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) ~~April~~May 2224, 2004

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.)

Item 5. Other Events and Regulation FD Disclosure.

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 ~~April~~May 2224, 2004.

Item 7. Financial Statements and Exhibits.

99.1 Monthly distribution report pursuant to Section 4.02 of the Pooling and Servicing Agreement for the distribution on ~~April~~May 2224, 2004. (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

Date: ~~April~~May 27, 2004 By: /s/ Russell Goldenberg Russell Goldenberg Group Senior Vice President

NationsLink Funding Corporation, as Depositor Statement Date: 0405/2224/04 Bank of America, N.A., as Mortgage Loan Seller Payment Date: 0405/2224/04 Capital Lease Funding, L.P., as Mortgage Loan Seller Prior Payment: 0304/22/04 Midland Loan Services, Inc., as Master Servicer and Special Servicer Record Date: 0405/15/04 Administrator: Commercial Loan Pass-Through Certificates, Series 1999-LTL-1 Belinda Jenkins (800) 246-5761 ABN AMRO Acct: 720175.2 WAC: 7.~~518851~~465838% 135 S. LaSalle Street Suite 1625 WAMM: ~~164~~162 Chicago, IL 60603-4159 Number Of Pages Table Of Contents 1 REMIC Certificate Report 2 Other Related Information 2 Asset Backed Facts Sheets 1 Delinquency Loan Detail 1 Mortgage Loan Characteristics 2 Total Pages Included In This Package 9 Specially Serviced Loan Detail Appendix A Modified Loan Detail Appendix B Realized Loss Detail Appendix C Interest Adjustment Summary Appendix D Information is available for this issue from the following sources LaSalle Web Site www.etrustee.net Monthly Data File Name: ~~NB99LTL1_200404_3~~NB99LTL1_200405_3.ZIP Page 1 of 9 0405/1920/04 - 09:4722 (C214-C225) (c) 2004 LaSalle Bank N.A. NationsLink Funding Corporation, as Depositor Statement Date: 0405/2224/04 Bank of America, N.A., as Mortgage Loan Seller Payment Date: 0405/2224/04 Capital Lease Funding, L.P., as Mortgage Loan Seller Prior Payment: 0304/22/04 Midland Loan Services, Inc., as Master Servicer and Special Servicer Record Date: 0405/15/04 Administrator: Commercial Loan Pass-Through Certificates, Series 1999-LTL-1 Belinda Jenkins (800) 246-5761 ABN AMRO Acct: 720175.2 WAC: 7.~~518851~~465838% 135 S. LaSalle Street Suite 1625 Remic II WAMM: ~~164~~162 Chicago, IL 60603-4159 Original Opening Principal Principal Negative Closing Interest Interest Pass-Through Class Face Value (1) Balance Payment Adj. or Loss Amortization Balance Payment Adjustment Rate (2) CUSIP Per $1,000 Per $1,000 Per $1,000 Per $1,000 Per $1,000 Per $1,000 Per $1,000 Per $1,000 Next Rate (3) A-1 75,245,000.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 6.33300000% 63859CCD3 1000.000000000 0.000000000 0.000000000 0.000000000 0.000000000 0.000000000 0.000000000 0.000000000 FIXED A-2 193,863,000.00 ~~192~~190,~~266~~898,~~458~~847.2859 1,~~367~~394,~~610~~481.6962 0.00 0.00 ~~190~~189,~~898~~504,~~847~~365.5997 1,~~100~~092,~~244~~418.8166 0.00 6.86700000% 63859CCE1 1000.000000000 ~~991~~984.~~764587776~~710066336 7.~~054521440~~193129272 0.000000000 0.000000000 ~~984~~977.~~710066336~~516937064 5.~~675372866~~635003379 0.000000000 FIXED A-3 127,347,816.00 127,347,816.00 0.00 0.00 0.00 127,347,816.00 753,899.07 0.00 7.10400000% 63859CCF8 1000.000000000 1000.000000000 0.000000000 0.000000000 0.000000000 1000.000000000 5.919999994 0.000000000 FIXED X 492,442,448.00 N ~~415~~414,~~608~~241,~~590~~116.2634 0.00 0.00 0.00 ~~414~~412,~~241~~846,~~116~~774.3416 ~~173~~154,~~364~~905.2880 0.00 0.~~50056024~~44874096% 63859CCG6 1000.000000000 ~~843~~841.~~973934319~~197013007 0.000000000 0.000000000 0.000000000 ~~841~~838.~~197013007~~365530511 0.~~352049830~~314566302 0.000000000 0.~~44874096~~50048890% B 25,855,814.00 25,855,814.00 0.00 0.00 0.00 25,855,814.00 155,242.62 0.00 7.20500000% 63859CCH4 1000.000000000 1000.000000000 0.000000000 0.000000000 0.000000000 1000.000000000 6.004166800 0.000000000 FIXED C 20,930,897.00 20,930,897.00 0.00 0.00 0.00 20,930,897.00 129,056.42 0.00 7.39900000% 63859CCJ0 1000.000000000 1000.000000000 0.000000000 0.000000000 0.000000000 1000.000000000 6.165833218 0.000000000 FIXED D 30,780,731.00 30,780,731.00 0.00 0.00 0.00 30,780,731.00 165,446.43 0.00 6.45000000% 63859CCK7 1000.000000000 1000.000000000 0.000000000 0.000000000 0.000000000 1000.000000000 5.375000028 0.000000000 FIXED E 11,081,063.00 11,081,063.00 0.00 0.00 0.00 11,081,063.00 46,171.10 0.00 5.00000000% 63859CCL5 1000.000000000 1000.000000000 0.000000000 0.000000000 0.000000000 1000.000000000 4.166667043 0.000000000 FIXED F 3,693,687.00 3,693,687.00 0.00 0.00 0.00 3,693,687.00 15,390.36 0.00 5.00000000% 63859CCM3 1000.000000000 1000.000000000 0.000000000 0.000000000 0.000000000 1000.000000000 4.166665990 0.000000000 FIXED G 3,693,689.00 3,693,689.00 0.00 0.00 0.00 3,693,689.00 14,~~234~~273.6859 (1,~~155~~116.6977) 5.00000000% 63859CCN1 1000.000000000 1000.000000000 0.000000000 0.000000000 0.000000000 1000.000000000 3.~~853784117~~864318301 -0.~~312882324~~302345433 FIXED R 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 9ABSC224 1000.000000000 0.000000000 0.000000000 0.000000000 0.000000000 0.000000000 0.000000000 0.000000000 492,491,697.00 ~~415~~414,~~650~~282,~~155~~544.2859 1,~~367~~394,~~610~~481.6962 0.00 0.00 ~~414~~412,~~282~~888,~~544~~062.5997 2,~~553~~526,~~049~~804.7705 (1,~~155~~116.6977) Total P&I Payment 3,~~920~~921,~~660~~285.4667 Page 2 of 9 Notes: (1) N denotes notional balance not included in total (2) Interest Paid minus Interest Adjustment minus Deferred Interest equals Accrual (3) Estimated 0405/1920/04 - 09:4722 (C214-C225) (c) 2004 LaSalle Bank N.A. NationsLink Funding Corporation, as Depositor Statement Date: 0405/2224/04 Bank of America, N.A., as Mortgage Loan Seller Payment Date: 0405/2224/04 Capital Lease Funding, L.P., as Mortgage Loan Seller Prior Payment: 0304/22/04 Midland Loan Services, Inc., as Master Servicer and Special Servicer Record Date: 0405/15/04 Administrator: Commercial Loan Pass-Through Certificates, Series 1999-LTL-1 Belinda Jenkins (800) 246-5761 ABN AMRO Acct: 720175.2 WAC: 7.~~518851~~465838% 135 S. LaSalle Street Suite 1625 Remic I WAMM: ~~164~~162 Chicago, IL 60603-4159 Original Opening Principal Principal Negative Closing Interest Interest Pass-Through Class Face Value (1) Balance Payment Adj. or Loss Amortization Balance Payment Adjustment Rate (2) CUSIP Per $1,000 Per $1,000 Per $1,000 Per $1,000 Per $1,000 Per $1,000 Per $1,000 Per $1,000 Next Rate (3) LA-1 7,524.50 0.00 0.00 0.00 0.00 0.00 0.00 0.00 6.33300000% None 1000.000000000 0.000000000 0.000000000 0.000000000 0.000000000 0.000000000 0.000000000 0.000000000 FIXED LA-2 19,386.30 19,~~226~~089.6488 ~~136~~139.7645 0.00 0.00 1918,~~089~~950.8843 ~~110~~109.0224 0.00 6.86700000% None 1000.000000000 ~~991~~984.~~764287151~~709820853 7.~~054466298~~193224081 0.000000000 0.000000000 ~~984~~977.~~709820853~~516596772 5.~~675141724~~634907125 0.000000000 FIXED LA-3 12,734.78 12,734.78 0.00 0.00 0.00 12,734.78 75.39 0.00 7.10400000% None 1000.000000000 1000.000000000 0.000000000 0.000000000 0.000000000 1000.000000000 5.920008041 0.000000000 FIXED LWAC 492,442,448.00 ~~415~~414,~~608~~241,~~590~~116.4350 1,~~367~~394,~~473~~342.9317 0.00 0.00 ~~414~~412,~~241~~846,~~116~~774.5033 2,~~552~~526,~~864~~619.3642 (1,~~103~~064.0210) 7.~~37415184~~32235432% None 1000.000000000 ~~843~~841.~~973934656~~197013341 2.~~776921314~~831482492 0.000000000 0.000000000 ~~841~~838.~~197013341~~365530849 5.~~184086730~~130791284 -0.~~002239896~~002160862 7.~~32235431~~37412459% LB 2,585.58 2,585.58 0.00 0.00 0.00 2,585.58 0.00 (15.52) 7.20500000% None 1000.000000000 1000.000000000 0.000000000 0.000000000 0.000000000 1000.000000000 0.000000000 -6.002521678 FIXED LC 2,093.09 2,093.09 0.00 0.00 0.00 2,093.09 0.00 (12.91) 7.39900000% None 1000.000000000 1000.000000000 0.000000000 0.000000000 0.000000000 1000.000000000 0.000000000 -6.167914423 FIXED LD 3,078.07 3,078.07 0.00 0.00 0.00 3,078.07 0.00 (16.54) 6.45000000% None 1000.000000000 1000.000000000 0.000000000 0.000000000 0.000000000 1000.000000000 0.000000000 -5.373497029 FIXED LE 1,108.11 1,108.11 0.00 0.00 0.00 1,108.11 0.00 (4.62) 5.00000000% None 1000.000000000 1000.000000000 0.000000000 0.000000000 0.000000000 1000.000000000 0.000000000 -4.169261174 FIXED LF 369.37 369.37 0.00 0.00 0.00 369.37 0.00 (1.54) 5.00000000% None 1000.000000000 1000.000000000 0.000000000 0.000000000 0.000000000 1000.000000000 0.000000000 -4.169261174 FIXED LG 369.37 369.37 0.00 0.00 0.00 369.37 0.00 (1.54) 5.00000000% None 1000.000000000 1000.000000000 0.000000000 0.000000000 0.000000000 1000.000000000 0.000000000 -4.169261174 FIXED LR 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 9ABSC225 1000.000000000 0.000000000 0.000000000 0.000000000 0.000000000 0.000000000 0.000000000 0.000000000 492,491,697.17 ~~415~~414,~~650~~282,~~155~~544.4475 1,~~367~~394,~~610~~481.6962 0.00 0.00 ~~414~~412,~~282~~888,~~544~~063.7513 2,~~553~~526,~~049~~804.7705 (1,~~155~~116.6977) Total P&I Payment 3,~~920~~921,~~660~~285.4667 Page 3 of 9 Notes: (1) N denotes notional balance not included in total (2) Interest Paid minus Interest Adjustment minus Deferred Interest equals Accrual (3) Estimated 0405/1920/04 - 09:4722 (C214-C225) (c) 2004 LaSalle Bank N.A. NationsLink Funding Corporation, as Depositor Statement Date: 0405/2224/04 Bank of America, N.A., as Mortgage Loan Seller Payment Date: 0405/2224/04 Capital Lease Funding, L.P., as Mortgage Loan Seller Prior Payment: 0304/22/04 Midland Loan Services, Inc., as Master Servicer and Special Servicer Record Date: 0405/15/04 Administrator: Commercial Loan Pass-Through Certificates, Series 1999-LTL-1 Belinda Jenkins (800) 246-5761 ABN AMRO Acct: 720175.2 135 S. LaSalle Street Suite 1625 Other Related Information Chicago, IL 60603-4159 P&I Advances made by: Beginning Current Ending Unreimbursed Period Reimbursed Unreimbursed Servicer ~~160,018.56~~ (0.00) ~~160~~200,~~018~~465.5658 (0.00) 200,465.57 Trustee 0.00 0.00 0.00 0.00 Total P&I Advances ~~160,018.56~~ (0.00) ~~160~~200,~~018~~465.5658 (0.00) 200,465.57 Master Servicing Fee 44,~~888~~357.3514 Special Servicing Compensation 1,~~171~~131.7199 Additional Servicing Compensation 0.00 Current Realized Losses 0.00 Cumulative Realized Losses 0.00 Current Additional Trust Fund Expense 0.00 Principal Distribution Amount Monthly Payments 1,~~367~~394,~~610~~481.6962 Curtailments 0.00 Other Principal Adjusments 0.00 Prepayments in Full 0.00 Liquidation Proceeds 0.00 REO Proceeds 0.00 Other Principal Proceeds 0.00 Total Principal Distribution Amount 1,~~367~~394,~~610~~481.6962 Page 4 of 9 0405/1920/04 - 09:4722 (C214-C225) (c) 2004 LaSalle Bank N.A. NationsLink Funding Corporation, as Depositor Statement Date: 0405/2224/04 Bank of America, N.A., as Mortgage Loan Seller Payment Date: 0405/2224/04 Capital Lease Funding, L.P., as Mortgage Loan Seller Prior Payment: 0304/22/04 Midland Loan Services, Inc., as Master Servicer and Special Servicer Record Date: 0405/15/04 Administrator: Commercial Loan Pass-Through Certificates, Series 1999-LTL-1 Belinda Jenkins (800) 246-5761 ABN AMRO Acct: 720175.2 135 S. LaSalle Street Suite 1625 Other Related Information Chicago, IL 60603-4159 Available Distribution Amount 3,~~920~~921,~~660~~285.4667 Available Funds Allocable to Principal 1,~~367~~394,~~610~~481.6962 Principal Distribution Amount 1,~~367~~394,~~610~~481.6962 Available Funds Allocable to Interest 2,~~553~~526,~~049~~804.7705 Distributable Certificate Interest-Remic II 2,~~553~~526,~~049~~804.7705 Beginning Stated Principal Balance ~~415~~414,~~650~~282,~~156~~546.7506 Ending Stated Principal Balance ~~414~~412,~~282~~888,~~546~~064.0644 Beginning Loan Count 127 Ending Loan Count 127 Certificate Interest Allocations Beginning Ending Accrued Interest Unpaid Unpaid Prepayment Class Interest Distributed Interest Interest Premiums A-1 0.00 0.00 0.00 0.00 0.00 A-2 1,~~100~~092,~~244~~418.8166 1,~~100~~092,~~244~~418.8166 0.00 0.00 0.00 A-3 753,899.07 753,899.07 0.00 0.00 0.00 X ~~173~~154,~~364~~905.2880 ~~173~~154,~~364~~905.2880 0.00 0.00 0.00 B 155,242.62 155,242.62 0.00 0.00 0.00 C 129,056.42 129,056.42 0.00 0.00 0.00 D 165,446.43 165,446.43 0.00 0.00 0.00 E 46,171.10 46,171.10 0.00 0.00 0.00 F 15,390.36 15,390.36 0.00 0.00 0.00 G 15,390.3736 14,~~234~~273.6859 ~~11,228.82~~ 12,431.30 13,599.87 0.00 R 0.00 0.00 0.00 0.00 0.00 Totals 2,~~554~~527,~~205~~920.4682 2,~~553~~526,~~049~~804.7705 ~~11,228.82~~ 12,431.30 13,599.87 0.00 Page 5 of 9 0405/1920/04 - 09:4722 (C214-C225) (c) 2004 LaSalle Bank N.A. NationsLink Funding Corporation, as Depositor Statement Date: 0405/2224/04 Bank of America, N.A., as Mortgage Loan Seller Payment Date: 0405/2224/04 Capital Lease Funding, L.P., as Mortgage Loan Seller Prior Payment: 0304/22/04 Midland Loan Services, Inc., as Master Servicer and Special Servicer Record Date: 0405/15/04 Administrator: Commercial Loan Pass-Through Certificates, Series 1999-LTL-1 Belinda Jenkins (800) 246-5761 ABN AMRO Acct: 720175.2 135 S. LaSalle Street Suite 1625 Chicago, IL 60603-4159 Distribution Delinq 1 Month Delinq 2 Months Delinq 3+ Months Foreclosure/Bankruptcy REO Modifications Prepayments Curr Weighted Avg. Date # Balance # Balance # Balance # Balance # Balance # Balance # Balance Coupon Remit 0405/2224/04 0 0 0 0 0 0 0 0 0 0 0 0 0 0 7.~~5189~~4658% 7.~~3742~~3224% 0.00% 0.000% 0.00% 0.000% 0.00% 0.000% 0.00% 0.000% 0.00% 0.000% 0.00% 0.000% 0.00% 0.000% 0304/22/04 0 0 0 0 0 0 0 0 0 0 0 0 0 0 7.~~4130~~5189% 7.~~2707~~3742% 0.00% 0.000% 0.00% 0.000% 0.00% 0.000% 0.00% 0.000% 0.00% 0.000% 0.00% 0.000% 0.00% 0.000% 0203/2322/04 0 0 0 0 0 0 0 0 0 0 0 0 0 0 7.~~5189~~4130% 7.~~3742~~2707% 0.00% 0.000% 0.00% 0.000% 0.00% 0.000% 0.00% 0.000% 0.00% 0.000% 0.00% 0.000% 0.00% 0.000% 0102/2223/04 0 0 10 ~~15,725,400~~0 0 0 0 0 0 0 0 0 0 0 7.5189% 7.3742% 0.00% 0.000% 0.7900% 30.~~747~~000% 0.00% 0.000% 0.00% 0.000% 0.00% 0.000% 0.00% 0.000% 0.00% 0.000% 1201/22/0304 0 0 1 15,~~804~~725,~~788~~400 0 0 0 0 0 0 0 0 0 0 ~~0 0~~ 7.~~4660~~5189% 7.~~3226~~3742% 0.7900% 30.~~754~~000% 0.0079% 03.~~000~~747% 0.00% 0.000% 0.00% 0.000% 0.00% 0.000% 0.00% 0.000% 0.00% 0.000% 1112/2422/03 01 015,804,788 0 0 0 0 0 0 0 0 0 0 0 0 7.~~5189~~4660% 7.~~3742~~3226% 0.0079% 03.~~000~~754% 0.00% 0.000% 0.00% 0.000% 0.00% 0.000% 0.00% 0.000% 0.00% 0.000% 0.00% 0.000% 1011/2224/03 0 0 0 0 0 0 0 0 0 0 0 0 0 0 7.~~4661~~5189% 7.~~3226~~3742% 0.00% 0.000% 0.00% 0.000% 0.00% 0.000% 0.00% 0.000% 0.00% 0.000% 0.00% 0.000% 0.00% 0.000% 0910/22/03 0 0 0 0 0 0 0 0 0 0 0 0 0 0 7.~~5189~~4661% 7.~~3743~~3226% 0.00% 0.000% 0.00% 0.000% 0.00% 0.000% 0.00% 0.000% 0.00% 0.000% 0.00% 0.000% 0.00% 0.000% 0809/22/03 0 0 0 0 0 0 0 0 0 0 0 0 0 0 7.5189% 7.3743% 0.00% 0.000% 0.00% 0.000% 0.00% 0.000% 0.00% 0.000% 0.00% 0.000% 0.00% 0.000% 0.00% 0.000% 0708/22/03 0 0 0 0 0 0 0 0 0 0 0 0 0 0 7.~~4662~~5189% 7.~~3228~~3743% 0.00% 0.000% 0.00% 0.000% 0.00% 0.000% 0.00% 0.000% 0.00% 0.000% 0.00% 0.000% 0.00% 0.000% 0607/2322/03 0 0 0 0 0 0 0 0 0 0 0 0 0 0 7.~~5190~~4662% 7.~~3743~~3228% 0.00% 0.000% 0.00% 0.000% 0.00% 0.000% 0.00% 0.000% 0.00% 0.000% 0.00% 0.000% 0.00% 0.000% 0506/2223/03 0 0 0 0 0 0 0 0 0 0 0 0 0 0 7.~~4663~~5190% 7.~~3229~~3743% 0.00% 0.000% 0.00% 0.000% 0.00% 0.000% 0.00% 0.000% 0.00% 0.000% 0.00% 0.000% 0.00% 0.000% 0405/22/03 0 0 0 0 0 0 0 0 0 0 0 0 0 0 7.~~5190~~4663% 7.~~3744~~3229% 0.00% 0.000% 0.00% 0.000% 0.00% 0.000% 0.00% 0.000% 0.00% 0.000% 0.00% 0.000% 0.00% 0.000% 0304/2422/03 0 0 0 0 0 0 0 0 0 0 0 0 0 0 7.~~3610~~5190% 7.~~2200~~3744% 0.00% 0.000% 0.00% 0.000% 0.00% 0.000% 0.00% 0.000% 0.00% 0.000% 0.00% 0.000% 0.00% 0.000% 0203/24/03 0 0 0 0 0 0 0 0 0 0 0 0 0 0 7.~~5191~~3610% 7.~~3745~~2200% 0.00% 0.000% 0.00% 0.000% 0.00% 0.000% 0.00% 0.000% 0.00% 0.000% 0.00% 0.000% 0.00% 0.000% 0102/2224/03 0 0 0 0 0 0 0 0 0 0 0 0 0 0 7.5191% 7.3745% 0.00% 0.000% 0.00% 0.000% 0.00% 0.000% 0.00% 0.000% 0.00% 0.000% 0.00% 0.000% 0.00% 0.000% Page 6 of 9 Note: Foreclosure and REO Totals are Included in the Appropriate Delinquency Aging Category 0405/1920/04 - 09:4722 (C214-C225) (c) 2004 LaSalle Bank N.A. NationsLink Funding Corporation, as Depositor Statement Date: 0405/2224/04 Bank of America, N.A., as Mortgage Loan Seller Payment Date: 0405/2224/04 Capital Lease Funding, L.P., as Mortgage Loan Seller Prior Payment: 0304/22/04 Midland Loan Services, Inc., as Master Servicer and Special Servicer Record Date: 0405/15/04 Administrator: Commercial Loan Pass-Through Certificates, Series 1999-LTL-1 Belinda Jenkins (800) 246-5761 ABN AMRO Acct: 720175.2 135 S. LaSalle Street Suite 1625 Chicago, IL 60603-4159 Delinquent Loan Detail Paid Outstanding Out. Property Special Disclosure Doc Thru Current P&I P&I Protection Advance Servicer Foreclosure Bankruptcy REO Control # Date Advance Advances** Advances Description (1) Transfer Date Date Date Date ~~Total~~865NB 04/15/04 182,941.47 182,941.47 0.00 B 50849 04/01/04 17,524.11 17,524.11 0.00 B Total 200,465.58 200,465.58 0.00 A. P&I Advance - Loan in Grace Period 1. P&I Advance - Loan delinquent 1 month 3. P&I Advance - Loan delinquent 3 months or More B. P&I Advance - Late Payment but < one month delinq 2. P&I Advance - Loan delinquent 2 months 4. Matured Balloon/Assumed Scheduled Payment ** Outstanding P&I Advances include the current period P&I Advance Page 7 of 9 0405/1920/04 - 09:4722 (C214-C225) (c) 2004 LaSalle Bank N.A. NationsLink Funding Corporation, as Depositor Statement Date: 0405/2224/04 Bank of America, N.A., as Mortgage Loan Seller Payment Date: 0405/2224/04 Capital Lease Funding, L.P., as Mortgage Loan Seller Prior Payment: 0304/22/04 Midland Loan Services, Inc., as Master Servicer and Special Servicer Record Date: 0405/15/04 Administrator: Commercial Loan Pass-Through Certificates, Series 1999-LTL-1 Belinda Jenkins (800) 246-5761 ABN AMRO Acct: 720175.2 135 S. LaSalle Street Suite 1625 Pool Total Chicago, IL 60603-4159 Distribution of Principal Balances Distribution of Property Types Geographic Distribution Current Scheduled Number Scheduled Based on Number Scheduled Based on Number Scheduled Based on Balances of Loans Balance Balance Property Types of Loans Balance Balance Geographic Location of Loans Balance Balance $0 to $500,000 0 0 0.00% Retail 103 ~~314~~313,~~275~~342,~~637~~053 75.8689% Massachusetts 11 49,~~550~~408,~~600~~667 11.9697% $500,000 to $1,000,000 14 12,~~294~~245,~~347~~407 2.97% Office 11 69,~~607~~249,~~280~~529 16.8077% Texas 9 48,~~919~~760,~~338~~399 11.81% $1,000,000 to $1,250,000 20 22,~~847~~765,~~928~~680 5.5251% Industrial 2 13,~~591~~557,~~699~~442 3.28% New York 19 4544,~~064~~836,~~044~~390 10.8886% $1,250,000 to $1,500,000 11 15,~~318~~267,~~464~~322 3.70% Other 7 98,~~018~~977,~~852~~101 2.1817% South Carolina 3 43,~~368~~221,~~223~~986 10.47% $1,500,000 to $1,750,000 15 24,~~591~~516,~~141~~848 5.94% Mobile Home 4 7,~~789~~761,~~077~~940 1.88% Florida 8 39,~~297~~196,~~017~~677 9.49% $1,750,000 to $2,000,000 11 20,~~585~~515,~~560~~657 4.97% Georgia 4 26,~~152~~106,~~018~~223 6.3132% $2,000,000 to $2,250,000 5 10,~~727~~697,~~707~~057 2.59% Pennsylvania 10 20,~~305~~195,~~199~~864 4.9089% $2,250,000 to $2,500,000 9 21,~~423~~346,~~968~~280 5.17% Maryland 3 15,~~783~~741,~~732~~362 3.81% $2,500,000 to $3,000,000 8 22,~~092~~002,~~183~~134 5.33% ~~California~~North 4Carolina 9 15,~~661~~601,~~394~~241 3.78% $3,000,000 to $3,500,000 3 9,~~939~~898,~~978~~009 2.40% ~~North~~California ~~Carolina~~4 9 15,~~640~~596,~~898~~490 3.78% $3,500,000 to $4,000,000 12 37,~~579~~555,~~532~~184 01.8683% Virginia 9 15,~~105~~054,~~044~~296 3.65% $4,000,000 to $5,000,000 1211 5551,~~411~~260,~~237~~399 1312.3842% Michigan 7 12,~~547~~513,~~034~~831 3.03% $5,000,000 to $5,500,000 3 15,~~961~~928,~~503~~033 3.8586% Total 127 ~~414~~412,~~282~~888,~~546~~064 100.00% Tennessee 5 9,~~915~~893,~~870~~132 2.3940% $5,500,000 to $6,000,000 2 11,~~749~~633,~~896~~447 2.8482% New Jersey 4 8,~~771~~733,~~879~~097 2.12% $6,000,000 to $7,000,000 2 13,~~594~~529,~~226~~864 3.28% Distribution of Mortgage Interest Rates Ohio 2 7,~~569~~541,~~249~~446 1.83% $7,000,000 to $9,000,000 2 15,~~852~~808,~~877~~472 3.83% Current Mortgage Number Scheduled Based on Connecticut 3 5,~~374~~356,~~131~~239 1.30% $9,000,000 to $10,000,000 2 19,~~301~~270,~~953~~126 4.6667% Interest Rate of Loans Balance Balance Illinois 2 4,~~811~~795,~~701~~526 1.16% $10,000,000 to $15,000,000 3 34,~~721~~653,~~238~~093 8.3839% 6.500% or less 0 0 0.00% Nebraska 1 4,~~801~~787,~~315~~719 1.16% $15,000,000 to $20,000,000 3 47,~~456~~297,~~640~~332 11.46% 6.500% to 6.750% 1 3,~~483~~460,~~204~~864 0.84% New Mexico 1 4,~~738~~722,~~406~~605 1.14% $20,000,000 & Above 1 36,~~832~~697,~~168~~720 8.89% 6.750% to 7.000% 16 50,~~269~~128,~~293~~272 12.1314% Arkansas 1 3,~~384~~374,~~703~~039 0.82% Total 127 ~~414~~412,~~282~~888,~~546~~064 100.00% 7.000% to 7.250% 25 9190,~~146~~823,~~897~~322 22.00% Nevada 2 3,~~375~~366,~~823~~300 0.8182% Average Scheduled Balance is 3,~~262~~251,~~067~~087 7.250% to 7.500% 38 ~~108~~107,~~333~~980,~~329~~882 26.15% New Hampshire 2 3,~~290~~278,~~105~~643 0.79% Maximum Scheduled Balance is 36,~~832~~697,~~168~~720 7.500% to 7.750% 18 36,~~183~~045,~~056~~015 8.73% Maine 2 3,~~177~~164,~~660~~928 0.77% Minimum Scheduled Balance is ~~662~~661,~~876~~480 7.750% to 8.000% 20 8988,~~128~~808,~~424~~895 21.51% Kansas 1 2,~~601~~583,~~068~~760 0.63% 8.000% to 8.250% 8 30,~~758~~669,~~428~~993 7.4243% District of Columbia 2 2,~~031~~022,~~484~~736 0.49% 8.250% to 8.500% 1 4,~~979~~970,~~915~~821 1.20% Missouri 1 1,~~152~~149,~~104~~327 0.28% 8.500% to 8.750% 0 0 0.00% Alabama 1 1,~~124~~119,~~311~~662 0.27% 8.750% to 9.000% 0 0 0.00% Washington 1 ~~768~~765,~~197~~478 0.19% 9.000% to 9.250% 0 0 0.00% 9.250% to 9.500% 0 0 0.00% 9.500% to 9.750% 0 0 0.00% 9.750% & Above 0 0 0.00% Total 127 ~~414~~412,~~282~~888,~~546~~064 100.00% Total 127 ~~414~~412,~~282~~888,~~546~~064 100.00% W/Avg Mortgage Interest Rate is 7.~~4659~~4658% Minimum Mortgage Interest Rate is 6.7300% Maximum Mortgage Interest Rate is 8.3200% 0405/1920/04 - 09:4722 (C214-C225) (c) 2004 LaSalle Bank N.A. Page 8 of 9 NationsLink Funding Corporation, as Depositor Statement Date: 0405/2224/04 Bank of America, N.A., as Mortgage Loan Seller Payment Date: 0405/2224/04 Capital Lease Funding, L.P., as Mortgage Loan Seller Prior Payment: 0304/22/04 Midland Loan Services, Inc., as Master Servicer and Special Servicer Record Date: 0405/15/04 Administrator: Commercial Loan Pass-Through Certificates, Series 1999-LTL-1 Belinda Jenkins (800) 246-5761 ABN AMRO Acct: 720175.2 135 S. LaSalle Street Suite 1625 Pool Total Chicago, IL 60603-4159 Loan Seasoning Distribution of Remaining Term Distribution of DSCR Number Scheduled Based on Fully Amortizing Debt Service Number Scheduled Based on Number of Years of Loans Balance Balance Fully Amortizing Number Scheduled Based on Coverage Ratio (1) of Loans Balance Balance 1 year or less 0 0 0.00% Mortgage Loans of Loans Balance Balance 0.500 or less 0 0 0.00% 1+ to 2 years 0 0 0.00% 60 months or less 2 87,~~100~~960,~~797~~083 1.9693% 0.500 to 0.625 0 0 0.00% 2+ to 3 years 0 0 0.00% 61 to 120 months 12 3130,~~158~~951,~~032~~974 7.5250% 0.625 to 0.750 1 1,~~106~~103,~~944~~526 0.27% 3+ to 4 years 0 0 0.00% 121 to 180 months 82 220,~~788~~016,~~013~~963 53.29% 0.750 to 0.875 1 ~~784~~782,~~940~~515 0.19% 4+ to 5 years 0 0 0.00% 181 to 240 months 21 114,~~724~~520,~~712~~109 27.6974% 0.875 to 1.000 15 41,~~265~~132,~~255~~286 9.96% 5+ to 6 years 5445 ~~162~~131,~~893~~604,~~988~~518 3931.3287% 241 to 360 months 0 0 0.00% 1.000 to 1.125 9 30,~~740~~638,~~113~~003 7.42% 6+ to 7 years 6371 ~~213~~238,~~341~~853,~~236~~464 5157.5085% Total 117 ~~374~~373,~~771~~449,~~554~~130 90.4645% 1.125 to 1.250 6 20,~~460~~398,~~868~~677 4.94% 7+ to 8 years 1011 3842,~~047~~430,~~322~~083 910.1828% Weighted Average Months to Maturity is ~~170~~168 1.250 to 1.375 3 9,~~595~~570,~~435~~306 2.32% 8+ to 9 years 0 0 0.00% 1.375 to 1.500 3 8,~~044~~021,~~213~~111 1.94% 9+ to 10 years 0 0 0.00% 1.500 to 1.625 1 4,~~979~~970,~~915~~821 1.20% 10 years or more 0 0 0.00% 1.625 to 1.750 2 14,~~662~~643,~~573~~485 3.5455% Total 127 ~~414~~412,~~282~~888,~~546~~064 100.00% 1.750 to 1.875 1 2,~~601~~583,~~068~~760 0.63% Weighted Average Seasoning is 6.34 1.875 to 2.000 0 0 0.00% 2.000 to 2.125 2 39,~~324~~181,~~673~~540 9.49% 2.125 & above 4 8,~~064~~036,~~386~~382 1.95% Unknown 79 ~~232~~231,~~652~~825,~~162~~652 56.1615% Total 127 ~~414~~412,~~282~~888,~~546~~064 100.00% Weighted Average Debt Service Coverage Ratio is 1.379 Distribution of Amortization Type Number Scheduled Based on Distribution of Remaining Term Amortization Type of Loans Balance Balance Balloon Loans NOI Aging Fully Amortizing 117 ~~374~~373,~~771~~449,~~554~~130 90.4645% Balloon Number Scheduled Based on Number Scheduled Based on Amortizing Balloon 10 39,~~510~~438,~~992~~935 9.5455% Mortgage Loans of Loans Balance Balance NOI Date of Loans Balance Balance 12 months or less 0 0 0.00% 1 year or less 0 0 0.00% 13 to 24 months 0 0 0.00% 1 to 2 years 0 0 0.00% 25 to 36 months 0 0 0.00% 2 Years or More 49 ~~186~~185,~~158~~581,~~346~~687 44.9495% 37 to 48 months 0 0 0.00% Unknown 78 ~~228~~227,~~124~~306,~~201~~378 55.0605% 49 to 60 months 0 0 0.00% Total 127 ~~414~~412,~~282~~888,~~546~~064 100.00% 61 to 120 months 10 39,~~510~~438,~~992~~935 9.5455% 121 to 180 months 0 0 0.00% 181 to 240 months 0 0 0.00% Total 127 ~~414~~412,~~282~~888,~~546~~064 100.00% Total 10 39,~~510~~438,~~992~~935 9.5455% Weighted Average Months to Maturity is ~~107~~106 (1) Debt Service Coverage Ratios are calculated as described in the prospectus, values are updated periodically as new NOI figures became available from borrowers on an asset level. Neither the Trustee, Servicer, Special Servicer or Underwriter makes any representation as to the accuracy of the data provided by the borrower for this calculation. 0405/1920/04 - 09:4722 (C214-C225) (c) 2004 LaSalle Bank N.A. Page 9 of 9 NationsLink Funding Corporation, as Depositor Statement Date: 0405/2224/04 Bank of America, N.A., as Mortgage Loan Seller Payment Date: 0405/2224/04 Capital Lease Funding, L.P., as Mortgage Loan Seller Prior Payment: 0304/22/04 Midland Loan Services, Inc., as Master Servicer and Special Servicer Record Date: 0405/15/04 Administrator: Commercial Loan Pass-Through Certificates, Series 1999-LTL-1 Belinda Jenkins (800) 246-5761 ABN AMRO Acct: 720175.2 135 S. LaSalle Street Suite 1625 Chicago, IL 60603-4159 Specially Serviced Loan Detail Ending Specially Disclosure Scheduled Interest Maturity Property Serviced Control # Balance Rate Date Type Status Code (1) Comments ~~000000000050746~~50746 4,~~527~~519,~~961~~274.2568 7.430% 055/011/132013 Retail 9 (1) Legend : 1) Request for waiver of Prepayment Penalty 4) Loan with Borrower Bankruptcy 7) Loans Paid Off 2) Payment default 5) Loan in Process of Foreclosure 8) Loans Returned to Master Servicer 3) Request for Loan Modification or Workout 6) Loan now REO Property 9) Other 0405/1920/04 - 09:4722 (C214-C225) (c) 2004 LaSalle Bank N.A. Appendix A Loan continues to be current. Borrower previously presented offer to pay loan in full if lender waived prepayment premium. We accepted this offer, subject to loan remaining current and borrower paying accrued interest due at closing. Borrower to either sell or refinance. We have extended this offer. NationsLink Funding Corporation, as Depositor Statement Date: 0405/2224/04 Bank of America, N.A., as Mortgage Loan Seller Payment Date: 0405/2224/04 Capital Lease Funding, L.P., as Mortgage Loan Seller Prior Payment: 0304/22/04 Midland Loan Services, Inc., as Master Servicer and Special Servicer Record Date: 0405/15/04 Administrator: Commercial Loan Pass-Through Certificates, Series 1999-LTL-1 Belinda Jenkins (800) 246-5761 ABN AMRO Acct: 720175.2 135 S. LaSalle Street Suite 1625 Chicago, IL 60603-4159 Modified Loan Detail Disclosure Modification Modification Control # Date Description Appendix B 0405/1920/04 - 09:4722 (C214-C225) (c) 2004 LaSalle Bank N.A. NationsLink Funding Corporation, as Depositor Statement Date: 0405/2224/04 Bank of America, N.A., as Mortgage Loan Seller Payment Date: 0405/2224/04 Capital Lease Funding, L.P., as Mortgage Loan Seller Prior Payment: 0304/22/04 Midland Loan Services, Inc., as Master Servicer and Special Servicer Record Date: 0405/15/04 Administrator: Commercial Loan Pass-Through Certificates, Series 1999-LTL-1 Belinda Jenkins (800) 246-5761 ABN AMRO Acct: 720175.2 135 S. LaSalle Street Suite 1625 Chicago, IL 60603-4159 Realized Loss Detail Beginning Gross Proceeds Aggregate Net Net Proceeds Dist. Disclosure Appraisal Appraisal Scheduled Gross as a % of Liquidation Liquidation as a % of Realized Date Control # Date Value Balance Proceeds Sched Principal Expenses * Proceeds Sched. Balance Loss Current Total 0.00 0.00 0.00 0.00 0.00 Cumulative 0.00 0.00 0.00 0.00 0.00 Appendix C * Aggregate liquidation expenses also include outstanding P&I advances and unpaid servicing fees, unpaid trustee fees, etc.. 0405/1920/04 - 09:4722 (C214-C225) (c) 2004 LaSalle Bank N.A. NationsLink Funding Corporation, as Depositor Statement Date: 0405/2224/04 Bank of America, N.A., as Mortgage Loan Seller Payment Date: 0405/2224/04 Capital Lease Funding, L.P., as Mortgage Loan Seller Prior Payment: 0304/22/04 Midland Loan Services, Inc., as Master Servicer and Special Servicer Record Date: 0405/15/04 Administrator: Commercial Loan Pass-Through Certificates, Series 1999-LTL-1 Belinda Jenkins (800) 246-5761 ABN AMRO Acct: 720175.2 135 S. LaSalle Street Suite 1625 Chicago, IL 60603-4159 Interest Adjustment Summary Shortfalls Allocated to the Bonds: Excess Allocated to the Bonds: Net Prepayment Interest Shortfalls Allocated to the Bonds 0.00 Other Interest Proceeds Due Bonds 1715.3450 Special Servicing Fees 1,~~171~~131.7199 Prepayment Interest Excess Due the Bonds 0.00 Workout Fees 0.00 Yield Maintenance Penalties Due to the Bonds 0.00 Liquidation Fees 0.00 Prepayment Penalties Due to the Bonds 0.00 Legal Fees 0.00 Recovered ASER Interest Due to the Bonds 0.00 Misc. Fees & Expenses Paid by/to Servicer 0.00 Recovered Interest Due to the Bonds 0.00 Interest Paid to Servicer on Outstanding Advances 10.3328 Total Excess Allocated to the Bonds 1715.3450 ASER Interest Advance Reduction 0.00 Interest Not Advanced (Current Period) 0.00 Recoup of Prior Advances by Servicer 0.00 Servicing Fees Paid Servicer on Loans Not Advanced 0.00 Misc. Fees & Expenses Paid by Trust 0.00 Shortfall Due to Rate Modification 0.00 Total Shortfall Allocated to the Bonds 1,~~173~~132.0427 Total Excess Allocated to the Bonds 1715.3450 Less Total Shortfall Allocated to the Bonds 1,~~173~~132.0427 Total Interest Adjustment to the Bonds (1,~~155~~116.7077) Appendix D 0405/1920/04 - 09:4722 (C214-C225) (c) 2004 LaSalle Bank N.A.

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