##### Table of Contents





UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

Form 10-Q



|x | Quarterly Report Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934.
|- | ----------------------------------------------------------------------------------------

For the quarterly period ended September 30, 2009



| ̈ | Transition Report Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934.
|- | -----------------------------------------------------------------------------------------

For the transition period from  to

Commission File number 000-51858

ATEL Capital Equipment Fund XI, LLC

(Exact name of registrant as specified in its charter)



|                                                              |  |                                      
|------------------------------------------------------------- |  | -------------------------------------
|California                                                    |  | 20-1357935                           
|(State or other jurisdiction ofIncorporation or organization) |  | (I. R. S. EmployerIdentification No.)

600 California Street, 6th Floor, San Francisco, California 94108-2733

(Address of principal executive offices)

Registrants telephone number, including area code (415) 989-8800

Securities registered pursuant to section 12(b) of the Act: None

Securities
registered pursuant to section 12(g) of the Act: Limited Liability Company Units

Indicate by a check mark whether the registrant (1) has
filed all reports required to be filed by section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to
such filing requirements for the past 90 days.    Yes  x    No   ̈

Indicate by check mark whether the registrant has submitted electronically and posted on its corporate Web site, if any, every Interactive Data File
required to be submitted and posted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such
files).    Yes   ̈    No   ̈

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, or a smaller reporting company. See definition of accelerated filer, large
accelerated filer and smaller reporting company in Rule 12b-2 of the Exchange Act.



|                           |  |                      |  |                          |  |                             
|-------------------------- |  | -------------------- |  | ------------------------ |  | ----------------------------
|Large accelerated filer   ̈ |  | Accelerated filer   ̈ |  | Non-accelerated filer   ̈ |  | Smaller reporting company  x

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the
Act).    Yes   ̈    No  x

The number of Limited Liability Company Units outstanding as of October 31, 2009 was 5,210,507.

DOCUMENTS INCORPORATED BY REFERENCE

None.









---

##### Table of Contents

ATEL CAPITAL EQUIPMENT FUND XI, LLC

Index



|         |  |                                                                                                                                 |  |   
|-------- |  | ------------------------------------------------------------------------------------------------------------------------------- |  | --
|Part I.  |  | Financial Information                                                                                                           |  | 3 
|         |  |                                                                                                                                
|Item 1.  |  | Financial Statements (Unaudited)                                                                                                |  | 3 
|         |  |                                                                                                                                
|         |  | Balance Sheets, September 30, 2009 and December 31, 2008                                                                        |  | 3 
|         |  |                                                                                                                                
|         |  | Statements of Operations for the three and nine months ended September 30, 2009 and 2008                                        |  | 4 
|         |  |                                                                                                                                
|         |  | Statements of Changes in Members Capital for the year ended December 31, 2008 and for the nine months ended September 30, 2009 |  | 5 
|         |  |                                                                                                                                
|         |  | Statements of Cash Flows for the three and nine months ended September 30, 2009 and 2008                                        |  | 6 
|         |  |                                                                                                                                
|         |  | Notes to the Financial Statements                                                                                               |  | 7 
|         |  |                                                                                                                                
|Item 2.  |  | Managements Discussion and Analysis of Financial Condition and Results of Operations                                           |  | 20
|         |  |                                                                                                                                
|Item 4T. |  | Controls and Procedures                                                                                                         |  | 27
|         |  |                                                                                                                                
|Part II. |  | Other Information                                                                                                               |  | 28
|         |  |                                                                                                                                
|Item 1.  |  | Legal Proceedings                                                                                                               |  | 28
|         |  |                                                                                                                                
|Item 2.  |  | Unregistered Sales of Equity Securities and Use of Proceeds                                                                     |  | 28
|         |  |                                                                                                                                
|Item 3.  |  | Defaults Upon Senior Securities                                                                                                 |  | 28
|         |  |                                                                                                                                
|Item 4.  |  | Submission of Matters to a Vote of Security Holders                                                                             |  | 28
|         |  |                                                                                                                                
|Item 5.  |  | Other Information                                                                                                               |  | 28
|         |  |                                                                                                                                
|Item 6.  |  | Exhibits                                                                                                                        |  | 28



2



---

##### Table of Contents

PART I. FINANCIAL INFORMATION



|Item 1. | Financial Statements (Unaudited).
|------- | ---------------------------------

ATEL CAPITAL EQUIPMENT FUND XI, LLC

BALANCE
SHEETS

SEPTEMBER 30, 2009 AND DECEMBER 31, 2008

(In Thousands)

(Unaudited)



|                                                                                                                                                                                               |  |                   |        |                  |   |       
|---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------- |  | ----------------- | ------ | ---------------- | - | ------
|                                                                                                                                                                                               |  | September 30,2009 |        | December 31,2008
|ASSETS                                                                                                                                                                                         |  |                   |        |                  |   |       
|Cash and cash equivalents                                                                                                                                                                      |  | $                 | 3,518  |                  | $ | 904   
|Accounts receivable, net of allowance for doubtful accounts of $195 as of September 30, 2009 and $178 as of
December 31, 2008                                                                  |  |                   | 209    |                  |   | 254   
|Notes receivable, net of unearned interest income of $542 as of September 30, 2009 and net of unearned interest income of
$896 and allowance for credit losses of $479 as of December 31, 2008 |  |                   | 2,894  |                  |   | 3,994 
|Investment in securities                                                                                                                                                                       |  |                   | 302    |                  |   | 421   
|Investments in equipment and leases, net of accumulated depreciation of $24,959 as of September 30, 2009 and $23,524 as of
December 31, 2008                                                   |  |                   | 27,031 |                  |   | 39,490
|Other assets                                                                                                                                                                                   |  |                   | 40     |                  |   | 36    
|                                                                                                                                                                                               |  |                   |        |                  |   |       
|Total assets                                                                                                                                                                                   |  | $                 | 33,994 |                  | $ | 45,099
|                                                                                                                                                                                               |  |                   |        |                  |   |       
|LIABILITIES AND MEMBERS CAPITAL                                                                                                                                                               |  |                   |        |                  |   |       
|Accounts payable and accrued liabilities:                                                                                                                                                      |  |                   |        |                  |   |       
|Managing Member                                                                                                                                                                                |  | $                 | 104    |                  | $ | 121   
|Accrued distributions to Other Members                                                                                                                                                         |  |                   | 551    |                  |   | 554   
|Other                                                                                                                                                                                          |  |                   | 419    |                  |   | 326   
|Non-recourse debt                                                                                                                                                                              |  |                   | 9,724  |                  |   | 17,389
|Acquisition facility obligation                                                                                                                                                                |  |                   |       |                  |   | 500   
|Unearned operating lease income                                                                                                                                                                |  |                   | 701    |                  |   | 695   
|                                                                                                                                                                                               |  |                   |        |                  |   |       
|Total liabilities                                                                                                                                                                              |  |                   | 11,499 |                  |   | 19,585
|                                                                                                                                                                                               |  |                   |        |                  |   |       
|Commitments and contingencies                                                                                                                                                                  |  |                   |        |                  |   |       
|Members capital:                                                                                                                                                                              |  |                   |        |                  |   |       
|Managing Member                                                                                                                                                                                |  |                   |       |                  |   |      
|Other Members                                                                                                                                                                                  |  |                   | 22,495 |                  |   | 25,514
|                                                                                                                                                                                               |  |                   |        |                  |   |       
|Total Members capital                                                                                                                                                                         |  |                   | 22,495 |                  |   | 25,514
|                                                                                                                                                                                               |  |                   |        |                  |   |       
|Total liabilities and Members capital                                                                                                                                                         |  | $                 | 33,994 |                  | $ | 45,099
|                                                                                                                                                                                               |  |                   |        |                  |   |       

See accompanying notes.



3



---

##### Table of Contents

ATEL CAPITAL EQUIPMENT FUND XI, LLC

STATEMENTS OF OPERATIONS

THREE AND NINE MONTHS ENDED

SEPTEMBER 30, 2009 AND 2008

(In Thousands Except for Units and Per Unit Data)

(Unaudited)



|                                                                     |  |                                 |           |   |                                |   |           |      |  |   |           |   |  |   |           |  
|-------------------------------------------------------------------- |  | ------------------------------- | --------- | - | ------------------------------ | - | --------- | ---- |  | - | --------- | - |  | - | --------- | -
|                                                                     |  | Three months endedSeptember 30, |           |   | Nine months endedSeptember 30, |  
|                                                                     |  | 2009                            |           |   | 2008                           |   |           | 2009 |  |   | 2008      |  
|Revenues:                                                            |  |                                 |           |   |                                |   |           |      |  |   |           |   |  |   |           |  
|Operating lease income                                               |  | $                               | 1,895     |   |                                | $ | 2,992     |      |  | $ | 7,322     |   |  | $ | 8,978     |  
|Direct financing leases                                              |  |                                 | 19        |   |                                |   | 1         |      |  |   | 40        |   |  |   | 2         |  
|Notes receivable interest income                                     |  |                                 | 75        |   |                                |   | 123       |      |  |   | 265       |   |  |   | 485       |  
|Gain on sale of assets and early termination of notes                |  |                                 | 206       |   |                                |   | 18        |      |  |   | 1,628     |   |  |   | 72        |  
|Gain on sale of securities                                           |  |                                 |          |   |                                |   |          |      |  |   | (46       | ) |  |   | 54        |  
|Interest income                                                      |  |                                 |          |   |                                |   | 5         |      |  |   |          |   |  |   | 22        |  
|Other                                                                |  |                                 | 6         |   |                                |   | 13        |      |  |   | 15        |   |  |   | 33        |  
|                                                                     |  |                                 |           |   |                                |   |           |      |  |   |           |   |  |   |           |  
|Total revenues                                                       |  |                                 | 2,201     |   |                                |   | 3,152     |      |  |   | 9,224     |   |  |   | 9,646     |  
|                                                                     |  |                                 |           |  
|Expenses:                                                            |  |                                 |           |   |                                |   |           |      |  |   |           |   |  |   |           |  
|Depreciation of operating lease assets                               |  |                                 | 1,741     |   |                                |   | 2,501     |      |  |   | 6,159     |   |  |   | 7,498     |  
|Asset management fees to Managing Member                             |  |                                 | 105       |   |                                |   | 155       |      |  |   | 549       |   |  |   | 498       |  
|Acquisition expense                                                  |  |                                 |          |   |                                |   | 10        |      |  |   | 5         |   |  |   | 45        |  
|Cost reimbursements to Managing Member                               |  |                                 | 90        |   |                                |   | 82        |      |  |   | 260       |   |  |   | 415       |  
|Provision (reversal of provision) for losses and doubtful accounts   |  |                                 | 128       |   |                                |   | (9        | )    |  |   | 101       |   |  |   | (45       | )
|Provision for losses on investment in securities                     |  |                                 |          |   |                                |   |          |      |  |   | 50        |   |  |   |          |  
|Amortization of initial direct costs                                 |  |                                 | 51        |   |                                |   | 51        |      |  |   | 136       |   |  |   | 156       |  
|Interest expense                                                     |  |                                 | 170       |   |                                |   | 306       |      |  |   | 708       |   |  |   | 1,017     |  
|Professional fees                                                    |  |                                 | 30        |   |                                |   | 13        |      |  |   | 133       |   |  |   | 163       |  
|Outside services                                                     |  |                                 | 18        |   |                                |   | 22        |      |  |   | 36        |   |  |   | 38        |  
|Other                                                                |  |                                 | 40        |   |                                |   | 13        |      |  |   | 99        |   |  |   | 78        |  
|                                                                     |  |                                 |           |   |                                |   |           |      |  |   |           |   |  |   |           |  
|Total operating expenses                                             |  |                                 | 2,373     |   |                                |   | 3,144     |      |  |   | 8,236     |   |  |   | 9,863     |  
|Other income (loss), net                                             |  |                                 | 68        |   |                                |   | (11       | )    |  |   | 1         |   |  |   | 42        |  
|                                                                     |  |                                 |           |   |                                |   |           |      |  |   |           |   |  |   |           |  
|Net (loss) income                                                    |  | $                               | (104      | ) |                                | $ | (3        | )    |  | $ | 989       |   |  | $ | (175      | )
|                                                                     |  |                                 |           |   |                                |   |           |      |  |   |           |   |  |   |           |  
|Net income (loss):                                                   |  |                                 |           |   |                                |   |           |      |  |   |           |   |  |   |           |  
|Managing Member                                                      |  | $                               | 98        |   |                                | $ | 97        |      |  | $ | 293       |   |  | $ | 293       |  
|Other Members                                                        |  |                                 | (202      | ) |                                |   | (100      | )    |  |   | 696       |   |  |   | (468      | )
|                                                                     |  |                                 |           |   |                                |   |           |      |  |   |           |   |  |   |           |  
|                                                                     |  | $                               | (104      | ) |                                | $ | (3        | )    |  | $ | 989       |   |  | $ | (175      | )
|                                                                     |  |                                 |           |   |                                |   |           |      |  |   |           |   |  |   |           |  
|Net (loss) income per Limited Liability Company Unit (Other Members) |  | $                               | (0.04     | ) |                                | $ | (0.02     | )    |  | $ | 0.13      |   |  | $ | (0.09     | )
|Weighted average number of Units outstanding                         |  |                                 | 5,210,507 |   |                                |   | 5,230,507 |      |  |   | 5,214,023 |   |  |   | 5,230,507 |  

See accompanying notes.



4



---

##### Table of Contents

ATEL CAPITAL EQUIPMENT FUND XI, LLC

STATEMENTS OF CHANGES IN MEMBERS CAPITAL

FOR THE YEAR ENDED DECEMBER 31, 2008

AND FOR THE

NINE MONTHS ENDED

SEPTEMBER 30, 2009

(In Thousands Except for Units and Per Unit Data)

(Unaudited)



|                                                |  |               |   |  |                |        |   |       |   |      |   |  |   |        |  
|----------------------------------------------- |  | ------------- | - |  | -------------- | ------ | - | ----- | - | ---- | - |  | - | ------ | -
|                                                |  | Other Members |   |  | ManagingMember |        |   | Total |  
|                                                |  | Units         |   |  | Amount         |        |   |      
|Balance December 31, 2007                       |  | 5,230,507     |   |  | $              | 31,627 |   |       | $ |     |   |  | $ | 31,627 |  
|Distributions to Other Members ($0.92 per Unit) |  |              |   |  |                | (4,838 | ) |       |   |     |   |  |   | (4,838 | )
|Distributions to Managing Member                |  |              |   |  |                |       |   |       |   | (392 | ) |  |   | (392   | )
|Net (loss) income                               |  |              |   |  |                | (1,275 | ) |       |   | 392  |   |  |   | (883   | )
|                                                |  |               |   |  |                |        |   |       |   |      |   |  |   |        |  
|Balance December 31, 2008                       |  | 5,230,507     |   |  |                | 25,514 |   |       |   |     |   |  |   | 25,514 |  
|Distributions to Other Members ($0.69 per Unit) |  |              |   |  |                | (3,615 | ) |       |   |     |   |  |   | (3,615 | )
|Repurchases of capital contributions            |  | (20,000       | ) |  |                | (100   | ) |       |   |     |   |  |   | (100   | )
|Distributions to Managing Member                |  |              |   |  |                |       |   |       |   | (293 | ) |  |   | (293   | )
|Net income                                      |  |              |   |  |                | 696    |   |       |   | 293  |   |  |   | 989    |  
|                                                |  |               |   |  |                |        |   |       |   |      |   |  |   |        |  
|Balance September 30, 2009                      |  | 5,210,507     |   |  | $              | 22,495 |   |       | $ |     |   |  | $ | 22,495 |  
|                                                |  |               |   |  |                |        |   |       |   |      |   |  |   |        |  

See accompanying notes.



5



---

##### Table of Contents

ATEL CAPITAL EQUIPMENT FUND XI, LLC

STATEMENTS OF CASH FLOWS

THREE AND NINE MONTHS ENDED

SEPTEMBER 30, 2009 AND 2008

(In Thousands)

(Unaudited)



|                                                                                    |  |                                 |        |   |                                |   |        |      |  |   |         |   |  |   |        |  
|----------------------------------------------------------------------------------- |  | ------------------------------- | ------ | - | ------------------------------ | - | ------ | ---- |  | - | ------- | - |  | - | ------ | -
|                                                                                    |  | Three months endedSeptember 30, |        |   | Nine months endedSeptember 30, |  
|                                                                                    |  | 2009                            |        |   | 2008                           |   |        | 2009 |  |   | 2008    |  
|Operating activities:                                                               |  |                                 |        |   |                                |   |        |      |  |   |         |   |  |   |        |  
|Net (loss) income                                                                   |  | $                               | (104   | ) |                                | $ | (3     | )    |  | $ | 989     |   |  | $ | (175   | )
|Adjustment to reconcile net (loss) income to cash provided by operating activities: |  |                                 |        |   |                                |   |        |      |  |   |         |   |  |   |        |  
|Gain on sales of assets and early termination of notes                              |  |                                 | (206   | ) |                                |   | (18    | )    |  |   | (1,628  | ) |  |   | (72    | )
|Depreciation of operating lease assets                                              |  |                                 | 1,741  |   |                                |   | 2,501  |      |  |   | 6,159   |   |  |   | 7,498  |  
|Amortization of initial direct costs                                                |  |                                 | 51     |   |                                |   | 51     |      |  |   | 136     |   |  |   | 156    |  
|Amortization of unearned income on direct finance leases                            |  |                                 | (19    | ) |                                |   | (1     | )    |  |   | (40     | ) |  |   | (2     | )
|Amortization of unearned income on notes receivable                                 |  |                                 | (75    | ) |                                |   | (123   | )    |  |   | (265    | ) |  |   | (485   | )
|Provision (reversal of provision) for losses and doubtful accounts                  |  |                                 | 128    |   |                                |   | (9     | )    |  |   | 101     |   |  |   | (45    | )
|Provision for losses on investment in securities                                    |  |                                 |       |   |                                |   |       |      |  |   | 50      |   |  |   |       |  
|Gain on sale of securities                                                          |  |                                 |       |   |                                |   |       |      |  |   | 46      |   |  |   | (54    | )
|Changes in operating assets and liabilities:                                        |  |                                 |        |   |                                |   |        |      |  |   |         |   |  |   |        |  
|Accounts receivable                                                                 |  |                                 | (20    | ) |                                |   | (96    | )    |  |   | 54      |   |  |   | 129    |  
|Prepaid expenses and other assets                                                   |  |                                 | (18    | ) |                                |   | (29    | )    |  |   | (4      | ) |  |   | (7     | )
|Accounts payable, Managing Member                                                   |  |                                 | (143   | ) |                                |   | (11    | )    |  |   | (17     | ) |  |   | (291   | )
|Accrued distributions to Other Members                                              |  |                                 | (1     | ) |                                |   |       |      |  |   | (3      | ) |  |   |       |  
|Accounts payable, other                                                             |  |                                 | (58    | ) |                                |   | (11    | )    |  |   | 93      |   |  |   | (346   | )
|Accrued liabilities, affiliates                                                     |  |                                 |       |   |                                |   | 47     |      |  |   |        |   |  |   | 150    |  
|Unearned operating lease income                                                     |  |                                 | 26     |   |                                |   | (82    | )    |  |   | 6       |   |  |   | (646   | )
|                                                                                    |  |                                 |        |   |                                |   |        |      |  |   |         |   |  |   |        |  
|Net cash provided by operating activities                                           |  |                                 | 1,302  |   |                                |   | 2,216  |      |  |   | 5,677   |   |  |   | 5,810  |  
|                                                                                    |  |                                 |        |   |                                |   |        |      |  |   |         |   |  |   |        |  
|Investing activities:                                                               |  |                                 |        |   |                                |   |        |      |  |   |         |   |  |   |        |  
|Purchases of equipment on operating leases                                          |  |                                 |       |   |                                |   |       |      |  |   |        |   |  |   | (543   | )
|Proceeds from early termination of notes receivable                                 |  |                                 |       |   |                                |   | 310    |      |  |   | 170     |   |  |   | 1,103  |  
|Proceeds from sales of lease assets                                                 |  |                                 | 823    |   |                                |   |       |      |  |   | 7,648   |   |  |   |       |  
|Payments of initial direct costs                                                    |  |                                 |       |   |                                |   |       |      |  |   | (1      | ) |  |   | (12    | )
|Payments received on direct finance leases                                          |  |                                 | 17     |   |                                |   | 3      |      |  |   | 38      |   |  |   | 7      |  
|Note receivable advances                                                            |  |                                 |       |   |                                |   |       |      |  |   |        |   |  |   | (375   | )
|Proceeds from sale of securities                                                    |  |                                 |       |   |                                |   | 41     |      |  |   | 80      |   |  |   | 140    |  
|Payments received on notes receivable                                               |  |                                 | 406    |   |                                |   | 641    |      |  |   | 1,175   |   |  |   | 2,276  |  
|                                                                                    |  |                                 |        |   |                                |   |        |      |  |   |         |   |  |   |        |  
|Net cash provided by investing activities                                           |  |                                 | 1,246  |   |                                |   | 995    |      |  |   | 9,110   |   |  |   | 2,596  |  
|                                                                                    |  |                                 |        |   |                                |   |        |      |  |   |         |   |  |   |        |  
|Financing activities:                                                               |  |                                 |        |   |                                |   |        |      |  |   |         |   |  |   |        |  
|Borrowings under non-recourse debt                                                  |  |                                 |       |   |                                |   |       |      |  |   |        |   |  |   | 2,738  |  
|Repayments under non-recourse debt                                                  |  |                                 | (1,325 | ) |                                |   | (1,496 | )    |  |   | (7,665  | ) |  |   | (4,398 | )
|Borrowings under acquisition facility                                               |  |                                 |       |   |                                |   |       |      |  |   | 500     |   |  |   | 3,000  |  
|Repayments under acquisition facility                                               |  |                                 |       |   |                                |   |       |      |  |   | (1,000  | ) |  |   | (6,000 | )
|Distributions to Other Members                                                      |  |                                 | (1,205 | ) |                                |   | (1,210 | )    |  |   | (3,615  | ) |  |   | (3,629 | )
|Distributions to Managing Member                                                    |  |                                 | (98    | ) |                                |   | (97    | )    |  |   | (293    | ) |  |   | (293   | )
|Rescissions and repurchases of capital contributions                                |  |                                 |       |   |                                |   |       |      |  |   | (100    | ) |  |   |       |  
|                                                                                    |  |                                 |        |   |                                |   |        |      |  |   |         |   |  |   |        |  
|Net cash used in financing activities                                               |  |                                 | (2,628 | ) |                                |   | (2,803 | )    |  |   | (12,173 | ) |  |   | (8,582 | )
|                                                                                    |  |                                 |        |   |                                |   |        |      |  |   |         |   |  |   |        |  
|Net (decrease) increase in cash and cash equivalents                                |  |                                 | (80    | ) |                                |   | 408    |      |  |   | 2,614   |   |  |   | (176   | )
|Cash and cash equivalents at beginning of period                                    |  |                                 | 3,598  |   |                                |   | 1,078  |      |  |   | 904     |   |  |   | 1,662  |  
|                                                                                    |  |                                 |        |   |                                |   |        |      |  |   |         |   |  |   |        |  
|Cash and cash equivalents at end of period                                          |  | $                               | 3,518  |   |                                | $ | 1,486  |      |  | $ | 3,518   |   |  | $ | 1,486  |  
|                                                                                    |  |                                 |        |   |                                |   |        |      |  |   |         |   |  |   |        |  
|Supplemental disclosures of cash flow information:                                  |  |                                 |        |   |                                |   |        |      |  |   |         |   |  |   |        |  
|Cash paid during the period for interest                                            |  | $                               | 174    |   |                                | $ | 310    |      |  | $ | 748     |   |  | $ | 1,042  |  
|                                                                                    |  |                                 |        |   |                                |   |        |      |  |   |         |   |  |   |        |  
|Cash paid during the period for taxes                                               |  | $                               | 1      |   |                                | $ | 1      |      |  | $ | 41      |   |  | $ | 36     |  
|                                                                                    |  |                                 |        |   |                                |   |        |      |  |   |         |   |  |   |        |  
|Schedule of non-cash transactions:                                                  |  |                                 |        |   |                                |   |        |      |  |   |         |   |  |   |        |  
|Distributions payable to Other Members at period-end                                |  | $                               | 551    |   |                                | $ | 554    |      |  | $ | 551     |   |  | $ | 554    |  
|                                                                                    |  |                                 |        |   |                                |   |        |      |  |   |         |   |  |   |        |  

See accompanying notes.



6



---

##### Table of Contents

ATEL CAPITAL EQUIPMENT FUND XI, LLC

NOTES TO FINANCIAL STATEMENTS

1. Organization and Limited Liability Company matters:

ATEL Capital Equipment Fund XI, LLC (the Company) was
formed under the laws of the State of California on June 25, 2004. The Company was formed for the purpose of acquiring equipment to engage in equipment leasing, lending and sales activities. Also, from time to time, the Company may purchase
securities of its borrowers or receive warrants to purchase securities in connection with its lending arrangements. The Managing Member of the Company is ATEL Financial Services, LLC (AFS), a California limited liability company. The
Company may continue until December 31, 2025. Each Members personal liability for obligations of the Company generally will be limited to the amount of their respective contributions and rights to undistributed profits and assets of the
Company.

The Company conducted a public offering of 15,000,000 Limited Liability Company Units (Units), at a price of $10 per
Unit. On May 31, 2005, subscriptions for the minimum number of Units (120,000, representing $1.2 million) had been received and AFS requested that the subscriptions be released to the Company. On that date, the Company commenced operations in
its primary business (acquiring equipment to engage in equipment leasing, lending and sales activities). As of July 13, 2005, the Company had received subscriptions for 958,274 Units ($9.6 million), thus exceeding the $7.5 million minimum
requirement for Pennsylvania, and AFS requested that the remaining funds in escrow (from Pennsylvania investors) be released to the Company. The Company terminated sales of Units effective April 30, 2006. Net contributions of $52.2 million were
received through September 30, 2009, consisting of approximately $52.8 million in gross contributions from Other Members purchasing Units under the public offering less rescissions and repurchases of $632 thousand. As of September 30,
2009, 5,210,507 Units were issued and outstanding.

The Companys principal objectives are to invest in a diversified portfolio of
equipment that (i) preserves, protects and returns the Companys invested capital; (ii) generates regular distributions to the Members of cash from operations and cash from sales or refinancing, with any balance remaining after
certain minimum distributions to be used to purchase additional equipment during the reinvestment period (Reinvestment Period) (defined as six full years following the year the offering was terminated), which ends December 31, 2012,
and (iii) provides additional distributions following the Reinvestment Period and until all equipment has been sold. The Company is governed by its Limited Liability Company Operating Agreement (Operating Agreement), as amended.

The Company, or AFS on behalf of the Company, has incurred costs in connection with the organization, registration and issuance of the
Limited Liability Company Units (Note 5). The amount of such costs to be borne by the Company is limited by certain provisions of the Companys Operating Agreement. The Company will pay AFS and affiliates of AFS substantial fees which may
result in a conflict of interest. The Company will pay substantial fees to AFS and its affiliates before distributions are paid to investors even if the Company does not produce profits. Therefore, the financial position of the Company could change
significantly.

The Companys unaudited interim financial statements should be read in conjunction with the financial statements and
notes thereto contained in the report on Form 10-K for the year ended December 31, 2008, filed with the Securities and Exchange Commission.

2. Summary of significant accounting policies:

Basis of presentation:

The Company has prepared the accompanying unaudited financial statements pursuant to the rules and regulations of the Securities and Exchange Commission. The
unaudited interim financial statements reflect all adjustments which are, in the opinion of the Managing Member, necessary for a fair statement of financial position and results of operations for the interim periods presented. All such adjustments
are of a normal recurring nature.

Certain information and footnote disclosures normally included in financial statements prepared in
accordance with accounting principles generally accepted in the United States of America (GAAP) have been condensed or omitted pursuant to such rules and regulations. Operating results for the interim periods presented are not
necessarily indicative of the results to be expected for the full year.



7



---

##### Table of Contents

ATEL CAPITAL EQUIPMENT FUND XI, LLC

NOTES TO FINANCIAL STATEMENTS

2. Summary of significant accounting policies (continued):



Certain prior period amounts have been reclassified to conform to the current period presentation. These
reclassifications had no effect on equity or net income.

Footnote and tabular amounts are presented in thousands, except as to Units and per
Unit data.

In preparing the accompanying unaudited financial statements, the Company has reviewed, as determined necessary by the Managing
Member, events that have occurred after September 30, 2009, up until the issuance of the financial statements, which occurred on November 13, 2009. No events were noted which would require disclosure in the footnotes to the financial
statements.

Use of estimates:

The preparation of financial statements in conformity with GAAP requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date
of the financial statements and the reported amounts of revenues and expenses during the reporting period. Actual results could differ from those estimates. Such estimates primarily relate to the determination of residual values at the end of the
lease term and expected future cash flows used for impairment analysis purposes and for determination of the allowance for doubtful accounts and reserve for credit losses on notes receivable.

Segment reporting:

The Company is not
organized by multiple operating segments for the purpose of making operating decisions or assessing performance. Accordingly the Company operates in one reportable operating segment in the United States.

The primary geographic regions in which the Company seeks leasing opportunities are North America and Europe. The table below summarizes geographic
information relating to the sources, by nation, of the Companys total revenues for the nine months ended September 30, 2009 and 2008 and long-lived assets as of September 30, 2009 and December 31, 2008 (in thousands):



|                        |  |                                         |        |            |                    |   |      |   |            |  |     |  
|----------------------- |  | --------------------------------------- | ------ | ---------- | ------------------ | - | ---- | - | ---------- |  | --- | -
|                        |  | For the nine months ended September 30, |       
|                        |  | 2009                                    |        | % of Total |                    |   | 2008 |   | % of Total | 
|Revenue                 |  |                                         |        |            |                    |   |      |   |            |  |     |  
|United States           |  | $                                       | 8,540  |            | 93                 | % |      | $ | 8,909      |  | 92  | %
|                        |  |                                         |        |            |                    |   |      |   |            |  |     |  
|United Kingdom          |  |                                         | 684    |            | 7                  | % |      |   | 737        |  | 8   | %
|                        |  |                                         |        |            |                    |   |      |   |            |  |     |  
|Total International     |  |                                         | 684    |            | 7                  | % |      |   | 737        |  | 8   | %
|                        |  |                                         |        |            |                    |   |      |   |            |  |     |  
|Total                   |  | $                                       | 9,224  |            | 100                | % |      | $ | 9,646      |  | 100 | %
|                        |  |                                         |        |            |                    |   |      |   |            |  |     |  
|                        |  |                                        
|                        |  | As of September 30,                     |        |            | As of December 31, |  
|                        |  | 2009                                    |        | % of Total |                    |   | 2008 |   | % of Total | 
|Long-lived assets (net) |  |                                         |        |            |                    |   |      |   |            |  |     |  
|United States           |  | $                                       | 25,267 |            | 93                 | % |      | $ | 37,074     |  | 94  | %
|                        |  |                                         |        |            |                    |   |      |   |            |  |     |  
|United Kingdom          |  |                                         | 1,764  |            | 7                  | % |      |   | 2,416      |  | 6   | %
|                        |  |                                         |        |            |                    |   |      |   |            |  |     |  
|Total International     |  |                                         | 1,764  |            | 7                  | % |      |   | 2,416      |  | 6   | %
|                        |  |                                         |        |            |                    |   |      |   |            |  |     |  
|Total                   |  | $                                       | 27,031 |            | 100                | % |      | $ | 39,490     |  | 100 | %
|                        |  |                                         |        |            |                    |   |      |   |            |  |     |  



8



---

##### Table of Contents

ATEL CAPITAL EQUIPMENT FUND XI, LLC

NOTES TO FINANCIAL STATEMENTS

2. Summary of significant accounting policies (continued):



Investment in securities:

From time to time, the Company may purchase securities of its borrowers or receive warrants to purchase securities in connection with its lending arrangements.

Purchased securities

Purchased securities are generally not registered for public sale and are carried at cost. Such securities are adjusted to fair value if the fair value is less than the carrying value and such impairment is deemed by the Managing Member to
be other than temporary. Factors considered by the Managing Member in determining fair value include, but are not limited to, available financial information, the issuers ability to meet its current obligations and indications of the
issuers subsequent ability to raise capital. Management has concluded that there are no identified events or changes in circumstances that may have a significant adverse effect on the fair value of the instruments. Accordingly, such investment
is stated at cost. At March 31, 2009, the Company deemed an investment security to be impaired. Accordingly, the Company recorded a fair value adjustment of approximately $50 thousand which reduced the cost basis of the investment. Such fair
value adjustment is non-recurring. Under the Fair Value Measurements and Disclosures Topic of the FASB Accounting Standards Codification, the investment security is classified within Level 3 of the valuation hierarchy. The Company had no Level 3
assets prior to the aforementioned impaired security. The impaired investment security was disposed of during the second quarter of 2009. There were no additional impaired securities at September 30, 2009.

Warrants

Warrants owned by the Company are not registered for public sale, but are considered derivatives and are carried at an estimated fair value on the balance sheet as assets or liabilities, as determined by the Managing Member. At
September 30, 2009 and December 31, 2008, the Managing Member estimated the fair value of the warrants to be nominal in amount.

Foreign currency transactions:

Foreign currency transaction gains and losses are reported in the results of operations as
other income or other loss in the period in which they occur. Currently, the Company does not use derivative instruments to hedge its economic exposure with respect to assets, liabilities and firm commitments as the foreign
currency transactions risks to date have not been significant. The Company recognized a net foreign currency gain of $68 thousand and a net foreign currency loss of $11 thousand for the three months ended September 30, 2009 and 2008,
respectively. For the nine months ended September 30, 2009 and 2008, the Company recognized net foreign currency gains of $1 thousand and $42 thousand, respectively.

Per Unit data:

Net income (losses) and distributions per Unit are based upon the weighted
average number of Other Members Units outstanding during the period.

Recent accounting pronouncements:

The Generally Accepted Accounting Principles Topic of the FASB Accounting Standards Codification identifies the sources of accounting principles and the
framework for selecting the principles to be used in the preparation of financial statements of nongovernmental entities that are presented in conformity with generally accepted accounting principles in the United States. The guidance is effective
for financial statements issued for interim and annual periods ending after September 15, 2009. The Company adopted the guidance for its third quarter 2009 interim reporting period. The adoption of the guidance did not have a significant impact
on the Companys financial position, results of operations or cash flows.



9



---

##### Table of Contents

ATEL CAPITAL EQUIPMENT FUND XI, LLC

NOTES TO FINANCIAL STATEMENTS

2. Summary of significant accounting policies (continued):



The Subsequent Events Topic of the FASB Accounting Standards Codification establishes general standards
of accounting for and disclosure of events that occur after the balance sheet date but before financial statements are issued or are available to be issued. The guidance is effective for interim or annual financial periods ending after June 15,
2009, and shall be applied prospectively. The Company adopted the guidance for its second quarter 2009 interim reporting period. The adoption of the guidance did not have a significant impact on the Companys financial position, results of
operations or cash flows.

The Fair Value Measurements and Disclosures Topic of the FASB Accounting Standards Codification provides guidance
on determining fair value when there is no active market or where the price inputs being used represent distressed sales. The guidance is effective for interim and annual periods ending after June 15, 2009 and has been adopted by the Company
for its second quarter 2009 interim reporting period with no impact on its financial position, results of operations or cash flows.

The
Financial Instruments Topic of the FASB Accounting Standards Codification increases the frequency of fair value disclosures for financial instruments within the scope of the Topic from an annual basis to a quarterly basis. The guidance is effective
for interim reporting periods ending after June 15, 2009. The Company adopted the guidance for its second quarter 2009 interim reporting period without significant effect on the Companys financial position, results of operations or cash
flows.

The Derivatives and Hedging Topic of the FASB Accounting Standards Codification requires that objectives for using derivative
instruments be disclosed in terms of underlying risk and accounting designation. The fair value of derivative instruments and their gains and losses will need to be presented in tabular format in order to present a more complete picture of the
effects of using derivative instruments. The guidance is effective for financial statements issued for fiscal years beginning after November 15, 2008. The Company adopted the provisions of the guidance on January 1, 2009. The adoption did
not have a significant effect on the Companys financial position, results of operations or cash flows.

The Business Combinations Topic
of the FASB Accounting Standards Codification establishes principles and requirements for how an acquirer recognizes and measures in its financial statements the identifiable assets acquired, the liabilities assumed, any non controlling interest in
the acquiree and the goodwill acquired. The guidance also establishes disclosure requirements which will enable users to evaluate the nature and financial effects of the business combination. The guidance is effective for fiscal years beginning
after December 15, 2008 and will impact the Company only if it elects to enter into a business combination subsequent to December 31, 2008.

The Fair Value Measurements and Disclosures Topic of the FASB Accounting Standards Codification clarifies the definition of fair value for financial reporting, establishes a framework for measuring fair value and requires additional
disclosures about the use of fair value measurements. The guidance was to be effective for fiscal years beginning after November 15, 2007. However, in February 2008, the FASB deferred the effective date of the guidance as it pertains to fair
value measurements of nonfinancial assets and nonfinancial liabilities until fiscal years beginning after November 15, 2008. On January 1, 2008, the Company adopted the provisions of the guidance except as it applies to its investment in
equipment and leases, and other nonfinancial assets and nonfinancial liabilities. The deferred provisions of the guidance were implemented effective January 1, 2009 without significant effect on the Companys financial position, results of
operations or cash flows.



10



---

##### Table of Contents

ATEL CAPITAL EQUIPMENT FUND XI, LLC

NOTES TO FINANCIAL STATEMENTS



3. Notes receivable:

The Company has various notes receivable from borrowers who have financed the purchase of equipment through the Company. The terms of the notes receivable were generally up to 120 months and bear interest
at rates ranging from 8.4% to 16.0%. The notes are secured by the equipment financed. The notes mature from 2009 through 2016. There were no impaired notes at September 30, 2009. At December 31, 2008, the Company had a $479 thousand
reserve for impairment losses related to a $499 thousand note receivable. The impaired note was subsequently written-off during the third quarter of 2009. There were no notes receivable placed in non-accrual status as of September 30, 2009. As
of December 31, 2008, the total amount of net notes receivable placed in non-accrual status was nominal in amount.

The minimum future
payments receivable as of September 30, 2009 are as follows (in thousands):



|                                                    |  |  |  |   |       |  
|--------------------------------------------------- |  |  |  | - | ----- | -
|Three months ending December 31, 2009               |  |  |  | $ | 400   |  
|Year ending December 31, 2010                       |  |  |  |   | 1,253 |  
|2011                                                |  |  |  |   | 510   |  
|2012                                                |  |  |  |   | 399   |  
|2013                                                |  |  |  |   | 295   |  
|2014                                                |  |  |  |   | 221   |  
|Thereafter                                          |  |  |  |   | 354   |  
|                                                    |  |  |  |   |       |  
|                                                    |  |  |  |   | 3,432 |  
|Less: portion representing unearned interest income |  |  |  |   | (542  | )
|                                                    |  |  |  |   |       |  
|                                                    |  |  |  |   | 2,890 |  
|Unamortized indirect costs                          |  |  |  |   | 4     |  
|                                                    |  |  |  |   |       |  
|Notes receivable, net                               |  |  |  | $ | 2,894 |  
|                                                    |  |  |  |   |       |  

IDC amortization expense related to notes receivable and the Companys operating and direct
financing leases for the three and nine months ended September 30, 2009 and 2008 are as follows (in thousands):



|                                    |  |                                 |    |                                |   |      |  |      |     |  |   |    
|----------------------------------- |  | ------------------------------- | -- | ------------------------------ | - | ---- |  | ---- | --- |  | - | ---
|                                    |  | Three months endedSeptember 30, |    | Nine months endedSeptember 30,
|                                    |  | 2009                            |    | 2008                           |   | 2009 |  | 2008
|IDC amortization - notes receivable |  | $                               | 2  |                                | $ | 5    |  | $    | 7   |  | $ | 18 
|IDC amortization - lease assets     |  |                                 | 49 |                                |   | 46   |  |      | 129 |  |   | 138
|                                    |  |                                 |    |                                |   |      |  |      |     |  |   |    
|Total                               |  | $                               | 51 |                                | $ | 51   |  | $    | 136 |  | $ | 156
|                                    |  |                                 |    |                                |   |      |  |      |     |  |   |    

4. Investment in equipment leases, net:

The Companys investment in leases consists of the following (in thousands):



|                                                                                                                  |  |                         |        |                                          |   |         |                                                          |  |   |                          |   |  |   |        |  
|----------------------------------------------------------------------------------------------------------------- |  | ----------------------- | ------ | ---------------------------------------- | - | ------- | -------------------------------------------------------- |  | - | ------------------------ | - |  | - | ------ | -
|                                                                                                                  |  | BalanceDecember 31,2008 |        | Reclassifications&Additions/Dispositions |   |         | Depreciation/AmortizationExpense orAmortization ofLeases |  |   | BalanceSeptember 30,2009 |  
|Net investment in operating leases                                                                                |  | $                       | 39,091 |                                          | $ | (6,939  | )                                                        |  | $ | (6,158                   | ) |  | $ | 25,994 |  
|Net investment in direct financing leases                                                                         |  |                         | 42     |                                          |   | 142     |                                                          |  |   |                         |   |  |   | 184    |  
|Assets held for sale or lease, net                                                                                |  |                         |        |                                          |   | 716     |                                                          |  |   | (1                       | ) |  |   | 715    |  
|Impairment loss reserve                                                                                           |  |                         |       |                                          |   | (90     | )                                                        |  |   |                         |   |  |   | (90    | )
|Initial direct costs, net of accumulated amortization of $390 at September 30, 2009 and $368 at December 31,
2008 |  |                         | 357    |                                          |   |        |                                                          |  |   | (129                     | ) |  |   | 228    |  
|                                                                                                                  |  |                         |        |                                          |   |         |                                                          |  |   |                          |   |  |   |        |  
|Total                                                                                                             |  | $                       | 39,490 |                                          | $ | (6,171) |                                                          |  | $ | (6,288)                  |   |  | $ | 27,031 |  
|                                                                                                                  |  |                         |        |                                          |   |         |                                                          |  |   |                          |   |  |   |        |  



11



---

##### Table of Contents

ATEL CAPITAL EQUIPMENT FUND XI, LLC

NOTES TO FINANCIAL STATEMENTS

4. Investment in equipment leases, net (continued):



IDC amortization expense related to operating leases and direct finance leases totaled $49 thousand and
$46 thousand for the respective three-month periods ended September 30, 2009 and 2008, and $129 thousand and $138 thousand for the respective nine-month periods ended September 30, 2009 and 2008 (See Note 3).

Impairment of investments in leases and assets held for sale or lease:

Management periodically reviews the carrying values of its assets on leases and assets held for lease or sale. Impairment losses are recorded as an adjustment to the net investment in operating leases.
During the third quarter of 2009, the Company deemed certain inventoried lease assets to be impaired. Accordingly, the Company recorded a fair value adjustment of approximately $90 thousand which reduced the cost basis of the assets. Such fair value
adjustment is non-recurring. Under the Fair Value Measurements and Disclosures Topic of the FASB Accounting Standards Codification, the impaired lease assets are classified within Level 3 of the valuation hierarchy as the data sources utilized for
the valuation of such assets reflect third party information that are unobservable in the market. The Company had no Level 3 lease assets prior to the third quarter of 2009. There were no impairment losses for the three and nine months ended
September 30, 2008. Depreciation expense on property subject to operating leases and property held for lease or sale was approximately $1.7 million and $2.5 million for the respective three months ended September 30, 2009 and 2008, and was
approximately $6.2 million and $7.5 million for the respective nine months ended September 30, 2009 and 2008.

All of the leased property
was acquired during the years 2005 through 2008.

Operating leases:

Property on operating leases consists of the following (in thousands):



|                              |  |                         |         |   |           |   |        |                                  |  |   |                          |   |  |   |         |  
|----------------------------- |  | ----------------------- | ------- | - | --------- | - | ------ | -------------------------------- |  | - | ------------------------ | - |  | - | ------- | -
|                              |  | BalanceDecember 31,2008 |         |   | Additions |   |        | Reclassificationsor Dispositions |  |   | BalanceSeptember 30,2009 |  
|Materials handling            |  | $                       | 20,444  |   |           | $ |       |                                  |  | $ | (4,024                   | ) |  | $ | 16,420  |  
|Construction                  |  |                         | 11,881  |   |           |   |       |                                  |  |   | (8,880                   | ) |  |   | 3,001   |  
|Transportation, rail          |  |                         | 11,723  |   |           |   |       |                                  |  |   |                         |   |  |   | 11,723  |  
|Transportation, other         |  |                         | 11,122  |   |           |   |       |                                  |  |   | (63                      | ) |  |   | 11,059  |  
|Logging and lumber            |  |                         | 2,001   |   |           |   |       |                                  |  |   | (851                     | ) |  |   | 1,150   |  
|Aviation                      |  |                         | 1,658   |   |           |   |       |                                  |  |   |                         |   |  |   | 1,658   |  
|Manufacturing                 |  |                         | 1,499   |   |           |   |       |                                  |  |   | (328                     | ) |  |   | 1,171   |  
|Marine                        |  |                         | 1,415   |   |           |   |       |                                  |  |   |                         |   |  |   | 1,415   |  
|Research                      |  |                         | 725     |   |           |   |       |                                  |  |   |                         |   |  |   | 725     |  
|Office furniture              |  |                         | 146     |   |           |   |       |                                  |  |   |                         |   |  |   | 146     |  
|                              |  |                         |         |   |           |   |        |                                  |  |   |                          |   |  |   |         |  
|                              |  |                         | 62,614  |   |           |   |       |                                  |  |   | (14,146                  | ) |  |   | 48,468  |  
|Less accumulated depreciation |  |                         | (23,523 | ) |           |   | (6,158 | )                                |  |   | 7,207                    |   |  |   | (22,474 | )
|                              |  |                         |         |   |           |   |        |                                  |  |   |                          |   |  |   |         |  
|Total                         |  | $                       | 39,091  |   |           | $ | (6,158 | )                                |  | $ | (6,939                   | ) |  | $ | 25,994  |  
|                              |  |                         |         |   |           |   |        |                                  |  |   |                          |   |  |   |         |  

The average estimated residual value for assets on operating leases was 22% of the assets
original cost at September 30, 2009 and December 31, 2008.

On April 30, 2009, a major lessee, Chrysler Corporation, filed for
bankruptcy protection under Chapter 11. Under a pre-package agreement, a new company was formed to purchase the assets of old Chrysler  its plants, brands, land, equipment, as well as its contracts with the union, dealers and suppliers 
from the bankruptcy court. Under this agreement, the Company had its leases with the old, bankrupt Chrysler assumed by the new Chrysler, Chrysler Group, LLC, which is 35% owned by Fiat. The new Chrysler has remitted payments relative to the affirmed
leases. However, at September 30, 2009, the account remains on cash basis in accordance with Company policy as the short payment history of the new Chrysler does not yet substantiate its ability to maintain accounts current.



12



---

##### Table of Contents

ATEL CAPITAL EQUIPMENT FUND XI, LLC

NOTES TO FINANCIAL STATEMENTS

4. Investment in equipment leases, net (continued):



Direct financing leases:

As of September 30, 2009, investment in direct financing leases consists of materials handling equipment. The following lists the components of the Companys investment in direct financing
leases as of September 30, 2009 and December 31, 2008 (in thousands):



|                                                             |  |                   |     |   |                  |   |    |  
|------------------------------------------------------------ |  | ----------------- | --- | - | ---------------- | - | -- | -
|                                                             |  | September 30,2009 |     |   | December 31,2008 |  
|Total minimum lease payments receivable                      |  | $                 | 219 |   |                  | $ | 37 |  
|Estimated residual values of leased equipment (unguaranteed) |  |                   | 35  |   |                  |   | 10 |  
|                                                             |  |                   |     |   |                  |   |    |  
|Investment in direct financing leases                        |  |                   | 254 |   |                  |   | 47 |  
|Less unearned income                                         |  |                   | (70 | ) |                  |   | (5 | )
|                                                             |  |                   |     |   |                  |   |    |  
|Net investment in direct financing leases                    |  | $                 | 184 |   |                  | $ | 42 |  
|                                                             |  |                   |     |   |                  |   |    |  

There were no investment in direct financing lease assets in non-accrual status at September 30,
2009 and December 31, 2008.

At September 30, 2009, the aggregate amounts of future minimum lease payments to be received are as
follows (in thousands):



|                                      |  |  |  |                 |        |                       |   |       |  |   |       
|------------------------------------- |  |  |  | --------------- | ------ | --------------------- | - | ----- |  | - | ------
|                                      |  |  |  | OperatingLeases |        | DirectFinancingLeases |   | Total
|Three months ending December 31, 2009 |  |  |  | $               | 1,896  |                       | $ | 39    |  | $ | 1,935 
|Year ending December 31, 2010         |  |  |  |                 | 7,154  |                       |   | 131   |  |   | 7,285 
|2011                                  |  |  |  |                 | 4,183  |                       |   | 40    |  |   | 4,223 
|2012                                  |  |  |  |                 | 2,770  |                       |   | 9     |  |   | 2,779 
|2013                                  |  |  |  |                 | 1,848  |                       |   |      |  |   | 1,848 
|2014                                  |  |  |  |                 | 1,162  |                       |   |      |  |   | 1,162 
|Thereafter                            |  |  |  |                 | 677    |                       |   |      |  |   | 677   
|                                      |  |  |  |                 |        |                       |   |       |  |   |       
|                                      |  |  |  | $               | 19,690 |                       | $ | 219   |  | $ | 19,909
|                                      |  |  |  |                 |        |                       |   |       |  |   |       

The Company utilizes a straight line depreciation method for equipment in all of the categories
currently in its portfolio of lease transactions. The useful lives for investment in leases by category are as follows (in years):



|                      |  |            
|--------------------- |  | -----------
|Equipment category    |  | Useful Life
|Transportation, rail  |  | 30 - 35    
|Aviation              |  | 20 - 30    
|Marine vessels        |  | 20 - 30    
|Manufacturing         |  | 10 - 20    
|Construction          |  | 7 - 10     
|Logging & lumber      |  | 7 - 10     
|Material handling     |  | 7 - 10     
|Office furniture      |  | 7 - 10     
|Research              |  | 7 - 10     
|Transportation, other |  | 7 - 10     



13



---

##### Table of Contents

ATEL CAPITAL EQUIPMENT FUND XI, LLC

NOTES TO FINANCIAL STATEMENTS



5. Related party transactions:

The terms of the Operating Agreement provide that AFS and/or affiliates are entitled to receive certain fees for equipment management and resale and for management of the Company.

The Operating Agreement allows for the reimbursement of costs incurred by AFS in providing administrative services to the Company. Administrative services
provided include Company accounting, finance/treasury, investor relations, legal counsel and lease and equipment documentation. AFS is not reimbursed for services whereby it is entitled to receive a separate fee as compensation for such services,
such as management of equipment.

Each of ATEL Leasing Corporation (ALC) and AFS is a wholly-owned subsidiary of ATEL Capital
Group and performs services for the Company. Acquisition services, equipment management, lease administration and asset disposition services are performed by ALC; and investor relations, communications and general administrative services are
performed by AFS.

Cost reimbursements to the Managing Member are based on its costs incurred in performing administrative services for the
Company. These costs are allocated to each managed entity based on certain criteria such as total assets, number of investors or contributed capital based upon the type of cost incurred.

During the three and nine months ended September 30, 2009 and 2008, AFS and/or affiliates earned fees, commissions and reimbursements, pursuant to the Operating Agreement as follows (in thousands):



|                                                                      |  |                                 |     |                                |   |      |  |      |     |  |   |    
|--------------------------------------------------------------------- |  | ------------------------------- | --- | ------------------------------ | - | ---- |  | ---- | --- |  | - | ---
|                                                                      |  | Three Months EndedSeptember 30, |     | Nine Months EndedSeptember 30,
|                                                                      |  | 2009                            |     | 2008                           |   | 2009 |  | 2008
|Administrative costs reimbursed to Managing Member and/or affilitates |  | $                               | 90  |                                | $ | 82   |  | $    | 260 |  | $ | 415
|Asset management fees to Managing Member and/or affiliates            |  |                                 | 105 |                                |   | 155  |  |      | 549 |  |   | 498
|Acquisition and initial direct costs paid to Managing Member          |  |                                 |    |                                |   | 10   |  |      | 5   |  |   | 52 
|                                                                      |  |                                 |     |                                |   |      |  |      |     |  |   |    
|                                                                      |  | $                               | 195 |                                | $ | 247  |  | $    | 814 |  | $ | 965
|                                                                      |  |                                 |     |                                |   |      |  |      |     |  |   |    

6. Non-recourse Debt:

At September 30, 2009, non-recourse debt consists of notes payable to financial institutions. The notes are due in varying quarterly and semi-annual installments. Interest on the notes is at fixed
rates ranging from 4.33% to 6.65%. The notes are secured by assignments of lease payments and pledges of assets. At September 30, 2009, gross lease rentals totaled approximately $10.9 million over the remaining lease terms; and the carrying
value of the pledged assets is approximately $13.8 million. The notes mature from 2009 through 2015.

The non-recourse note payable does not
contain any material financial covenant. The note is secured by a lien granted by the Company to the non-recourse lender on (and only on) the discounted lease transaction. The lender has recourse only to the following collateral: the specific leased
equipment; the related lease chattel paper; the lease receivables; and proceeds of the foregoing items. The non-recourse obligation is payable solely out of this specific security and the Company does not guarantee (nor is the Company otherwise
contractually responsible for) the payment of non-recourse note as a general obligation or liability of the Company. Although the Company does not have any direct general liability in connection with the non-recourse note apart from the security
granted, the Company is directly and generally liable and responsible for certain representations, warranties, and covenants made to the lender, such as warranties as to genuineness of the transaction parties signatures, as to the genuineness
of the lease chattel paper or the transaction as a whole, or as to the Companys good title to or perfected interest in the secured collateral, as well as similar representations, warranties and covenants typically provided by non-recourse
borrowers and customary in the equipment finance industry, and are viewed by such industry as being consistent with a non-recourse discount financing obligation. Accordingly, as there are no financial covenants or ratios imposed on the Company in
connection with this non-recourse obligation, the Company has determined that there are no material covenants with respect to the non-recourse note that warrant footnote disclosure.



14



---

##### Table of Contents

ATEL CAPITAL EQUIPMENT FUND XI, LLC

NOTES TO FINANCIAL STATEMENTS

6. Non-recourse Debt (continued):



Future minimum payments of non-recourse debt are as follows (in thousands):



|                                      |  |  |  |           |       |          |   |       |  |   |       
|------------------------------------- |  |  |  | --------- | ----- | -------- | - | ----- |  | - | ------
|                                      |  |  |  | Principal |       | Interest |   | Total
|Three months ending December 31, 2009 |  |  |  | $         | 800   |          | $ | 138   |  | $ | 938   
|Year ending December 31, 2010         |  |  |  |           | 3,151 |          |   | 370   |  |   | 3,521 
|2011                                  |  |  |  |           | 1,939 |          |   | 257   |  |   | 2,196 
|2012                                  |  |  |  |           | 1,312 |          |   | 193   |  |   | 1,505 
|2013                                  |  |  |  |           | 1,065 |          |   | 140   |  |   | 1,205 
|2014                                  |  |  |  |           | 819   |          |   | 64    |  |   | 883   
|Thereafter                            |  |  |  |           | 638   |          |   | 17    |  |   | 655   
|                                      |  |  |  |           |       |          |   |       |  |   |       
|                                      |  |  |  | $         | 9,724 |          | $ | 1,179 |  | $ | 10,903
|                                      |  |  |  |           |       |          |   |       |  |   |       

7. Borrowing facilities:

The Company participates with AFS and certain of its affiliates in a revolving credit facility (the Credit Facility) comprised of a working capital facility to AFS, an acquisition facility
(the Acquisition Facility) and a warehouse facility (the Warehouse Facility) to AFS, the Company and affiliates, and a venture facility available to an affiliate with a syndicate of financial institutions which Credit
Facility includes certain financial covenants. The Credit Facility is for an amount up to $75 million. Originally scheduled to expire in June 2009, the Credit Facility was amended effective December 22, 2008 to extend the term of the agreement
through June 2010.

As of September 30, 2009 and December 31, 2008, borrowings under the facility were as follows (in thousands):



|                                                                                                                           |  |                   |        |                  |   |        |  
|-------------------------------------------------------------------------------------------------------------------------- |  | ----------------- | ------ | ---------------- | - | ------ | -
|                                                                                                                           |  | September 30,2009 |        | December 31,2008 |  
|Total available under the financing arrangement                                                                            |  | $                 | 75,000 |                  | $ | 75,000 |  
|Amount borrowed by the Company under the acquisition facility                                                              |  |                   |       |                  |   | (500   | )
|Amounts borrowed by affiliated partnerships and Limited Liability Companies under the acquisition and warehouse
facilities |  |                   |       |                  |   | (8,323 | )
|                                                                                                                           |  |                   |        |                  |   |        |  
|Total remaining available under the acquisition and warehouse facilities                                                   |  | $                 | 75,000 |                  | $ | 66,177 |  
|                                                                                                                           |  |                   |        |                  |   |        |  

The Company and its affiliates pay an annual commitment fee to have access to this line of credit. As
of September 30, 2009, there were no borrowings under the Warehouse Facility. As of December 31, 2008, borrowings of $1.3 million were outstanding under the Warehouse Facility. The Companys maximum obligation on the outstanding
warehouse balance at December 31, 2008 was approximately $264 thousand.

As of September 30, 2009, the aggregate amount remaining
unutilized under the Credit Facility is potentially available to the Company, subject to certain sub-facility and borrowing-base limitations. However, as amounts are drawn on the Credit Facility by each of the Company and the affiliates who are
borrowers under the Credit Facility, the amount remaining available to all borrowers to draw under the Credit Facility is reduced. As the Warehousing Facility is a short term bridge facility, any amounts borrowed under the Warehousing Facility, and
then repaid by the affiliated borrowers (including the Company) upon allocation of an acquisition to a specific purchaser, become available under the Warehouse Facility for further short term borrowing.

As of and for the period ended September 30, 2009, the Companys Tangible Net Worth requirement under the Credit Facility was $10 million, the
permitted maximum leverage ratio was not to exceed 1.25 to 1, and the required minimum interest coverage ratio was not to be less than 2 to 1. The Company was in compliance with these financial covenants under the Credit Facility with a minimum
Tangible Net Worth, leverage ratio and interest coverage ratio, as calculated per the Credit Facility agreement of $22.5 million, 0.43 to 1, and 12.78 to 1, respectively, for the same period ended September 30, 2009. As such, as of
September 30, 2009, the Company and its affiliates were in compliance with all material financial



15



---

##### Table of Contents

ATEL CAPITAL EQUIPMENT FUND XI, LLC

NOTES TO FINANCIAL STATEMENTS

7. Borrowing facilities (continued):



covenants, and with all other material conditions of the Credit Facility. The Company does not anticipate any covenant violations nor does it anticipate that any of these covenants will restrict
its operations or its ability to procure additional financing.

Fee and interest terms

The interest rate on the Credit Facility is based on either the LIBOR/Eurocurrency rate of 1-, 2-, 3- or 6-month maturity plus a lender designated spread, or
the banks Prime rate, which re-prices daily. Principal amounts of loans made under the Credit Facility that are prepaid may be re-borrowed on the terms and subject to the conditions set forth under the Credit Facility. During the second
quarter of 2009, the Company has repaid all outstanding borrowings under the Credit Facility. The year-to-date 2009 weighted average interest rate on borrowings was 3.62%. During the three and nine months ended September 30, 2008, the weighted
average interest rate on the borrowings were 3.76% and 4.62%, respectively.

Warehouse facility

To hold the assets under the Warehousing Facility prior to allocation to specific investor programs, a Warehousing Trust has been entered into by the
Company, AFS, ALC, and certain of the affiliated partnerships and limited liability companies. The Warehousing Trust is used by the Warehouse Facility borrowers to acquire and hold, on a short-term basis, certain lease transactions that meet the
investment objectives of each of such entities. Each of the leasing programs sponsored by AFS and ALC currently in its acquisition stage is a pro rata participant in the Warehousing Trust, as described below. When a program no longer has a need for
short term financing provided by the Warehousing Facility, it is removed from participation, and as new leasing investment entities are formed by AFS and ALC and commence their acquisition stages, these new entities are added.

As of September 30, 2009, the investment program participants were ATEL Capital Equipment Fund IX, LLC, ATEL Capital Equipment Fund X, LLC, the Company
and ATEL 12, LLC. Pursuant to the Warehousing Trust, the benefit of the lease transaction assets, and the corresponding liabilities under the Warehouse Facility, inure to each of such entities based upon each entitys pro-rata share in the
Warehousing Trust estate. The pro-rata share is calculated as a ratio of the net worth of each entity over the aggregate net worth of all entities benefiting from the Warehousing Trust estate, excepting that the trustees, AFS and ALC,
are both jointly and severally liable for the pro rata portion of the obligations of each of the affiliated partnerships and limited liability companies participating under the Warehouse Facility. Transactions are financed through this Warehouse
Facility only until the transactions are allocated to a specific program for purchase or are otherwise disposed by AFS and ALC. When a determination is made to allocate the transaction to a specific program for purchase by the program, the purchaser
repays the debt associated with the asset, either with cash or by means of proceeds of a draw under the Acquisition Facility, and the asset is removed from the Warehouse Facility collateral, and ownership of the asset and any debt obligation
associated with the asset are assumed solely by the purchasing entity.

8. Commitments:

At September 30, 2009, the Company had no outstanding commitments to purchase lease assets or finance loans.

9. Guarantees:

The Company enters into
contracts that contain a variety of indemnifications. The Companys maximum exposure under these arrangements is unknown. However, the Company has not had prior claims or losses pursuant to these contracts and expects the risk of loss to be
remote.

The Managing Member knows of no facts or circumstances that would make the Companys contractual commitments outside standard
mutual covenants applicable to commercial transactions between businesses. Accordingly, the Company believes that these indemnification obligations are made in the ordinary course of business as part of standard commercial and industry practice, and
that any potential liability under the Companys similar commitments is remote. Should any



16



---

##### Table of Contents

ATEL CAPITAL EQUIPMENT FUND XI, LLC

NOTES TO FINANCIAL STATEMENTS

9. Guarantees (continued):



such indemnification obligation become payable, the Company would separately record and/or disclose such liability in accordance with GAAP.

10. Members capital:

As of
September 30, 2009 and December 30, 2008, 5,210,507 and 5,230,507 Units were issued and outstanding, respectively. The Fund was authorized to issue up to 15,000,000 Units. The Company terminated sales of Units effective April 30,
2006.

The Company has the right, exercisable in the Managers discretion, but not the obligation, to repurchase Units of a Unit holder
who ceases to be a U.S. Citizen, for a price equal to 100% of the holders capital account. The Company is otherwise permitted, but not required, to repurchase Units upon a holders request. The repurchase of Fund units is made in
accordance with Section 13 of the Amended and Restated Limited Liability Company Operating Agreement. The repurchase would be at the discretion of the Manager on terms it determines to be appropriate under given circumstances, in the event that
the Manager deems such repurchase to be in the best interest of the Company; provided, the Company is never required to repurchase any Units. Upon the repurchase of any Units by the Fund, the tendered Units are cancelled. Units repurchased in prior
periods were repurchased at amounts representing the original investment less cumulative distributions made to the unit-holder with respect to the Units. All Units repurchased during a quarter are deemed to be repurchased effective the last day of
the preceding quarter, and are not deemed to be outstanding during, or entitled to allocations of net income, net loss or distributions for the quarter in which such repurchase occurs.

Distributions to the Other Members were as follows (in thousands, except as to Units and per Unit data):



|                                             |  |                                 |           |                                |   |           |  |      |           |  |   |          
|-------------------------------------------- |  | ------------------------------- | --------- | ------------------------------ | - | --------- |  | ---- | --------- |  | - | ---------
|                                             |  | Three Months EndedSeptember 30, |           | Nine Months EndedSeptember 30,
|                                             |  | 2009                            |           | 2008                           |   | 2009      |  | 2008
|Distributions declared                       |  | $                               | 1,205     |                                | $ | 1,210     |  | $    | 3,615     |  | $ | 3,629    
|Weighted average number of Units outstanding |  |                                 | 5,210,507 |                                |   | 5,230,507 |  |      | 5,214,023 |  |   | 5,230,507
|                                             |  |                                 |           |                                |   |           |  |      |           |  |   |          
|Weighted average distributions per Unit      |  | $                               | 0.23      |                                | $ | 0.23      |  | $    | 0.69      |  | $ | 0.69     
|                                             |  |                                 |           |                                |   |           |  |      |           |  |   |          

11. Fair value of financial instruments:

Fair value measurements and disclosures are based on a fair value hierarchy as determined by significant inputs used to measure fair value. The three levels
of inputs within the fair value hierarchy are defined as follows:

Level 1  Quoted prices in active markets for identical assets or
liabilities. An active market for the asset or liability is a market in which transactions for the asset or liability occur with sufficient frequency and volume to provide pricing information on an ongoing basis.

Level 2  Quoted prices for similar instruments in active markets, quoted prices for identical or similar instruments in markets that are not
active, and model-based valuations in which all significant inputs are observable in the market.

Level 3  Valuation is modeled
using significant inputs that are unobservable in the market. These unobservable inputs reflect the Companys own estimates of assumptions that market participants would use in pricing the asset or liability.

At September 30, 2009, the Company had no financial assets or liabilities that require measurement on a recurring basis.

However, the Company deemed certain inventoried lease assets to be impaired during the third quarter of 2009. Accordingly, the Company recorded a fair value
adjustment of approximately $90 thousand which reduced the cost basis of the assets. Such fair value adjustment is non-recurring. Under the Fair Value Measurements and Disclosures Topic of the FASB Accounting Standards Codification, the impaired
lease assets are classified within Level 3 of the valuation hierarchy as the



17



---

##### Table of Contents

ATEL CAPITAL EQUIPMENT FUND XI, LLC

NOTES TO FINANCIAL STATEMENTS

11. Fair value of financial instruments (continued):



data sources utilized for the valuation of such assets reflect third party information that are unobservable in the market. There were no impaired lease assets as of December 31, 2008. The
Company had no Level 3 lease assets prior to the third quarter of 2009.

The following table presents the fair value of lease assets measured
on a nonrecurring basis as of September 30, 2009 (in thousands):



|                                                       |  |                   |     |                            |   |                            |  |                            |   |  |   |    
|------------------------------------------------------ |  | ----------------- | --- | -------------------------- | - | -------------------------- |  | -------------------------- | - |  | - | ---
|                                                       |  | September 30,2009 |     | Level 1EstimatedFair Value |   | Level 2EstimatedFair Value |  | Level 3EstimatedFair Value
|Assets measured at fair value on a non-recurring basis |  |                   |     |                            |   |                            |  |                            |   |  |   |    
|Impaired off-lease assets                              |  | $                 | 343 |                            | $ |                           |  | $                          |  |  | $ | 343

The Company has determined the estimated fair value amounts by using market information and valuation
methodologies that it considers appropriate and consistent with the fair value accounting guidance. Considerable judgment is required to interpret market data to develop the estimates of fair value. Accordingly, the estimates presented herein are
not necessarily indicative of the amounts the Company could realize or has realized in a current market exchange. The use of different market assumptions and/or estimation methodologies may have a material effect on the estimated fair value amounts.

The following disclosure of the estimated fair value of financial instruments is made in accordance with the guidance provided by the
Financial Instruments Topic of the FASB Accounting Standards Codification. Fair value estimates, methods and assumptions, set forth below for the Companys financial instruments, are made solely to comply with the requirements of the Financial
Instruments Topic and should be read in conjunction with the Companys financial statements and related notes.

Cash and cash
equivalents

The recorded amounts of the Companys cash and cash equivalents approximate fair value because of the liquidity and
short-term maturity of these instruments.

Notes receivable

The Companys notes receivable are stated at the amount at which the asset could be collected in a current transaction, exclusive of transaction costs such as prepayment penalties.

Investment in securities

The
Companys investment securities are not registered for public sale and are carried at cost. The investment securities are adjusted for impairment, if any, based upon factors which include, but are not limited to, available financial
information, the issuers ability to meet its current obligations and indications of the issuers subsequent ability to raise capital. Management has concluded that there are no identified events or changes in circumstances that may have a
significant adverse effect on the fair value of the instruments and that it is not practicable to estimate the fair value of the investment because of its illiquidity. Accordingly, such investment is stated at cost.

Non-recourse debt

The fair value of the
Companys non-recourse debt is estimated using discounted cash flow analyses, based upon the current market borrowing rates for similar types of borrowing arrangements.



18



---

##### Table of Contents

ATEL CAPITAL EQUIPMENT FUND XI, LLC

NOTES TO FINANCIAL STATEMENTS

11. Fair value of financial instruments (continued):



Borrowings

Borrowings include the outstanding amounts on the Companys acquisition facility. The carrying amount of these variable rate obligations approximate fair value based on current borrowing rates for
similar types of borrowings.

Limitations

The fair value estimates presented herein were based on pertinent information available to the Company as of September 30, 2009 and December 31, 2008. Although the Company is not aware of any
factors that would significantly affect the estimated fair value amounts, such amounts have not been comprehensively revalued for purposes of these financial statements since those dates and, therefore, current estimates of fair value may differ
significantly from the amounts presented herein.

The following table presents estimated fair values of the Companys financial
instruments in accordance with the guidance provided by the Financial Instruments Topic of the FASB Accounting Standards Codification at September 30, 2009 and December 31, 2008 (in thousands):



|                          |  |                    |       |                    |   |                |  |                    |        |  |   |       
|------------------------- |  | ------------------ | ----- | ------------------ | - | -------------- |  | ------------------ | ------ |  | - | ------
|                          |  | September 30, 2009 |       | December 31, 2008 
|                          |  | CarryingAmount     |       | EstimatedFairValue |   | CarryingAmount |  | EstimatedFairValue
|Financial assets:         |  |                    |       |                    |   |                |  |                    |        |  |   |       
|Cash and cash equivalents |  | $                  | 3,518 |                    | $ | 3,518          |  | $                  | 904    |  | $ | 904   
|Notes receivable          |  |                    | 2,894 |                    |   | 2,894          |  |                    | 3,994  |  |   | 3,994 
|Financial liabilities:    |  |                    |       |                    |   |                |  |                    |        |  |   |       
|Non-recourse debt         |  |                    | 9,724 |                    |   | 10,148         |  |                    | 17,389 |  |   | 18,457
|Borrowings                |  |                    |      |                    |   |               |  |                    | 500    |  |   | 500   



19



---

##### Table of Contents

|Item 2. | Managements Discussion and Analysis of Financial Condition and Results of Operations.
|------- | --------------------------------------------------------------------------------------

Statements contained in this Item 2, Managements Discussion and Analysis of Financial Condition and Results of Operations, and
elsewhere in this Form 10-Q, which are not historical facts, may be forward-looking statements. Such statements are subject to risks and uncertainties that could cause actual results to differ materially from those projected. In particular, the
economic recession and changes in general economic conditions, including, fluctuations in demand for equipment, lease rates, and interest rates, may result in delays in investment and reinvestment, delays in leasing, re-leasing, and disposition of
equipment, and reduced returns on invested capital. The Companys performance is subject to risks relating to lessee defaults and the creditworthiness of its lessees. The Companys performance is also subject to risks relating to the value
of its equipment at the end of its leases, which may be affected by the condition of the equipment, technological obsolescence and the market for new and used equipment at the end of lease terms. Investors are cautioned not to attribute undue
certainty to these forward-looking statements, which speak only as of the date of this Form 10-Q. We undertake no obligation to publicly release any revisions to these forward-looking statements to reflect events or circumstances after the date of
this Form 10-Q or to reflect the occurrence of unanticipated events, other than as required by law.

Overview

ATEL Capital Equipment Fund XI, LLC (the Company) is a California limited liability company that was formed in June 2004 for the purpose of
engaging in the sale of limited liability company investment units and acquiring equipment to generate revenues from equipment leasing, lending and sales activities, primarily in the United States.

The Company conducted a public offering of 15,000,000 Limited Liability Company Units (Units), at a price of $10 per Unit. The offering was
terminated in April 2006. During 2006, the Company completed its initial acquisition stage with the investment of the net proceeds from the public offering of Units. Subsequently, during the reinvestment period (Reinvestment Period)
(defined as six full years following the year the offering was terminated), the Company has reinvested cash flow in excess of certain amounts required to be distributed to the Other Members and/or utilized its credit facilities to acquire additional
equipment. Throughout the Reinvestment Period, which ends December 31, 2012, the Company anticipates continued reinvestment of cash flow in excess of minimum distributions and other obligations. The Company is governed by its Limited Liability
Company Operating Agreement (Operating Agreement), as amended.

The Company may continue until December 31, 2025. Periodic
distributions are paid at the discretion of the Managing Member.

Results of Operations

The three months ended September 30, 2009 versus the three months ended September 30, 2008

The Company had net losses of $104 thousand and $3 thousand for the three months ended September 30, 2009 and 2008, respectively. Results for the third
quarter of 2009 reflect a decrease in revenues offset, in part, by a reduction in operating expenses when compared with results for the prior year period.

Revenues

Total revenues for the third quarter of 2009 declined by $951 thousand, or 30%,
as compared to the prior year period. The net decrease in total revenues was primarily due to decreases in operating lease revenues and interest income on notes receivable offset, in part, by an increase in gain on sale of assets and early
termination of notes.

The decrease in operating lease revenues totaled $1.1 million and was primarily due to run-off and sales of lease
assets. In particular, the Company lost rental revenue from an early buyout of mining equipment by a lessee during the second quarter of 2009. Likewise, interest income on notes receivable declined by $48 thousand primarily due to continued run-off
and early terminations of certain notes receivable.

Partially offsetting the above mentioned decreases in revenues was a $188 thousand
increase in net gains on sales of lease assets and early termination of notes. The increase reflects increased volume as well as the type of assets sold during the quarter.



20



---

##### Table of Contents

On April 30, 2009, a major lessee, Chrysler Corporation filed for bankruptcy protection under Chapter
11. Under a pre-package agreement, a new company was formed to purchase the assets of old Chrysler  its plants, brands, land, equipment, as well as its contracts with the union, dealers and suppliers  from the bankruptcy court. Under
this agreement, the Company had its leases with the old, bankrupt Chrysler assumed by the new Chrysler, Chrysler Group, LLC, which is 35% owned by Fiat. The new Chrysler has remitted payments relative to the affirmed leases. However, at
September 30, 2009, the account remains on cash basis in accordance with Company policy as the short payment history of the new Chrysler does not yet substantiate its ability to maintain accounts current.

Expenses

Total expenses for the third
quarter of 2009 decreased by $771 thousand, or 25%, as compared to the prior year period. The net reduction in total expenses was primarily due to decreases in depreciation expense, interest expense and management fees paid to AFS offset, in part,
by increases in the provision for losses and doubtful accounts, and other expense.

Depreciation expense for the third quarter of 2009
decreased by $760 thousand, or 30%, as compared to the prior year period, largely due to run-off and sales of lease assets. Interest expense declined by $136 thousand as the Company continues to pay down non-recourse debt; and asset management fees
paid to AFS decreased largely due to the continued decline in managed assets and related rents.

Partially offsetting the aforementioned
decreases in expenses were increases in the provision for losses and doubtful accounts and other expense totaling $137 thousand and $27 thousand, respectively. The increase in the provision was primarily related to impairment losses recognized on
certain inventoried lease assets and a note receivable; and the increase in other expense was mainly attributable to increased inspection fees.

Other income (loss), net

The Company recorded other income, net totaling $68 thousand for the third quarter of 2009 as
compared to other expense, net totaling $11 thousand for the prior year period. The increase was a result of a favorable change in foreign currency transaction gains and losses recognized during the third quarter of 2009 as compared to the prior
year period.

The increase in foreign currency gains was largely due to the quarter over quarter weakness of the U.S. currency against the
British pound, which comprises the majority of the Companys foreign currency transactions.

The nine months ended September 30,
2009 versus the nine months ended September 30, 2008

The Company had net income of $989 thousand for the nine months ended
September 30, 2009 and a net loss of $175 thousand for the nine months ended September 30, 2008. Results for the first nine months of 2009 reflect a decrease in operating expenses offset, in part, by a much smaller reduction in total
revenues when compared with results for the prior year period.

Revenues

Total revenues for the first nine months of 2009 decreased by $422 thousand, or 4%, as compared to the prior year period. The net reduction in total revenues was primarily due to decreases in operating
lease revenues, interest income on notes receivable and gain on sale of securities offset, in part, by an increase in gain on sales of assets and early termination of notes.

Total operating lease revenues declined by $1.7 million primarily as a result of run-off and sales of lease assets. As previously noted, the Company lost significant rental revenue from mining equipment
purchased by a lessee during the second quarter of 2009. Likewise, interest income on notes receivable declined by $220 thousand primarily due to continued run-off and early terminations of certain notes receivable; and gain on sale of securities
decreased by $100 thousand largely due to an impaired security that was written-off during the first quarter of 2009.

As a partial offset to
the aforementioned decreases in revenues, net gain on sale of lease assets and early termination of notes increased by $1.6 million primarily due to gains recognized on the sale of mining equipment to a lessee during the second quarter of 2009.



21



---

##### Table of Contents

Expenses

Total expenses for the first nine months of 2009 decreased by $1.6 million, or 16%, as compared to the prior year period. The net reduction in total expenses was primarily due to decreases in depreciation
expense, interest expense and costs reimbursed to AFS offset, in part, by increases in the provision for losses and doubtful accounts, asset management fees paid to AFS and the provision for losses on investment securities.

Depreciation expense for the first nine months of 2009 decreased by $1.3 million, or 18%, as compared to the prior year period, largely due to run-off and
sales of lease assets. Interest expense declined by $309 thousand as the Company continues to pay down non-recourse debt. Similarly, costs reimbursed to AFS decreased by $155 thousand as a result of a refinement of cost allocation methodologies
employed by the Managing Member, intended to ensure that Fund management costs are allocated appropriately. This process is continuous and is evaluated, analyzed and modified as necessary.

The aforementioned decreases in expenses were partially offset by increases in the provision for losses and doubtful accounts, asset management fees paid to
AFS and the provision for losses on investment securities totaling $146 thousand, $51 thousand and $50 thousand, respectively. The increase in the provision was primarily related to impairment losses recognized during the third quarter of 2009 on
certain inventoried lease assets and a note receivable. The increase in asset management fees paid to AFS was a result of significant proceeds derived from an early termination of a lease, which impacted the calculation of management fees due to the
Managing Member. Lastly, the increase in provision for losses reflects an impairment loss related to an investment security. The impairment loss was recorded during the first quarter of 2009.

Other income, net

The Company recorded
other income, net totaling $1 thousand and $42 thousand for the first nine months of 2009 and 2008, respectively. Other income declined as a result of an unfavorable change in net foreign currency transaction gains recognized during the first nine
months of 2009 as compared to the prior year period.

The decline in foreign currency gains was largely due to the year over year strength of
the U.S. currency against the British pound. The British pound comprises the majority of the Companys foreign currency transactions.

Capital Resources and Liquidity

The liquidity of the Company varies, increasing to the extent cash flows from leases
and proceeds of asset sales exceed expenses and decreasing as lease assets are acquired, as distributions are made to the Members and to the extent expenses exceed cash flows from leases and proceeds from asset sales.

The primary source of liquidity for the Company is its cash flow from leasing activities. As the lease terms expire, the Company will re-lease or sell the
equipment. The future liquidity beyond the contractual minimum rentals will depend on AFSs success in remarketing or selling the equipment as it comes off rental.

The changes in the Companys cash flow for the three and nine months ended September 30, 2009 when compared to the three and nine months ended September 30, 2008 are as follows:

The three months ended September 30, 2009 versus the three months ended September 30, 2008



| |  |  | Operating Activities
| | - |  | --------------------

Cash provided by operating activities decreased by $914 thousand for the third quarter of 2009 as compared to the prior year period. The net decrease in cash was primarily attributable to a decline in net
operating results, as adjusted for non-cash items such as gains on sales of assets and depreciation expense, totaling $882 thousand, and an increase in payments made against accounts payable and accrued liabilities totaling $227 thousand. These
decreases in cash flow were offset, in part, by a favorable change in unearned lease income and accounts receivable balances totaling $108 thousand and $76 thousand, respectively.



22



---

##### Table of Contents

The decrease in net operating results, as adjusted for non-cash items, was primarily a
result of decreases in operating lease revenue and notes receivable interest income; and the increase in payments made against accounts payable and accrued liabilities reflect third quarter 2009 payment of a prior quarter accrual of asset management
fees payable to AFS.

Cash flow from the change in accounts receivable improved as the third quarter 2008 amount included
delinquent receivables, some of which were collected in the fourth quarter of 2008. The increase in unearned lease income represents a period over period increase in prepaid rents.



| |  |  | Investing Activities
| | - |  | --------------------

Cash provided by investing activities increased by $251 thousand for the third quarter of 2009 as compared to the prior year period. The increase in cash was largely due to an $823 thousand increase in
proceeds from sales of lease assets and notes receivable activity. The aforementioned increase was offset, in part, by a $310 thousand reduction in proceeds from the early termination of notes receivable and a $235 thousand decrease in payments
received on notes receivable.

The increase in proceeds from sales of lease assets was attributable to the absence of lease
asset sales during the third quarter of 2008; while the decline in proceeds from the early termination of notes receivable was due to the absence of such early termination of notes during the third quarter of 2009. The reduction in payments received
on notes receivable was largely due to the continued run-off of the notes portfolio.



| |  |  | Financing Activities
| | - |  | --------------------

Net cash used in financing activities decreased by $175 thousand during the third quarter of 2009 as compared to the prior year period. The net decrease in cash used (increase in cash flow) was primarily
due to the lower amount of scheduled principal payments made on the Companys non-recourse debt.

The nine months ended
September 30, 2009 versus the nine months ended September 30, 2008



| |  |  | Operating Activities
| | - |  | --------------------

Cash provided by operating activities decreased by $133 thousand for the first nine months of 2009 as compared to the prior year period. The net decrease in cash flow was mostly due to a decline in net
operating results, as adjusted for non-cash items such as gains on sales of assets and depreciation expense, totaling $1.3 million, and decreased collections of outstanding accounts receivable totaling $75 thousand. These decreases were partially
offset by increased unearned lease income totaling $652 thousand and reduced payments made against accounts payable and accrued liabilities totaling $560 thousand.

The decline in net operating results, as adjusted for non-cash items, was mainly due to the reduction in revenues from operating leases and interest income from notes receivable. In addition, cash was
adversely impacted by a period over period decrease in collections of accounts receivable, which declined mainly due to the first quarter 2008 collection of certain 2007 billings.

The increase in unearned lease income represents a period over period increase in prepaid rents; and payments made against accounts payable
and accrued liabilities declined as the amount for the first nine months of 2008 includes payment of 2007 accruals related to asset purchases and reimbursements to AFS, higher sales tax payments and a refund of a lessee overpayment.



| |  |  | Investing Activities
| | - |  | --------------------

Cash provided by investing activities for the first nine months of 2009 increased by $6.5 million as compared to the prior year period. The increase in cash flow was mainly a result of a combined $6.7
million increase in proceeds from sales of lease assets and early termination of notes receivable and a combined $918 thousand decrease in cash used to purchase lease assets and fund loans. These increases were offset, in part, by a $1.1 million
reduction in payments received on notes receivable.



23



---

##### Table of Contents

The significant increase in proceeds from sales of lease assets was mostly attributable to
an early termination of a lease during the second quarter of 2009; and the decline in cash used to purchase lease assets and fund loans was attributable to the decline in acquisition phase activity as the Fund has approached full investment.

As a partial offset, payments received on notes receivable decreased largely due to the continued run-off of the notes
portfolio.



| |  |  | Financing Activities
| | - |  | --------------------

Net cash used in financing activities increased by $3.6 million during the first nine months of 2009 as compared to the prior year period. The net decrease in cash flow was primarily due to a $3.5 million
reduction in net proceeds from borrowings during the comparative periods combined with a $100 thousand period over period increase in repurchases of capital contributions.

Throughout the Reinvestment Period (as defined in the Operating Agreement), the Company anticipates reinvesting a portion of lease payments from assets owned, and/or payments received on notes receivable,
in new leasing or financing transactions. Such reinvestment will occur only after the payment of all obligations, including debt service (both principal and interest), the payment of management fees to AFS and providing for cash distributions to the
Members.

In a normal economy, if inflation in the general economy becomes significant, it may affect the Company in as much as the residual
(resale) values and rates on re-leases of the Companys leased assets may increase as the costs of similar assets increase. However, the Companys revenues from existing leases and notes would not increase as such rates are generally fixed
for the terms of the leases and notes without adjustment for inflation. In addition, if interest rates increase significantly under such circumstances, the rates that the Company can obtain on future lease or financing transactions will be expected
to increase as the cost of capital is a significant factor in the pricing of leases and investments in notes receivable. Leases and notes already in place, for the most part, would not be affected by changes in interest rates.

The Company currently has available adequate reserves to meet its immediate cash requirements and those of the next twelve months, but in the event those
reserves were found to be inadequate, the Company would likely be in a position to borrow against its current portfolio to meet such requirements. AFS envisions no such requirements for operating purposes.

Revolving credit facility

The Company participates with AFS and certain of its affiliates in a revolving credit facility (the Credit Facility) comprised of a working capital facility to AFS, an acquisition facility (the Acquisition Facility)
and a warehouse facility (the Warehouse Facility) to AFS, the Company and affiliates, and a venture facility available to an affiliate, with a syndicate of financial institutions.

Compliance with covenants

The Credit Facility includes certain financial and non-financial covenants applicable to each borrower, including the Company. Such covenants include covenants typically found in credit facilities of the
size and nature of the Credit Facility, such as accuracy of representations, good standing, absence of liens and material litigation, etc. The Company and affiliates were in compliance with all covenants under the Credit Facility as of
September 30, 2009. The Company considers certain financial covenants to be material to its ongoing use of the Credit Facility and these covenants are described below.

Material financial covenants

Under the Credit Facility, the Company is required to maintain a specific tangible net worth, to comply with a leverage ratio and an interest coverage ratio, and to comply with other terms expressed in
the Credit Facility, including limitation on the incurrence of additional debt and guaranties, defaults, and delinquencies.



24



---

##### Table of Contents

The material financial covenants are summarized as follows:

Minimum Tangible Net Worth: $10 million

Leverage Ratio (leverage to Tangible Net Worth): Not to exceed 1.25 to 1

Collateral Value: Collateral value under the Warehouse Facility must exceed outstanding borrowings under that facility.

EBITDA to Interest Ratio: Not to be less than 2 to 1 for the four fiscal quarters just ended.

EBITDA is
defined under the Credit Facility as, for the relevant period of time (1) gross revenues (all payments from leases and notes receivable) for such period minus (2) expenses deducted in determining net income for such period plus (3) to
the extent deducted in determining net income for such period (a) provision for income taxes and (b) interest expense, and (c) depreciation, amortization and other non-cash charges. Extraordinary items and gains or losses on (and
proceeds from) sales or dispositions of assets outside of the ordinary course of business are excluded in the calculation of EBITDA. Tangible Net Worth is defined as, as of the date of determination, (i) the net worth of the
Company, after deducting therefrom (without duplication of deductions) the net book amount of all assets of the Company, after deducting any reserves and other amounts for assets which would be treated as intangibles under GAAP, (U.S Generally
Accepted Accounting Principles) and after certain other adjustments permitted under the agreements.

The financial covenants
referred to above are applicable to the Company only to the extent that the Company has borrowings outstanding under the Credit Facility. As of and for the period ended September 30, 2009, the Companys Tangible Net Worth requirement under
the Credit Facility was $10 million, the permitted maximum leverage ratio was 1.25 to 1, and the required minimum interest coverage ratio (EBITDA/interest expense) was 2 to 1. The Company was in compliance with each of these financial covenants with
a minimum Tangible Net Worth, leverage ratio and (EBITDA) interest coverage ratio, as calculated per the Credit Facility agreement of $22.5 million, 0.43 to 1, and 12.78 to 1, respectively, for the same period ended September 30, 2009. As such,
as of September 30, 2009, the Company and its affiliates were in compliance with all such material financial covenants.

Reconciliation to GAAP of EBITDA

For purposes of compliance with the Credit Facility covenants, the Company
uses a financial calculation of EBITDA, as defined therein, which is a non-GAAP financial performance measure. The EBITDA is utilized by the Company to calculate its debt covenant ratios.

The following is a reconciliation of EBITDA to net income for the nine months ended September 30, 2009 (in thousands):



|                                                                 |  |   |       |  
|---------------------------------------------------------------- |  | - | ----- | -
|Net income  GAAP basis                                          |  | $ | 989   |  
|Interest expense                                                 |  |   | 708   |  
|Depreciation and amortization                                    |  |   | 6,159 |  
|Amortization of initial direct costs                             |  |   | 136   |  
|Provision for losses and doubtful accounts                       |  |   | 101   |  
|Provision for losses on investment securities                    |  |   | 50    |  
|Payments received on direct finance leases                       |  |   | 38    |  
|Payments received on notes receivable                            |  |   | 1,175 |  
|Amortization of unearned income on direct finance leases         |  |   | (40   | )
|Amorization of unearned income on notes receivable               |  |   | (265  | )
|                                                                 |  |   |       |  
|EBITDA (for Credit Facility financial covenant calculation only) |  | $ | 9,051 |  
|                                                                 |  |   |       |  

Events of default, cross-defaults, recourse and security

The terms of the Credit Facility include standard events of default by the Company which, if not cured within applicable grace periods, could
give lenders remedies against the Company, including the acceleration of all outstanding borrowings and a demand for repayment in advance of their stated maturity. If a breach of any material term of the Credit Facility should occur, the lenders
may, at their option, increase borrowing rates,



25



---

##### Table of Contents

accelerate the obligations in advance of their stated maturities, terminate the facility, and exercise rights of collection available to them under the express terms of the facility, or by
operation of law. The lenders also retain the discretion to waive a violation of any covenant at the Companys request.

The Company is currently in compliance with its obligations under the Credit Facility. In the event of a technical default (e.g., the failure to timely file a required report, or a one-time breach of a financial covenant), the Company
believes it has ample time to request and be granted a waiver by the lenders, or, alternatively, cure the default under the existing provisions of its debt agreements, including, if necessary, arranging for additional capital from alternate sources
to satisfy outstanding obligations.

The lending syndicate providing the Credit Facility has a blanket lien on all of the
Companys assets as collateral for any and all borrowings under the Acquisition Facility, and on a pro-rata basis under the Warehouse Facility.

The Acquisition Facility is generally recourse solely to the Company, and is not cross-defaulted to any other obligations of affiliated companies under the Credit Facility, except as described in this
paragraph. The Credit Facility is cross-defaulted to a default in the payment of any debt (other than non-recourse debt) or any other agreement or condition beyond the period of grace (not exceeding 30 days), the effect of which would entitle the
lender under such agreement to accelerate the obligations prior to their stated maturity in an individual or aggregate principal amount in excess of 15% of the Companys consolidated Tangible Net Worth. Also, a bankruptcy of AFS will trigger a
default for the Company under the Credit Facility.

For detailed information on the Companys debt obligations, see Notes 6 and 7 to the
financial statements as set forth in Part I, Item 1, Financial Statements.

Due to the bankruptcy of a major lessee, Chrysler
Corporation, the Company, in accordance with its accounting policy for allowance for doubtful accounts, has placed all operating leases with Chrysler on non-accrual status pending resumption of recurring payment activity. The Company also considered
the equipment underlying the lease contracts for impairment and believes that such equipment is not impaired as of September 30, 2009. At September 30, 2009, the net book value of such equipment was approximately $1.3 million and, as of
the same date, management has concluded that the status of these leases will not have a material impact on either of the Companys capital resources or liquidity. The new Chrysler has remitted payments relative to the affirmed leases. However,
at September 30, 2009, the account remains on cash basis in accordance with Company policy as the short payment history of the new Chrysler does not yet substantiate its ability to maintain accounts current.

The Company commenced periodic distributions, based on cash flows from operations, beginning with the month of June 2005. Additional distributions have been
consistently made through September 30, 2009.

At September 30, 2009, there were no commitments to purchase lease assets or fund
investments in notes receivable.



26



---

##### Table of Contents

|Item 4T. | Controls and procedures.
|-------- | ------------------------

Evaluation of disclosure controls and procedures

The Companys Managing Members President and Chief
Executive Officer, and Executive Vice President and Chief Financial Officer and Chief Operating Officer (Management), evaluated the effectiveness of the Companys disclosure controls and procedures (as defined in Exchange Act Rule
13a-15(e)) as of the end of the period covered by this report. Based on the evaluation of the Companys disclosure controls and procedures, Management concluded that as of the end of the period covered by this report, the design and operation
of these disclosure controls and procedures were effective.

The Company does not control the financial reporting process, and is solely
dependent on the Management of the Managing Member, which is responsible for providing the Company with financial statements in accordance with generally accepted accounting principles in the United States. The Managing Members disclosure
controls and procedures, as it is applicable to the Company, were effective to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with
accounting principles generally accepted in the United States.

Changes in internal control

There were no changes in the Managing Members internal control over financial reporting, as it is applicable to the Company, during the quarter ended
September 30, 2009 that have materially affected, or are reasonably likely to materially affect, the Managing Members internal control over financial reporting, as it is applicable to the Company.



27



---

##### Table of Contents

PART II. OTHER INFORMATION



|Item 1. | Legal Proceedings.
|------- | ------------------

In the
ordinary course of conducting business, there may be certain claims, suits, and complaints filed against the Company. In the opinion of management, the outcome of such matters, if any, will not have a material impact on the Companys financial
position or results of operations.



|Item 2. | Unregistered Sales of Equity Securities and Use of Proceeds.
|------- | ------------------------------------------------------------

None.



|Item 3. | Defaults Upon Senior Securities.
|------- | --------------------------------

None.



|Item 4. | Submission of Matters to a Vote of Security Holders.
|------- | ----------------------------------------------------

None.



|Item 5. | Other Information.
|------- | ------------------

None.



|Item 6. | Exhibits.
|------- | ---------

Documents filed as a
part of this report:



| | 1. | Financial Statement Schedules
| | -- | -----------------------------

All other schedules for which provision is made in the applicable accounting regulations of the Securities and Exchange Commission are not required under the related instructions or are not applicable, and therefore have been omitted.



| | 2. | Other Exhibits
| | -- | --------------

31.1    Rule 13a-14(a)/ 15d-14(a) Certification of Dean L. Cash

31.2    Rule
13a-14(a)/ 15d-14(a) Certification of Paritosh K. Choksi

32.1    Certification Pursuant to 18 U.S.C.
section 1350 of Dean L. Cash

32.2    Certification Pursuant to 18 U.S.C. section 1350 of Paritosh K.
Choksi



28



---

##### Table of Contents

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 thereunto duly authorized.

Date: November 13, 2009



|    |  |                               |  |                                     |  |                                                                                                                                   
|--- |  | ----------------------------- |  | ----------------------------------- |  | ----------------------------------------------------------------------------------------------------------------------------------
|    |  |                               |  | ATEL CAPITAL EQUIPMENT FUND XI, LLC
|    |  |                               |  | (Registrant)                       
|    |  |                               | 
|By: |  | ATEL Financial Services, LLC  |  |                                     |  |                                                                                                                                   
|    |  | Managing Member of Registrant |  |                                     |  |                                                                                                                                   
|    |  |                               |  | By:                                 |  | /s/ Dean L. Cash                                                                                                                  
|    |  |                               |  |                                     |  | Dean L. Cash                                                                                                                      
|    |  |                               |  |                                     |  | President and Chief Executive Officer of ATEL Financial Services, LLC (Managing Member)                                           
|    |  |                               | 
|    |  |                               |  | By:                                 |  | /s/ Paritosh K. Choksi                                                                                                            
|    |  |                               |  |                                     |  | Paritosh K. Choksi                                                                                                                
|    |  |                               |  |                                     |  | Executive Vice President and Chief Financial Officer and Chief Operating Officer of ATEL Financial Services, LLC (Managing Member)
|    |  |                               | 
|    |  |                               |  | By:                                 |  | /s/ Samuel Schussler                                                                                                              
|    |  |                               |  |                                     |  | Samuel Schussler                                                                                                                  
|    |  |                               |  |                                     |  | Vice President and Chief Accounting Officer of ATEL Financial Services, LLC (Managing Member)                                     



29