| Id | Name/ | Type/ | Bal | GLA/Units | LTV | WAC |
| | Address | Subtype | % Pool | Occ. % | DSCR | Originator |
| 2 |
USFS Industrial Distribution Portfolio |
IN |
$157,463,751 |
3,014,237 |
75.0 |
6.383000 % |
| | 15155 Northam Street, La Mirada CA 90638 |
| | 120 Longs Pond Road, Lexington SC 29072 |
| | 7004 East Hanna Avenue, Tampa FL 33610 |
| | 1685 West Cheyenne Avenue, North Las Vegas NV 89032 |
| | 7801 Statesville Road, Charlotte NC 28269 |
| | 300 Lawrence Drive, Livermore CA 94551 |
| | 4550 West Buckeye Road, Phoenix AZ 85043 |
| | 8024 Telegraph Road, Severn MD 21144 |
| | 10211 North IH 35, Oklahoma City OK 73131 |
| | 7598 NW 6th Avenue, Boca Raton FL 33487 |
| | 11994 Livingston Road, Manassas VA 20109 |
| | 1500 NC Hwy 39, Zebulon NC 27597 |
| | 28001 Napier Road, Wixom MI 48393 |
| | 11955 East Peakview Avenue, Centennial CO 80111 |
| | 12301 Cumberland Road, Fishers IN 46038 |
| | 1899 N US Hwy 1, Ormond Beach FL 32174 |
| | 222 Otrobando Avenue P.O. Box 103, Yantic CT 06389 |
| | 9605 54th Avenue North, Plymouth MN 55442 |
| | W137 N9245 Highway 45, Menomonee Falls WI 53051 |
| | 950 South Shiloh Road & 1992 Forest Lane, Garland TX 75042 |
| | 111 Alliant Drive, Houston TX 77032 |
| | 40 Fort Lewis Boulevard, Salem VA 24153 |
| | 755 Pierce Road, Clifton Park NY 12065 |
| | 8000 Bavaria Road, Twinsburg OH 44087 |
| | 10410 South 50th Place, Phoenix AZ 85044 |
| | 1 Quality Lane, Streator IL 61364 |
| | 2850 Selma Highway, Montgomery AL 36108 |
| | 5445 Spellmire Drive, Cincinnati OH 45246 |
| | 1350/1400 North 10th Street, Paducah KY 42001 |
| | 1044/1045 Garden Street, Greensburg PA 15601 |
| | 4601 32nd Avenue South, Grand Forks ND 58201 |
| | 5353 Nathan Lane North, Plymouth MN 55442 |
| | 125 Gardenville Parkway West, Cheektowaga NY 14224 |
| | 6315 John J Pershing Drive, Omaha NE 68110 |
| | 3500 Saratoga Avenue, Bismarck ND 58503 |
| | 333-340 North Claremont Avenue, Chicago IL 60612 |
| | 2575 Virginia Avenue, Hurricane WV 25526 |
| | 345 Kino Drive, Tucson AZ 85719 | | 7.6% | 100% | 1.83x (UW) | GACC/Citigroup |
|  | | Tenant | % | Expires | | U.S. Foodservice | 100.00 | 07/31/27 | | |
|
| 8 |
Quality King |
IN |
$39,683,611 |
571,398 |
65.0 |
7.410000 % |
| | 35 Sawgrass Drive, Bellport NY 11713 | | 1.9% | 100% | 1.30x (7 mths) | CW Capital |
|  | | Tenant | % | Expires | | MODEL REORG. INC | 50 | 09/30/27 | | PRO'S CHOICE BEAUTY CARE | 39 | 09/30/27 | | OK HEALTHCARE INC | 10 | 09/30/27 |
|
| 45 |
Geneva Portfolio |
IN |
$10,415,793 |
142,643 |
71.7 |
6.110000 % |
| | 8015 Piedmont Triad Parkway, Greensboro NC 27409 |
| | 1815 Starita Road, Charlotte NC 28206 |
| | 124 Gateway Drive, Ringgold GA 30736 |
| | 6725 Netherlands Drive, Wilmington NC 28405 | | 0.5% | 100% | 1.43x (UW) | Suntrust |
|  | | Tenant | % | Expires | | Geneva, LLC | 100.00 | 06/30/19 | | |
|
| 64 |
6200 Seaforth Street |
IN |
$7,800,000 |
58,540 |
75.9 |
6.370000 % |
| | 6200 Seaforth Street, Baltimore MD 21224 | | 0.4% | 100% | 1.48x (UW) | Citigroup Global Markets |
|  | | Tenant | % | Expires | | UPM PHARMACUETICALS | 49 | 07/31/14 | | CHEMPACIFIC CORPORATION | 13 | 12/31/17 | | ChemPacific Corporation | 14.40 | 12/31/17 |
|
| 4A - Occupancy Decrease | 6A - Other Default Risk. This loan is secured by a 58,541 sf industrial property built in 1983. The DSCR and occupancy for the three months ended 03/31/09, year ended 12/31/08 were 1.57x and 68% and 1.48x and 100%, respectively. On 05/11/09 the borrower stated that occupancy is 68%. The property is marketed by a leasing company that specializes in Biomedical Real Estate. They have had little interest at this time. On 06/26/09 the borrower provided a letter expressing concern and hardship as a result of two tenants vacating the property at lease expiration. The property is now 35% vacant. They have requested modification of the loan, restructuring of the debt and a reduction of the UPB. The borrower is due for the 08/06/09 payment. The property was last inspected on 06/12/09 and received a rating of good. Capmark will continue to monitor the loan.
|
| 84 |
53-83 Fourth Avenue |
IN |
$5,350,000 |
53,774 |
75.4 |
5.750000 % |
| | 53-83 Fourth Avenue, Needham MA 02494 | | 0.3% | 100% | 1.60x (6 mths) | Citigroup Global Markets |
|  | | Tenant | % | Expires | | Cheviot Corporation | 44.45 | 09/30/10 | | United Technologies Corporation | 19.53 | 10/31/09 | | Kids U Suburban Boston, LLC | 12.91 | 10/31/11 |
|
| 85 |
Burgard Industrial Park |
IN |
$5,170,639 |
99,993 |
72.8 |
6.402000 % |
| | 9125 North Time Oil Road, Portland OR 97203 | | 0.2% | 100% | 1.33x (12 mths) | Citigroup Global Markets |
|  | | Tenant | % | Expires | | BOYDSTUN METAL WORKS INC | 0 | 03/31/10 | | |
|
| 88 |
Jefferson Industrial Complex |
IN |
$5,032,713 |
64,497 |
56.1 |
6.546000 % |
| | 347-377 East Jefferson Boulevard, Los Angeles CA 90011 | | 0.2% | 100% | 1.18x (6 mths) | CW Capital |
|  | | Tenant | % | Expires | | SANCOR INC | 0 | 07/31/19 | | AUTO DESK INC. | 0 | 01/31/10 | | HIP TO HOP | 0 | 08/31/10 |
|
| 112 |
Beacon Point Service Center |
IN |
$4,108,000 |
102,571 |
63.2 |
6.420000 % |
| <30 | 7700-7740 Service Center Drive, West Chester OH 45069 | | 0.2% | 100% | 0.00x (UW) | Artesia |
|  | | Tenant | % | Expires | | DuraFloors, Inc. | 43.74 | 09/30/12 | | Cincinnati Enquirer | 31.30 | 04/30/11 | | Jorge Gurgel Enterprises | 12.48 | 11/30/11 |
|
| 126 |
NJVC Building |
IN |
$3,371,493 |
62,504 |
77.6 |
6.560000 % |
| | 111 Manufacturers Drive, Arnold MO 63010 | | 0.2% | 100% | 1.19x (UW) | Artesia |
|  | | Tenant | % | Expires | | NJVC, LLC | 100.00 | 08/31/14 | | |
|
| 08/11/09: Q2 2009 financial reports have been received and are being reviewed by servicer.
|