| Id | Name/ | Type/ | Bal | GLA/Units | LTV | WAC |
| | Address | Subtype | % Pool | Occ. % | DSCR | Originator |
| 14 |
California Department Store Portfolio |
RT |
$31,300,000 |
560,931 |
71.2 |
6.530000 % |
| | 6997 Friars Road, San Diego CA 92108 |
| | 1300 Stoneridge Mall Road, Pleasanton CA 94588 |
| | 24100 Laguna Hills Mall, Laguna Hills CA 92653 | | 1.5% | 100% | 1.30x (6 mths) | GACC |
|  | | Tenant | % | Expires | | Macy's | 100.00 | 04/16/14 | | |
|
| 9/23/09: Received a letter from borrower that repairs are tenant\'s responsibilities and updates will be provided when work is complete. Subject property is a retail center located in San Diego, CA. At origination, DSCR was 1.27X and currently 1.34 at 03/31/09.
|
| 57 |
Walgreens Buckhead |
RT |
$8,500,000 |
15,716 |
77.5 |
5.530000 % |
| | 3658 Roswell Road, Atlanta GA 30342 | | 0.4% | 100% | 1.35x (UW) | Suntrust |
|  | | Tenant | % | Expires | | WALGREENS | 100 | 12/01/80 | | |
|
| 82 |
Walgreen's - Miami, FL |
RT |
$5,400,000 |
14,820 |
72.0 |
6.020000 % |
| | 15711 SW 152 Street, Miami FL 33187 | | 0.3% | 100% | 1.31x (UW) | Citigroup Global Markets |
|  | | Tenant | % | Expires | | WALGREENS STORE | 100 | 08/31/81 | | |
|
| 87 |
Aldo South Beach |
RT |
$5,067,518 |
4,239 |
62.5 |
6.646500 % |
| | 751 Collins Avenue, Miami Beach FL 33139 | | 0.2% | 100% | 1.39x (12 mths) | Citigroup Global Markets |
|  | | Tenant | % | Expires | | ALDO | 100 | 11/30/21 | | |
|
| 99 |
The Metcalf Plaza / Target Center Shopping Centers |
RT |
$4,615,651 |
19,895 |
77.8 |
6.291000 % |
| | 7234-7254 & 7911 West 151st Street, Overland Park KS 66223 | | 0.2% | 87% | 1.33x (12 mths) | CW Capital |
|  | | Tenant | % | Expires | | Petland | 29.64 | 06/30/17 | | Heart of America Shipping | 15.58 | 03/31/12 | | Masters Martial Arts | 13.27 | 09/05/12 |
|
| 103 |
550-552 West 21st Street |
RT |
$4,500,000 |
6,424 |
61.6 |
6.470000 % |
| | 550-552 West 21st Street, New York NY 10011 | | 0.2% | 100% | 1.32x (UW) | GACC |
|  | | Tenant | % | Expires | | Yvon-Lambert Gallery | 100.00 | 09/30/16 | | |
|
| 106 |
Walgreen's - Dallas, TX |
RT |
$4,280,000 |
13,650 |
72.5 |
6.020000 % |
| | 5001 Ross Avenue, Dallas TX 75206 | | 0.2% | 100% | 1.35x (UW) | Citigroup Global Markets |
|  | | Tenant | % | Expires | | WALGREENS | 100 | 04/30/78 | | |
|
| 123 |
Jasper Mountain Highlands Shopping Center |
RT |
$3,546,961 |
27,121 |
70.9 |
6.779000 % |
| | 744 Noah Drive, Jasper GA 30143 | | 0.2% | 100% | 1.37x (9 mths) | CW Capital |
|  | | Tenant | % | Expires | | WALTER J. PASCHALL M.D. | 12 | 11/19/09 | | JOHNNY'S PIZZA | 9 | 11/15/09 | | ABLY ASIAN CUISINE | 8 | 06/01/16 |
|
| 139 |
Bluebonnet Crossing |
RT |
$2,950,000 |
14,429 |
74.3 |
5.922000 % |
| | 9618 Jefferson Highway (SR 73) & 4245 Bluebonnet Boulevard, Baton Rouge LA 70809 | | 0.1% | 91% | 1.37x (6 mths) | CW Capital |
|  | | Tenant | % | Expires | | IZZO'S | 23 | 09/30/09 | | MIDSOUTH BANK | 16 | 07/31/10 | | BRONZE & LACE | 12 | 09/30/09 |
|
| 4D - Top 3 Tenants Expiring. This loan is secured by a 14,430 sf retail center built in 2004. The DSCR and occupancy for the six months ended 06/30/09 and year ended 12/31/08 were 1.37x and 91% and 1.70x and 91%, respectively. The rent roll dated 08/01/09 shows occupancy at 91%. On 09/01/09 the borrower stated that the rent roll dated 08/31/09 indicates that a tenant "Izzo\'s" occupying 3,360 sf or 23% of the GLA has a lease which expires on 09/30/09 has verbally stated they will extend their lease and a second tenant "Subway" occupying 1,800 sf or 12% of the GLA has a lease which expires on 11/01/09 has sent a letter to the borrower stating they will extend their lease. The borrower will send a rent roll when the lease terms are finalized and a third tenant "Bronze & Lace" occupying 1,800 sf or 12% of the GLA has a lease which expires on 09/30/09 is negotiating but may vacate. The property was last inspected on 08/26/08 and received a rating of good. Capmark will continue to monitor the loan.
|
| 151 |
Towne Place |
RT |
$1,764,462 |
27,998 |
65.4 |
6.600000 % |
| | 155 Towne Lake Parkway, Woodstock GA 30188 | | 0.1% | 93% | 1.35x (UW) | Suntrust |
|  | | Tenant | % | Expires | | HILTON HEAD HOSPITALITY | 24 | 09/30/10 | | BON VIVANT OF FLORIDA | 14 | 07/15/09 | | ACADEMIC FASHIONS | 14 | 09/30/09 |
|