interest Adjustment Minus Deferred Interest equals Interest Payment (3) Estimated. * Denotes Controlling Class NationsLink Funding Corporation, as Depositor Payment Date:Prior Payment:Next Payment:Record Date: 2225-~~Dec~~Jan-~~0422~~0525-~~Dec~~Jan-0405 22-~~Nov~~Dec-04 2422-~~Jan~~Feb-05 15-~~Dec~~Jan-0405 NationsBank, N.A., as Mortgage Loan Seller Capital Lease Funding, L.P., as Mortgage Loan Seller Commercial Loan Pass-Through Certificates, Series 1999-LTL-1 ABN AMRO Acct: 720175.2 Statement Date: Cash Reconciliation Summary Current Scheduled Interest Interest Summary Less Deferred Interest Plus Gross Advance Interest Less PPIS Reducing Scheduled Int 2,~~488~~456,~~258~~462.7039 0.000.00 Less ASER Interest Adv Reduction 0.00 Less Other Adjustment 0.00 Total 2,~~488~~496,~~258~~054.7059 Unscheduled Interest:Prepayment Penalties 0.00 Yield Maintenance Penalties 02,669,273.0009 Other Interest Proceeds 0.00 Total 02,669,273.0009 Less Fees & Expenses Paid By/To Servicer Less Fee Paid To Servicer Less Fee Strips Paid by Servicer Special Servicing Fees Interest Due Serv on Advances Recoup of Prior Advances Misc. Fees & Expenses Total Unscheduled Fees & ExpensesTotal Interest Due Trust Less Fees & Expenses Paid By/To TrustTrustee FeeFee StripsMisc. FeesInterest Reserve Withholding Plus Interest Reserve DepositTotal Total Interest Due Certs Principal Summary Scheduled Principal:Current Scheduled PrincipalAdvanced Scheduled PrincipalScheduled PrincipalUnscheduled Principal:CurtailmentsPrepayments in FullLiquidation ProceedsRepurchase ProceedsOther Principal ProceedsTotal Unscheduled Principal Remittance Principal Remittance P&I Due Trust Remittance P&I Due Certs Pool Balance Summary Beginning PoolScheduled PrincipalUnscheduled PrincipalDeferred InterestLiquidationsRepurchases Ending Pool Balance Count Principal Interest Prior OutstandingPlus Current PeriodLess Recovered Ending Outstanding Servicing Fee Summary Current Servicing FeesPlus Fees Advanced for PPISLess Reduction for PPISPlus Delinquent Servicing Fees Total Servicing Fees PPIS Summary Gross PPISReduced by PPIEReduced by Shortfalls in FeesReduced by Other Amounts PPIS Reducing ScheduledInterest PPIS Reducing Servicing FeePPIS Due Certificate 0.00 0.00 0.000.00 ~~) (~~0.4900 ~~) (~~0.4900 25,~~445~~123,~~541~~194.5054 ) (45,~~999~~014.2045 0.000.000.00 ) (255,014.0045 01,343,182.0087 ~~) (5~~10,~~024~~923.2054 1,~~448~~354,~~005~~106.7341 0.00 114,~~448~~816,~~005~~504.7366 0.000.000.~~000.000.000.~~00 114,~~448~~816,~~005~~504.736616,170,611.07 321,~~893~~293,~~547~~805.2361 321,~~888~~288,~~523~~791.0316 ~~399~~398,~~936~~488,~~298~~293.8310 126 1,~~448~~354,~~005~~106.7341 014,816,504.0066 01 0.000.00 0 0.00 0 ~~398~~382,~~488~~317,~~293~~682.1003 ~~126~~125 0.00 0.00 010,923.0054 039,592.0020 010,923.0054 039,592.0020 42,~~716~~133.7114 0.000.~~000.~~00 787.64 42,~~716~~920.7178 0.000.000.000.000.000.00 0.00 ) (42,~~716~~133.7114 25,~~440~~118,~~517~~180.3009 Interest Not Advanced ( Current Period ) 0.00 039,592.0020 Workout FeesLiquidation Fees 0.000.00 Less Non Recovered 0.00 0.000.00 0.00 0.00 Advance Summary (Advance Made by Servicer) Page 3 of 14 21-~~Dec~~Jan-~~2004~~2005 - 1311:4134 (C214-C225) (c) ~~2004~~2005 LaSalle Bank N.A. NationsLink Funding Corporation, as Depositor Class Accrued Payment Date:Prior Payment:Next Payment:Record Date: 2225-~~Dec~~Jan-~~0422~~0525-~~Dec~~Jan-0405 22-~~Nov~~Dec-04 2422-~~Jan~~Feb-05 15-~~Dec~~Jan-0405 NationsBank, N.A., as Mortgage Loan Seller Capital Lease Funding, L.P., as Mortgage Loan Seller Commercial Loan Pass-Through Certificates, Series 1999-LTL-1 ABN AMRO Acct: 720175.2 Bond Interest Reconciliation Deductions Allocable Deferred & Prior Prepay- Other Additions Interest Credit Support Original Current(4) Accrual Int. Short- falls Due ment Interest Interest (2) Payment Amount PPIS Interest Certificate Accretion Interest Loss/Exp Interest Penalties Proceeds (1) Interest Shortfalls Certificate Rate Pass Thru Method Days Outstanding Remaining Statement Date: Distributable Current Period (Shortfall)/ Recovery Int Accrual on Prior Shortfall (3) 0.00 0.00 0.00 0.00 0.00 A-1 30 0.00 0.00 0.00 0.00 NA NA 30/360 6.333000000% 0.00 0.00 0.00 0.00 01,880,069.0053 0.00 0.00 0.00 A-2 30 1,~~010~~002,~~582~~296.3110 12,~~010~~882,~~582~~365.3163 12,~~010~~882,~~582~~365.3163 0.00 NA NA 30/360 6.867000000% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 A-3 30 753,899.07 753,899.07 753,899.07 0.00 NA NA 30/360 7.104000000% 0.00 0.00 0.00 0.00 0789,203.0056 0.00 0.00 0.00 X 30 ~~149~~166,~~538~~187.5026 ~~149~~955,~~538~~390.5082 ~~149~~955,~~538~~390.5082 0.00 NA NA 30/360 0.~~448731830~~500503180% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 B 30 155,242.62 155,242.62 155,242.62 0.00 NA NA 30/360 7.205000000% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 C 30 129,056.42 129,056.42 129,056.42 0.00 NA NA 30/360 7.399000000% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 D 30 165,446.43 165,446.43 165,446.43 0.00 NA NA 30/360 6.450000000% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 E 30 46,171.10 46,171.10 46,171.10 0.00 NA NA 30/360 5.000000000% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 F 30 15,390.36 15,390.36 15,390.36 0.00 NA NA 30/360 5.000000000% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 G 30 15,201.02 29,~~103~~171.2575 15,~~190~~217.4964 13,~~912~~954.7611 NA NA 30/360 5.000000000% ~~) (10~~16.5362 13,~~844~~912.5476 57.6997 0.00 0.00 0.00 02,669,273.0009 0.00 2,~~440~~448,~~527~~890.8338 25,~~454~~132,~~430~~134.0620 25,~~440~~118,~~517~~180.3009 13,~~912~~954.7611 ~~) (10~~16.5362 13,~~844~~912.5476 57.6997 (2) Accrued - Deductions + Additions Interest (3) Includes interest accrued on outstanding Interest Shortfalls and/or Loss Allocations. Where applicable. 21-~~Dec~~Jan-~~2004~~2005 - 1311:4134 (C214-C225) (c) ~~2004~~2005 LaSalle Bank N.A. Page 4 of 14 (1) Other Interest Proceeds are additional interest amounts specifically allocated to the bond(s) and used in determining the bonds Distributable Interest. (4) Determined as follows: (A) the ending balance of all the classes less (B) the sum of (i) the ending balance of the class and (ii) the ending balance of all classes which are not subordinate to the class divided by (A). NationsLink Funding Corporation, as Depositor Payment Date:Prior Payment:Next Payment:Record Date: 2225-~~Dec~~Jan-~~0422~~0525-~~Dec~~Jan-0405 22-~~Nov~~Dec-04 2422-~~Jan~~Feb-05 15-~~Dec~~Jan-0405 NationsBank, N.A., as Mortgage Loan Seller Capital Lease Funding, L.P., as Mortgage Loan Seller Commercial Loan Pass-Through Certificates, Series 1999-LTL-1 ABN AMRO Acct: 720175.2 Interest Adjustments Summary Statement Date: 0.00 0.00 0.00 0.00 Special Servicing Fees Workout Fees Liquidation Fees Legal Fees 0.00 0.00 Misc. Fees & Expenses Paid by/to Servicer Interest Paid to Servicer on Outstanding Advances 0.4900 0.00 ASER Interest Advance Reduction Interest Not Advanced (Current Period) Recoup of Prior Advances by Servicer 0.00 0.00 Servicing Fees Paid Servicer on Loans Not Advanced Misc. Fees & Expenses Paid by Trust 250.00 0.00 0.00 Shortfall Due to Rate Modification Total Shortfall Allocated to the Bonds Total Interest Adjustment to the Bonds 250.4900 Shortfall Allocated to the Bonds: Excess Allocated to the Bonds: Other Interest Proceeds Due the Bonds Yield Maintenance Penalties Due the Bonds Prepayment Penalties Due the Bonds Recovered ASER Interest Due the Bonds Recovered Interest Due the Bonds Less Total Shortfall Allocated to the Bonds Total Excess Allocated to the Bonds 02,669,273.0009 02,669,273.0009 Total Excess Allocated to the Bonds ~~) (25~~2,669,273.4909 ~~) (25~~0.4900 Aggregate Interest Adjustment Allocated to the Bonds 02,669,273.0009 0.00 0.00 0.00 Prepayment Interest Excess Due the Bonds 0.00 ARD Excess Interest 0.00 0.00 0.00 Net Prepayment Int. Shortfalls Allocated to the Bonds Other Interest Loss Page 5 of 14 21-~~Dec~~Jan-~~2004~~2005 - 1311:4134 (C214-C225) (c) ~~2004~~2005 LaSalle Bank N.A. NationsLink Funding Corporation, as Depositor Payment Date:Prior Payment:Next Payment:Record Date: 2225-~~Dec~~Jan-~~0422~~0525-~~Dec~~Jan-0405 22-~~Nov~~Dec-04 2422-~~Jan~~Feb-05 15-~~Dec~~Jan-0405 NationsBank, N.A., as Mortgage Loan Seller Capital Lease Funding, L.P., as Mortgage Loan Seller Commercial Loan Pass-Through Certificates, Series 1999-LTL-1 Asset-Backed Facts ~ 15 Month Historical Loan Status Summary Distribution Date Delinq 1 Month Delinq 2 Months Delinq 3+ Months Foreclosure REO Modifications Specially Serviced Bankruptcy # Balance # Balance # Balance # Balance # Balance # Balance # Balance # Balance Delinquency Aging Categories Special Event Categories (1) Statement Date: ABN AMRO Acct: 720175.2 0.00% 0.00% 0.00% 0.00% 0 0.00% 0 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 2225-~~Dec~~Jan-0405 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0.00% 0.00% 0.00% 0.00% 0 0.00% 0 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 22-~~Nov~~Dec-04 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0.00% 0.00% 0.00% 0.00% 0 0.00% 0 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 22-~~Oct~~Nov-04 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0.00% 0.00% 0.00% 0.00% 0 0.00% 0 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 22-~~Sep~~Oct-04 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0.00% 0.00% 0.00% 0.00% 0 0.00% 0 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 2322-~~Aug~~Sep-04 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0.00% 0.00% 0.00% 0.00% 0 0.00% 0 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 2223-~~Jul~~Aug-04 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0.00% 0.00% 0.00% 0.00% 0 0.00% 0 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 22-~~Jun~~Jul-04 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0.00% 0.00% 0.00% 0.00% 0 0.00% 0 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.7900% 10.0900% 2422-~~May~~Jun-04 0 0 0 0 0 0 0 0 0 0 10 ~~4,519,275~~0 0 0 0.00% 0.00% 0.00% 0.00% 0 0.00% 0 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.79% 1.09% 2224-~~Apr~~May-04 0 0 0 0 0 0 0 0 0 0 1 4,~~527~~519,~~961~~275 0 0 0.00% 0.00% 0.00% 0.00% 0 0.00% 0 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.79% 1.09% 22-~~Mar~~Apr-04 0 0 0 0 0 0 0 0 0 0 1 4,~~535~~527,~~664~~961 0 0 0.00% 0.00% 0.00% 0.00% 0 0.00% 0 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.79% 1.09% 2322-~~Feb~~Mar-04 0 0 0 0 0 0 0 0 0 0 1 4,~~545~~535,~~182~~664 0 0 0.00% 0.00% 0.7900% 30.7600% 0 0.00% 0 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.79% 1.09% 2223-~~Jan~~Feb-04 0 0 10 ~~15,725,400~~0 0 0 0 0 0 0 1 4,~~552~~545,~~775~~182 0 0 0.7900% 30.7700% 0.0079% 03.0076% 0 0.00% 0 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.79% 1.09% 22-~~Dec~~Jan-0304 0 0 1 15,~~804~~725,~~788~~400 0 0 0 0 0 0 ~~0 0~~ 1 4,~~560~~552,~~320~~775 0 0 0.0079% 03.0077% 0.00% 0.00% 0 0.00% 0 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.79% 1.09% 2422-~~Nov~~Dec-03 01 015,804,788 0 0 0 0 0 0 0 0 1 4,~~568~~560,~~754~~320 0 0 0.00% 0.00% 0.00% 0.00% 0 0.00% 0 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.79% 1.0809% 2224-~~Oct~~Nov-03 0 0 0 0 0 0 0 0 0 0 1 4,~~576~~568,~~198~~754 0 0 (1) Note: Modification, Specially Serviced & Bankruptcy Totals are Included in the Appropriate Delinquency Aging Category Page 6 of 14 21-~~Dec~~Jan-~~2004~~2005 - 1311:4134 (C214-C225) (c) ~~2004~~2005 LaSalle Bank N.A. NationsLink Funding Corporation, as Depositor Payment Date:Prior Payment:Next Payment:Record Date: 2225-~~Dec~~Jan-~~0422~~0525-~~Dec~~Jan-0405 22-~~Nov~~Dec-04 2422-~~Jan~~Feb-05 15-~~Dec~~Jan-0405 NationsBank, N.A., as Mortgage Loan Seller Capital Lease Funding, L.P., as Mortgage Loan Seller Commercial Loan Pass-Through Certificates, Series 1999-LTL-1 ABN AMRO Acct: 720175.2 Delinquent Loan Detail Disclosure Control # Paid Thru Date Current P&I Advance Outstanding P&I Advances** Out. Property Protection Advances Loan Status Code (1) Special Servicer Transfer Date Foreclosure Date Bankruptcy Date REO Date Statement Date: 15-Dec-04 14,229.80 14,229.80 0.00 B 1385 1-Dec-04 18,767.07 18,767.07 0.00 B 50229 1-Dec-04 17,518.86 17,518.86 0.00 B 50849 50,515.74 50,515.74 Total 21-~~Dec~~Jan-~~2004~~2005 - 1311:4134 (C214-C225) (c) ~~2004~~2005 LaSalle Bank N.A. Page 7 of 14 A. In Grace Period 1. Delinq. 1 month 2. Delinq. 2 months 3. Delinquent 3 + months 4. Performing Matured Balloon ** Outstanding P&I Advances include the current period P&I Advances and may include Servicer and Trust Advances. 7. Foreclosure 9. REO B. Late Payment but < 1 month delinq. 5. Non Performing Matured Balloon NationsLink Funding Corporation, as Depositor Mortgage Loan Characteristics ABN AMRO Acct: 720175.2 Commercial Loan Pass-Through Certificates, Series 1999-LTL-1 Capital Lease Funding, L.P., as Mortgage Loan Seller NationsBank, N.A., as Mortgage Loan Seller 15-~~Dec-04 24-~~Jan-05 22-~~Nov~~Feb-0405 22-Dec-04 2225-~~Dec~~Jan-0405 25-Jan-05 Record Date: Next Payment: Prior Payment: Payment Date: Statement Date: Distribution of Mortgage Interest Rates Distribution of Principal Balances Distribution of Remaining Term (Balloon) Distribution of Remaining Term (Fully Amortizing) 21-~~Dec~~Jan-~~2004~~2005 - 1311:4134 (C214-C225) (c) ~~2004~~2005 LaSalle Bank N.A. Page 8 of 14 Current Scheduled Balance # of Loans Scheduled Balance % of Balance Weighted Average Term Coupon PFY DSCR 0 0 0.00 0 0.00 0.00 % 0 to 500,000 % 1416 1113,~~888~~832,~~806~~619 23.9862 ~~136~~131 7.3236 0.2320 % 500,000 to 1,000,000 % 2119 2321,~~413~~326,~~860~~726 5.8858 ~~141~~143 7.3836 0.1820 % 1,000,000 to 1,250,000 % 13 18,~~136~~070,~~078~~680 4.5573 ~~153~~152 7.53 0.08 % 1,250,000 to 1,500,000 % 15 24,~~713~~633,~~506~~531 6.2044 ~~155~~154 7.63 0.41 % 1,500,000 to 1,750,000 % 9 16,~~766~~704,~~504~~991 4.2137 ~~142~~141 7.46 0.3940 % 1,750,000 to 2,000,000 % 6 12,~~802~~737,~~916~~815 3.2133 ~~149~~148 7.44 0.92 % 2,000,000 to 2,250,000 % 8 18,~~977~~919,~~314~~186 4.7695 ~~154~~153 7.60 0.90 % 2,250,000 to 2,500,000 % 8 21,~~897~~812,~~822~~642 5.5071 ~~158~~157 7.21 0.70 % 2,500,000 to 3,000,000 % 3 10,~~070~~022,~~981~~685 2.5362 ~~137~~136 7.06 1.01 % 3,000,000 to 3,500,000 % 2 7,~~748~~689,~~672~~034 12.9401 9291 7.53 1.04 % 3,500,000 to 4,000,000 % 10 46,~~793~~581,~~057~~676 1112.7418 ~~164~~163 7.48 0.61 % 4,000,000 to 5,000,000 % 3 15,~~692~~658,~~460~~445 34.9410 ~~155~~154 7.07 0.47 % 5,000,000 to 5,500,000 % 1 5,~~894~~883,~~227~~957 1.4854 ~~224~~223 6.76 0.00 % 5,500,000 to 6,000,000 % 2 13,~~068~~000,~~283~~736 3.2840 ~~133~~132 7.20 0.00 % 6,000,000 to 7,000,000 % 2 15,~~489~~442,~~492~~736 34.8904 ~~179~~178 7.69 0.00 % 7,000,000 to 9,000,000 % 23 1928,~~041~~987,~~877~~903 47.7858 ~~214~~215 7.3225 0.0040 % 9,000,000 to 10,000,000 % 42 4824,~~991~~126,~~466~~636 126.2931 ~~146~~133 7.6260 0.6889 % 10,000,000 to 15,000,000 % 2 31,~~336~~255,~~882~~228 78.8618 ~~180~~179 7.36 1.08 % 15,000,000 to 20,000,000 % 1 35,~~764~~630,~~092~~456 89.9732 ~~152~~151 7.86 2.21 % 20,000,000 & Above % 35,~~764~~630,~~092~~456 ~~651~~650,~~472~~007 ~~398~~382,~~488~~317,~~293~~682 ~~126~~125 100.00% Average Schedule BalanceMaximum Schedule BalanceMinimum Schedule Balance 3,~~162~~058,~~606~~541 Current Mortgage Interest Rate # of Loans Scheduled Balance % of Balance Weighted Average Term Coupon PFY DSCR 0 0 0.00 0 0.00 0.00 % 0.000% % to 6.500% 1 3,~~300~~277,~~941~~579 0.8386 9594 6.73 0.99 % 6.500% % to 6.750% 16 4948,~~118~~970,~~336~~992 12.3381 ~~174~~173 6.87 0.33 % 6.750% % to 7.000% 25 88,~~515~~178,~~296~~860 2223.2106 ~~160~~159 7.16 0.96 % 7.000% % to 7.250% 37 ~~101~~100,~~002~~643,~~595~~317 2526.3532 ~~160~~159 7.42 0.42 % 7.250% % to 7.500% 18 3534,~~057,~~913,698 89.8013 ~~149~~148 7.65 0.46 % 7.500% % to 7.750% 2019 8671,~~545~~486,~~406~~261 2118.7270 ~~151~~158 7.8684 1.0223 % 7.750% % to 8.000% 8 3029,~~037~~945,~~752~~366 7.5483 ~~151~~150 8.07 0.33 % 8.000% % to 8.250% 1 4,~~910~~901,~~054~~609 1.2328 9392 8.32 1.58 % 8.250% % to 8.500% 0 0 0.00 0 0.00 0.00 % 8.500% % to 8.750% 0 0 0.00 0 0.00 0.00 % 8.750% % to 9.000% 0 0 0.00 0 0.00 0.00 % 9.000% % to 9.250% 0 0 0.00 0 0.00 0.00 % 9.250% % to 9.500% 0 0 0.00 0 0.00 0.00 % 9.500% % to 9.750% 0 0 0.00 0 0.00 0.00 % 9.750% % & Above ~~126~~125 ~~398~~382,~~488~~317,~~293~~682 Minimum Mortgage Interest RateMaximum Mortgage Interest Rate 100.00% 6.730%8.320% Fully Amortizing Mortgage Loans # of Loans Scheduled Balance % of Balance Weighted Average Term Coupon PFY DSCR 2 6,~~950~~803,~~788~~067 1.7478 4241 7.32 0.30 % % to 0 60 14 4531,~~219~~082,~~836~~393 118.3513 ~~102~~95 7.5634 0.4058 % % to 61 120 8281 ~~214~~212,~~171~~514,~~368~~119 5355.7559 154 7.56 0.7475 % % to 121 180 19 97,~~651~~483,~~951~~009 2425.5150 ~~216~~215 7.24 0.39 % % to 181 240 0 0 0.00 0 0.00 0.00 % % & 241 Above ~~229~~228 3938 ~~117~~116 ~~363~~347,~~993~~882,~~943~~588 Minimum Remaining Term Maximum Remaining Term 9190.3499% Balloon Mortgage Loans # of Loans Scheduled Balance % of Balance Weighted Average Term Coupon PFY DSCR 0 0 0.00 0 0.00 0.00 % % 0 to 12 0 0 0.00 0 0.00 0.00 % % 13 to 24 0 0 0.00 0 0.00 0.00 % % 25 to 36 0 0 0.00 0 0.00 0.00 % % 37 to 48 0 0 0.00 0 0.00 0.00 % % 49 to 60 9 34,~~494~~435,~~350~~094 89.6601 9998 7.43 1.52 % % 61 to 120 0 0 0.00 0 0.00 0.00 % % 121 to 180 0 0 0.00 0 0.00 0.00 % % 181 & Above ~~103~~102 9392 9 34,~~494~~435,~~350~~094 Minimum Remaining Term Maximum Remaining Term % 89.6601 NationsLink Funding Corporation, as Depositor Mortgage Loan Characteristics ABN AMRO Acct: 720175.2 Commercial Loan Pass-Through Certificates, Series 1999-LTL-1 Capital Lease Funding, L.P., as Mortgage Loan Seller NationsBank, N.A., as Mortgage Loan Seller 15-~~Dec-04 24-~~Jan-05 22-~~Nov~~Feb-0405 22-Dec-04 2225-~~Dec~~Jan-0405 25-Jan-05 Record Date: Next Payment: Prior Payment: Payment Date: Statement Date: Geographic Distribution Distribution of DSCR (PFY) Distribution of DSCR (Cutoff) 21-~~Dec~~Jan-~~2004~~2005 - 1311:4134 (C214-C225) (c) ~~2004~~2005 LaSalle Bank N.A. Page 9 of 14 Debt Service Coverage Ratio # of Loans Scheduled Balance % of Balance WAMM WAC PFY DSCR 0 0 0.00 0 0.00 0.00 % % 0.000 0.500 0 0 0.00 0 0.00 0.00 % % 0.500 0.625 0 0 0.00 0 0.00 0.00 % % 0.625 0.750 0 0 0.00 0 0.00 0.00 % % 0.750 0.875 15 51,~~877~~720,~~233~~100 13.0253 ~~174~~173 7.27 0.98 % % 0.875 1.000 9 22,~~702~~565,~~939~~790 5.7090 ~~131~~130 7.51 1.05 % % 1.000 1.125 4 33,~~399~~291,~~317~~720 8.3871 ~~169~~168 7.35 1.17 % % 1.125 1.250 2 5,~~668~~648,~~005~~431 1.4248 ~~161~~160 7.60 1.35 % % 1.250 1.375 5 12,~~049~~021,~~327~~214 3.0214 ~~100~~99 7.18 1.44 % % 1.375 1.500 3 2019,~~026~~997,~~081~~290 5.0323 9897 7.51 1.59 % % 1.500 1.625 0 0 0.00 0 0.00 0.00 % % 1.625 1.750 2 5,~~137~~109,~~547~~822 1.2934 ~~130~~129 7.28 1.82 % % 1.750 1.875 1 2,~~421~~412,~~570~~465 0.6163 ~~160~~159 7.13 1.94 % % 1.875 2.000 0 0 0.00 0 0.00 0.00 % % 2.000 2.125 3 38,~~234~~091,~~093~~169 9.5996 ~~153~~152 7.81 2.22 % % 2.125 & Above 8281 ~~206~~191,~~972~~459,~~181~~681 5150.9408 ~~164~~167 7.4844 0.00 % % Unknown 2.6800.890 ~~126~~125 ~~398~~382,~~488~~317,~~293~~682 100.00% Minimum DSCR Maximum DSCR Debt Service Coverage Ratio # of Loans Scheduled Balance % of Balance WAMM WAC PFY DSCR ~~126~~125 ~~398~~382,~~488~~317,~~293~~682 100.00 157 7.4745 0.00 % % Unknown 0.000 0.000 ~~126~~125 ~~398~~382,~~488~~317,~~293~~682 100.00 Minimum DSCR Maximum DSCR % Geographic Location # of Loans Scheduled Balance % of Balance WAMM WAC PFY DSCR Massachusetts 11 48,~~384~~234,~~919~~752 12.1462 ~~180~~179 7.31 0.80 % % ~~Texas~~New 9York 4719 42,~~625~~964,~~844~~799 11.9524 ~~148~~149 7.6441 0.7100 % % ~~New~~South ~~York~~Carolina 193 4342,~~203~~057,~~715~~787 1011.8400 ~~150~~160 7.4175 01.0087 % % ~~South~~Florida ~~Carolina~~8 ~~3 42~~38,~~203~~376,~~800~~949 10.5904 ~~161~~180 7.7524 10.8726 % % ~~Florida~~Texas 8 3832,~~481~~729,~~233~~741 98.6656 ~~181~~161 7.2448 01.2603 % % Georgia 4 25,~~788~~743,~~994~~732 6.4773 ~~152~~151 7.17 0.92 % % Pennsylvania 10 19,~~412~~298,~~579~~011 45.8705 ~~122~~121 7.49 0.24 % % Maryland 3 15,~~439~~395,~~197~~122 34.8703 ~~170~~169 7.84 0.00 % % North Carolina 9 15,~~322~~281,~~199~~911 34.8500 ~~133~~132 7.53 0.78 % % California 4 15,~~131~~062,~~060~~954 3.8094 ~~120~~119 7.31 0.49 % % Virginia 9 14,~~689~~636,~~999~~638 3.6983 ~~153~~152 7.55 0.44 % % Michigan 7 12,~~275~~240,~~363~~415 3.0820 ~~183~~182 7.69 0.3029 % % New Jersey 4 8,~~454~~413,~~753~~990 2.1220 ~~134~~133 7.49 0.28 % % Ohio 2 7,~~341~~312,~~852~~615 1.8491 ~~152~~151 7.54 1.17 % % Tennessee 4 5,~~273~~258,~~032~~270 1.3238 ~~181~~180 7.37 0.39 % % Connecticut 3 5,~~227~~209,~~928~~152 1.3136 ~~158~~157 7.30 1.67 % % Nebraska 1 4,~~690~~675,~~005~~676 1.1822 ~~175~~174 7.91 0.00 % % Illinois 2 4,~~679~~662,~~666~~732 1.1722 ~~156~~155 6.91 0.72 % % New Mexico 1 4,~~613~~597,~~217~~599 1.1620 ~~162~~161 7.67 1.34 % % Nevada 2 3,~~298~~288,~~018~~029 0.8386 ~~151~~150 7.19 0.73 % % Arkansas 1 3,~~297~~286,~~473~~256 0.8386 ~~157~~156 7.60 1.08 % % New Hampshire 2 3,~~196~~184,~~472~~453 0.8083 ~~160~~159 7.13 2.12 % % Maine 2 3,~~073~~060,~~440~~026 0.7780 ~~138~~137 7.70 0.00 % % Kansas 1 2,~~461~~444,~~709~~046 0.6264 9796 7.44 1.81 % % District of Columbia 2 1,~~960~~950,~~048~~881 0.4951 ~~141~~140 7.09 0.74 % % Missouri 1 1,~~129~~126,~~429~~520 0.2829 ~~159~~158 7.06 0.00 % % Alabama 1 1,~~086~~081,~~360~~492 0.2728 ~~144~~143 6.90 0.00 % % Washington 1 ~~745~~743,~~987~~135 0.19 ~~158~~157 7.17 0.00 % % 100.00 ~~398~~382,~~488~~317,~~293~~682 ~~126~~125 % NationsLink Funding Corporation, as Depositor Mortgage Loan Characteristics ABN AMRO Acct: 720175.2 Commercial Loan Pass-Through Certificates, Series 1999-LTL-1 Capital Lease Funding, L.P., as Mortgage Loan Seller NationsBank, N.A., as Mortgage Loan Seller 15-~~Dec-04 24-~~Jan-05 22-~~Nov~~Feb-0405 22-Dec-04 2225-~~Dec~~Jan-0405 25-Jan-05 Record Date: Next Payment: Prior Payment: Payment Date: Statement Date: Distribution of Loan Seasoning Distribution of Property Types Distribution of Year Loans Maturing Distribution of Amortization Type 21-~~Dec~~Jan-~~2004~~2005 - 1311:4134 (C214-C225) (c) ~~2004~~2005 LaSalle Bank N.A. Page 10 of 14 Property Types # of Loans Scheduled Balance % of Balance WAMM WAC PFY DSCR Retail 102 ~~302~~301,~~241~~283,~~665~~623 7578.8580 ~~166~~165 7.48 0.66 % % Office 1110 6651,~~695~~592,~~644~~512 1613.7449 ~~119~~120 7.4328 0.7698 % % Industrial 2 13,~~311~~275,~~221~~112 3.3447 ~~147~~146 7.81 0.00 % % Other 7 8,~~672~~627,~~355~~482 2.1826 ~~119~~118 7.0405 0.46 % % Mobile home park 4 7,~~567~~538,~~408~~954 1.9097 ~~160~~159 7.13 2.05 % % ~~398~~382,~~488~~317,~~293~~682 ~~126~~125 100.00% Amortization Type # of Loans Scheduled Balance % of Balance WAMM WAC PFY DSCR AmortizingBalloon 9 34,~~494~~435,~~350~~094 89.6601 9998 7.43 1.52 % % Full Amortizing ~~117~~116 ~~363~~347,~~993~~882,~~943~~588 9190.3499 ~~162~~163 7.4745 0.6062 % % ~~398~~382,~~488~~317,~~293~~682 ~~126~~125 100.00% Number of Months # of Loans Scheduled Balance % of Balance WAMM WAC PFY DSCR 0 0 0.00 0 0.00 % % 0.00 0 to 12 0 0 0.00 0 0.00 % % 0.00 13 to 24 0 0 0.00 0 0.00 % % 0.00 25 to 36 0 0 0.00 0 0.00 % % 0.00 37 to 48 0 0 0.00 0 0.00 % % 0.00 49 to 60 10 ~~651,472~~0 0.1600 ~~162~~0 0.00 % % 70.2500 61 to 72 7673 ~~202~~185,~~420~~829,~~042~~727 5048.8061 ~~163~~161 0.6971 % % 7.2220 73 to 84 4952 ~~195~~196,~~416~~487,~~779~~955 4951.0439 ~~150~~154 0.6769 % % 7.7268 85 to 96 0 0 0.00 0 0.00 % % 0.00 97 to 108 0 0 0.00 0 0.00 % % 0.00 109 to 120 0 0 0.00 0 0.00 % % 0.00 121 or More ~~126~~125 ~~398~~382,~~488~~317,~~293~~682 100.00% Year # of Loans Scheduled Balance % of Balance WAMM WAC PFY DSCR 0 0 0.00 0 0.00 0.00 % % ~~2004 0 0 0.00 0 0.00 0.00 % %~~ 2005 0 0 0.00 0 0.00 0.00 % % 2006 0 0 0.00 0 0.00 0.00 % % 2007 1 4,~~904~~792,~~250~~356 1.2325 3938 7.25 0.00 % % 2008 1 2,~~046~~010,~~537~~711 0.5153 4948 7.50 1.03 % % 2009 0 0 0.00 0 0.00 0.00 % % 2010 3 2,~~867~~842,~~317~~530 0.7274 8180 7.25 0.00 % % 2011 8 24,~~448~~317,~~860~~446 6.1436 9291 7.66 1.09 % % 2012 9 30,~~290~~211,~~024~~479 7.6090 ~~100~~99 7.19 1.44 % % 2013 32 227,~~107~~245,~~985~~982 51.5590 ~~114~~110 7.8042 0.00 % % 2014 ~~101~~3 ~~311~~3,~~823~~050,~~319~~433 780.2580 ~~174~~126 7.4644 0.6300 % % 2015 98 307,846,745 80.52 173 7.46 0.64 % % 2016 & Greater 100.00 ~~398~~382,~~488~~317,~~293~~682 ~~126~~125 % NationsLink Funding Corporation, as Depositor Payment Date:Prior Payment:Next Payment:Record Date: 2225-~~Dec~~Jan-~~0422~~0525-~~Dec~~Jan-0405 22-~~Nov~~Dec-04 2422-~~Jan~~Feb-05 15-~~Dec~~Jan-0405 NationsBank, N.A., as Mortgage Loan Seller Capital Lease Funding, L.P., as Mortgage Loan Seller Commercial Loan Pass-Through Certificates, Series 1999-LTL-1 ABN AMRO Acct: 720175.2 Specially Serviced (Part I) ~ Loan Detail (End of Period) Disclosure Control # Servicing Xfer Date Balance NoteRate Maturity Date Remaining Property Type Geo. Location NOI DSCR NOIDate Schedule Actual Life Statement Date: Loan Status Code(1) 21-~~Dec~~Jan-~~2004~~2005 - 1311:4134 (C214-C225) (c) ~~2004~~2005 LaSalle Bank N.A. Page 11 of 14 (1) Legend: A. P&I Adv - in Grace PeriodB. P&I Adv - < one month delinq 1. P&I Adv - delinquent 1 month2. P&I Adv - delinquent 2 months 3. P&I Adv - delinquent 3+ months4. Mat. Balloon/Assumed P&I 7. Foreclosure 9. REO 5. Non Performing Mat. Balloon NationsLink Funding Corporation, as Depositor Payment Date:Prior Payment:Next Payment:Record Date: 2225-~~Dec~~Jan-~~0422~~0525-~~Dec~~Jan-0405 22-~~Nov~~Dec-04 2422-~~Jan~~Feb-05 15-~~Dec~~Jan-0405 NationsBank, N.A., as Mortgage Loan Seller Capital Lease Funding, L.P., as Mortgage Loan Seller Commercial Loan Pass-Through Certificates, Series 1999-LTL-1 ABN AMRO Acct: 720175.2 Specially Serviced Loan Detail (Part II) ~ Servicer Comments (End of Period) Disclosure Control # Resolution Strategy Comments Statement Date: 21-~~Dec~~Jan-~~2004~~2005 - 1311:4134 (C214-C225) (c) ~~2004~~2005 LaSalle Bank N.A. Page 12 of 14 NationsLink Funding Corporation, as Depositor Payment Date:Prior Payment:Next Payment:Record Date: 2225-~~Dec~~Jan-~~0422~~0525-~~Dec~~Jan-0405 22-~~Nov~~Dec-04 2422-~~Jan~~Feb-05 15-~~Dec~~Jan-0405 NationsBank, N.A., as Mortgage Loan Seller Capital Lease Funding, L.P., as Mortgage Loan Seller Commercial Loan Pass-Through Certificates, Series 1999-LTL-1 ABN AMRO Acct: 720175.2 Modified Loan Detail Disclosure Control # Modification Date Cutoff Maturity Date Modification Description Modified Maturity Date Statement Date: 21-~~Dec~~Jan-~~2004~~2005 - 1311:4134 (C214-C225) (c) ~~2004~~2005 LaSalle Bank N.A. Page 13 of 14 NationsLink Funding Corporation, as Depositor Payment Date:Prior Payment:Next Payment:Record Date: 2225-~~Dec~~Jan-~~0422~~0525-~~Dec~~Jan-0405 22-~~Nov~~Dec-04 2422-~~Jan~~Feb-05 15-~~Dec~~Jan-0405 NationsBank, N.A., as Mortgage Loan Seller Capital Lease Funding, L.P., as Mortgage Loan Seller Commercial Loan Pass-Through Certificates, Series 1999-LTL-1 ABN AMRO Acct: 720175.2 Realized Loss Detail Period Disclosure Control # Appraisal Date Appraisal Value BeginningScheduled Balance Gross Proceeds Gross Proceeds as a % of Sched. Balance Aggregate Liquidation Expenses * Net Liquidation Proceeds Net Proceeds as a % of Sched. Balance Realized Loss Statement Date: ~~200406 4,519,274.68 4,519,274.68 45,444.58 4,473,830.10 45,444.58 100.00% 98.99% 11-Jan-98 9,000,000.00 50746 4,519,274.68 4,519,274.68 45,444.58 4,473,830.10 45,444.58~~ Current TotalCumulative 21-~~Dec~~Jan-~~2004~~2005 - 1311:4134 (C214-C225) (c) ~~2004~~2005 LaSalle Bank N.A. Page 14 of 14 * Aggregate liquidation expenses also include outstanding P&I advances and unpaid servicing fees, unpaid trustee fees, etc..

Filing Compare · NATIONSLINK FUNDING CORP 1999-LTL-1 COMMER LOAN PAS THR CER