Apr 30, 2009

Capital Product Partners L.P. Announces First Quarter Financial Results and New Charters

ATHENS, Greece, Apr 30, 2009 (GlobeNewswire via COMTEX News Network) -- Capital Product Partners L.P. (the "Partnership") (Nasdaq:CPLP), an international owner of modern double-hull tankers, today released its financial results for the first quarter ended March 31, 2009.

The Partnership's net income for the quarter ended March 31, 2009 was $8.8 million, or $0.35 per limited partnership unit, which is 19 cents less than the $0.54 per unit from the previous quarter ended December 31, 2008, primarily due to the lower profit sharing revenues for the quarter and is equal to the net income per unit of $0.35 for the first quarter of 2008.

Operating surplus for the quarter ended March 31, 2009 was $11.9 million, below the $17.4 million from the fourth quarter of 2008 and higher than the $10.2 million from the first quarter of 2008. Operating surplus is a non-GAAP financial measure used by certain investors to measure the financial performance of the Partnership and other master limited partnerships. (Please see Appendix A for a reconciliation of this non-GAAP financial measure to net income.)

Revenues for the first quarter of 2009 were $30.2 million, consisting of $29.5 million fixed revenue from time and bareboat charter agreements and $0.7 million in profit sharing revenues compared to $27.2 million of revenues in the first quarter of 2008. The first quarter 2009 profit share contribution is lower compared to the $6.1 million in profit sharing revenues for the previous quarter. This decrease is attributed to the deteriorating conditions prevailing in the product and crude tanker spot markets.

Total operating expenses for the first quarter of 2009 were $14.3 million, including $6.5 million in fees for the commercial and technical management of the fleet paid to a subsidiary of Capital Maritime & Trading Corp. (Capital Maritime), the Partnership's sponsor, $6.8 million in depreciation and $0.8 million in general and administrative expenses compared to $15.1 million for the first quarter of 2008. Interest expense and finance cost for the quarter totaled $7.6 million compared to $5.6 million for the first quarter of 2008. The increase in interest expense is due to the increased debt of the Partnership compared to a year ago. The first quarter of 2009 interest expense includes an additional cost of $0.6 million, which is due to the increased funding costs of the banks, incurred in accordance with the terms of our existing loan agreements.

The product tanker spot market deteriorated sharply towards the end of the first quarter of 2009 due to waning global oil product demand, increased supply of tonnage, higher than average oil product inventories and depressed refining crack spreads. The Suezmax market was also negatively affected by the implementation of OPEC production cuts and lower exports of Russian crude oil, which resulted in longer tonnage lists. The current lack of cargoes for product and crude tankers is likely to continue in the short-term, while medium to long term prospects are deteriorating. As a result, few period fixtures and asset sales are currently being concluded with the prevailing sentiment being that both period rates and asset prices are drifting lower.

Ioannis Lazaridis, Chief Executive Officer and Chief Financial Officer of Capital Product Partners' general partner, said, "Our first quarter results reflect the predictability of our base charter revenues even in adverse market conditions such as those currently prevailing in the tanker market. Given the current circumstances, we are pleased to have achieved $0.7 million in profit sharing revenues."

As of March 31, 2009, the Partnership's long-term debt remained unchanged compared to the fourth quarter of 2008 at $474.0 million and partners' equity declined to $141.1 million following the payment of the exceptional non-recurring distribution on February 13, 2009 (please refer to our press release of January 30, 2009 for further details regarding this distribution). The remaining undrawn amounts under the terms of our debt facilities currently stand at $246.0 million.

Mr. Lazaridis added: "We are pleased to announce today that we have extended the Partnership's charter coverage and renewed our fleet following two separate transactions with Capital Maritime, our sponsor. Specifically, we have swapped two of our MR product tankers with early charter expiries with two younger, high specification, sister chemical/product tankers both under a 3-year time charter to BP Shipping. As a result, our charter coverage for 2009 is now close to 100% and is approximately 67% for 2010, thus increasing our revenue predictability and strengthening our cash flows. It is also important to note that the base charter revenues of the new vessels are fixed at a higher rate than those that they replace and at rates considerably higher than the current market rate for similar periods and also include profit sharing agreements. Overall, and given the lack of potential accretive acquisitions, we believe that this transaction brings considerable value to the Partnership and demonstrates our sponsor's ability to conclude attractive repeat business with our charterers, as well as its long term commitment to the Partnership. The terms of the transactions were unanimously approved by Capital Product Partners' Board of Directors, following the recommendation and approval of the Conflicts Committee."

On April 7, 2009, the 2007 built M/T Assos was substituted with the M/T Agamemnon II, a 51,238 dwt chemical/product tanker, built in 2008 at STX Shipbuilding Co. Ltd, South Korea. The M/T Agamemnon II has been chartered to BP Shipping Limited under a time charter expected to expire in December 2011, at the earliest, at a base gross rate of $22,275 per day (net rate $22,000) plus a 50/50 profit share for breaching IWL (Institute Warranty Limits -- applies to voyages to certain ports at certain periods of the year). In addition, on April 13, 2009, the 2007 built M/T Atrotos, was substituted with the M/T Ayrton II, a 51,260 dwt chemical/product tanker, built April 2009 at STX Shipbuilding Co. Ltd, South Korea. The M/T Ayrton II has also been chartered to BP Shipping Limited under a time charter with expected expiration in March 2012 (third year subject to charterer's option), at a base gross rate of $22,275 per day (net rate $22,000) plus a 50/50 profit share for breaching IWL. Both vessels' operating expenses are fixed at a daily rate of $6,500 per day for approximately the next five years. The Partnership exchanged these vessels with Capital Maritime and paid an additional consideration of $4.0 million for each vessel to Capital Maritime, to reflect the value and longer duration of the charters attached to each vessel, as well as the younger age of the vessels. The Partnership is also responsible for any costs associated with the delivery of the vessels to Capital Maritime. Lastly, Morgan Stanley Capital Group Inc., the charterer of the M/T Assos and the M/T Atrotos agreed to pay compensation to the Partnership for the earlier termination of the previous charters. (Please see Appendix B for revised fleet and charter details for the Partnership.)

On April 24, 2009, the Board of Directors of the Partnership declared a cash distribution for the first quarter of 2009 of $0.41 per unit reverting to the same distribution as in the third quarter of 2008 prior to the exceptional non-recurring distribution of $1.05 per unit declared for the fourth quarter of 2008. The Partnership has previously stated its intention to revert to unit distribution levels more consistent with prior periods after paying the exceptional non-recurring cash distribution for the previous quarter. The first quarter cash distribution will be paid on May 15, 2009 to unit holders on record on May 7, 2009.

Mr. Lazaridis concluded: "The global economic and credit environment has seen little change over the last quarter and there are no visible prospects for a recovery. We continue to face a severe deterioration in the banking and credit world as well as a major global economic slowdown, whose duration is very difficult to forecast. The recent deterioration in the spot tanker market, the potential vessel deliveries for 2009 and the severe weakness in other segments of the shipping market are all likely to have an adverse effect on tanker vessel prices and period rates in the short- to medium-term. However, we believe that our solid first quarter results, the recently extended charter coverage, our zero capital commitments to purchase or build vessels and our non-amortizing credit facilities until the earliest June 2012 position us to weather these conditions."

Capital Product Partners will host a conference call to discuss its results today at 10:00 a.m. Eastern Time. The public is invited to listen to the conference call by dialing +1 888 935 4575 (U.S. and Canada, toll free), or +1 718 354 1385 (international); reference number 4122880#. Participants should dial in 10 minutes prior to the start of the call. The slide presentation accompanying the conference call will be available on the Partnership's website at www.capitalpplp.com. An audio webcast of the conference call will also be accessible through the website. The relevant links will be found in the Investor Relations section of the website.

About Capital Product Partners L.P.

Capital Product Partners L.P. (Nasdaq:CPLP), a Marshall Islands master limited partnership, is an international owner of modern double-hull tankers. Capital Product Partners L.P. owns 18 modern vessels, including 15 MR tankers, two small product tankers and one Suezmax crude oil tanker. All 18 vessels are under medium- to long-term charters to BP Shipping Limited, Morgan Stanley Capital Group Inc., Overseas Shipholding Group, Shell International Trading & Shipping Company Ltd., and Trafigura Beheer B.V.

For more information about the Partnership, please visit our website: www.capitalpplp.com

Forward-Looking Statements:

The statements in this press release that are not historical facts, including expected duration and expiration dates of our charters, expected charter rates, expected future distribution levels, ability to react to market conditions, earliest non-amortizing dates of our credit facilities and expected charter coverage rates for 2009 and 2010, may be forward-looking statements (as such term is defined in Section 21E of the Securities Exchange Act of 1934, as amended). These forward-looking statements involve risks and uncertainties that could cause the stated or forecasted results to be materially different from those anticipated. Unless required by law, we expressly disclaim any obligation to update or revise any of these forward-looking statements, whether because of future events, new information, a change in our views or expectations, to conform them to actual results or otherwise. We assume no responsibility for the accuracy and completeness of the forward-looking statements. We make no prediction or statement about the performance of our common units.

CPLP-F



 Capital Product Partners L.P.

 Unaudited  Condensed  Consolidated  and Combined  Statements of Income
 (Notes 1-4)
 (In thousands of United States  dollars,  except number of
  units and earnings per unit)

                                           For the three month period
                                                 ended March 31,
                                                 2009         2008
 --------------------------------------------------------------------
 Revenues                                         30,204       27,220
 --------------------------------------------------------------------
 Expenses:
 Voyage expenses                                     221          289
 Vessel operating expenses - related party         6,503        5,331
 Vessel operating expenses                            --        2,993
 General and administrative expenses                 789          680
 Depreciation                                      6,819        5,762
 --------------------------------------------------------------------
 Operating income                                 15,872       12,165
 --------------------------------------------------------------------
 Other income (expense), net:
 Interest expense and finance cost                (7,602)      (5,581)
 Interest income                                     526          263
 Foreign currency (loss), net                          4          (59)
 --------------------------------------------------------------------
 Total other (expense), net                       (7,072)      (5,377)
 --------------------------------------------------------------------
 Net income                                        8,800        6,788
 --------------------------------------------------------------------
 Less:
 Net (loss)  attributable to CMTC operations          --       (1,184)
 --------------------------------------------------------------------
 Partnership's  net  income                        8,800        7,972
 ====================================================================
 General  Partner's interest in
  Partnership's  net income                        $ 176        $ 159
 Limited  Partners' interest in
  Partnership's net income                         8,624        7,813
 Net income per:
   * Common units (basic and diluted)               0.38         0.38
   * Subordinated units (basic and diluted)         0.22         0.30
   * Total units (basic and diluted)                0.35         0.35
 --------------------------------------------------------------------
 Weighted-average units outstanding:
   * Common units (basic and diluted)         20,512,229   13,624,622
   * Subordinated units (basic and diluted)    4,304,922    8,805,522
   * Total units (basic and diluted)          24,817,151   22,430,144




 Capital Product Partners L.P.
 Unaudited Condensed Consolidated and Combined Balance Sheets
 (Notes 1-4)
 (In thousands of United States dollars, except number of shares)

                                               March 31,  December 31,
                                                 2009         2008
 --------------------------------------------------------------------
 Assets
 Current assets
 Cash and cash equivalents                      $ 13,771     $ 43,149
 Short term investment                            17,945        1,080
 Trade accounts receivable                         1,663        6,420
 Prepayments and other assets                        788          571
 --------------------------------------------------------------------
 Total current assets                             34,167       51,220
 --------------------------------------------------------------------
 Fixed assets
 Vessels, net                                    634,788      641,607
 --------------------------------------------------------------------
 Total fixed assets                              634,788      641,607
 --------------------------------------------------------------------
 Other non-current assets
 Deferred charges, net                             2,759        2,827
 Restricted cash                                   4,500        4,500
 --------------------------------------------------------------------
 Total non-current assets                        642,047      648,934
 --------------------------------------------------------------------
 Total assets                                   $676,214     $700,154
 --------------------------------------------------------------------

 Liabilities and Partners' Equity
 Current liabilities
 Current portion of long-term debt              $     --     $     --
 Trade accounts payable                              465          143
 Due to related parties                              384          584
 Accrued liabilities                                 897          785
 Deferred revenue                                    385        3,485
 Distributions payable                             9,352           --
 --------------------------------------------------------------------
 Total current liabilities                        11,483        4,997
 --------------------------------------------------------------------
 Long-term liabilities
 Long-term debt                                  474,000      474,000
 Deferred revenue                                  1,656        1,568
 Derivative instruments                           47,990       47,414
 --------------------------------------------------------------------
 Total long-term liabilities                     523,646      522,982
 --------------------------------------------------------------------
 Total liabilities                               535,129      527,979
 --------------------------------------------------------------------
 Commitments and contingencies                        --           --
 --------------------------------------------------------------------
 Partners' Equity                                141,085      172,175
 --------------------------------------------------------------------
 Total liabilities and partners' equity         $676,214     $700,154
 --------------------------------------------------------------------




 Capital Product Partners L.P.
 Unaudited Condensed Consolidated and Combined
  Statements of Cash Flows
 (Notes 1-4)
 (In thousands of United States dollars)

                                                   For the three month
                                                      period ended
                                                         March 31,
                                                      2009      2008
 --------------------------------------------------------------------
 Cash flows from operating activities:
 Net income                                         $ 8,800    $6,788
 Adjustments to reconcile net income to net cash
  provided by operating activities:
 Vessel depreciation and amortization                 6,819     5,762
 Amortization of deferred charges                        81       142
 Changes in operating assets and liabilities:
 Trade accounts receivable                            4,757       343
 Due from related parties                                --      (315)
 Prepayments and other assets                          (217)      129
 Inventories                                             --       (29)
 Trade accounts payable                                 309       898
 Due to related parties                                (200)       10
 Accrued liabilities                                    112     1,208
 Deferred revenue                                    (3,012)   (3,155)
 --------------------------------------------------------------------
 Net cash provided by operating activities           17,449    11,781
 --------------------------------------------------------------------
 Cash flows from investing activities:
 Vessel acquisitions                                     --   (95,365)
 Increase of restricted cash                             --      (500)
 Purchase of short term investment                  (16,865)       --
 --------------------------------------------------------------------
 Net cash (used in) investing activities            (16,865)  (95,865)
 --------------------------------------------------------------------
 Cash flows from financing activities:
 Proceeds from issuance of long-term debt                --    94,000
 Proceeds from related party debt/financing              --    52,463
 Payments of related party debt/financing                --   (52,463)
 Loan issuance costs                                     --    (2,107)
 Excess of purchase price over book value of
  vessels acquired from entity under common control      --    (1,639)
 Dividends paid                                     (29,962)   (8,996)
 Cash balance that was distributed to the
  previous owner                                         --        (2)
 --------------------------------------------------------------------
 Net cash provided by financing activities          (29,962)   81,256
 --------------------------------------------------------------------

 Net (decrease) in cash and cash equivalents        (29,378)   (2,828)
 Cash and cash equivalents at beginning of period    43,149    19,919
 --------------------------------------------------------------------
 Cash and cash equivalents at end of period          13,771   $17,091
 --------------------------------------------------------------------

 Supplemental Cash Flow information
 Cash paid for interest                             $ 7,322   $ 5,409

 Non-cash Activities
 Net liabilities assumed by CMTC upon vessel
  contribution to the Partnership                        --    64,410
 Units issued to acquire vessel owning company
  of M/T Amore Mio II.                                   --   $37,739
 Change in payable offering expenses                $    13        --

 Notes

 (1) The unaudited condensed consolidated and combined statements of
     income and cash flows for the three month period ended March 31,
     2008 include the results of operations of M/T Amore Mio II and
     M/T Aristofanis which were acquired from an entity under common
     control on March 27, 2008, and April 30, 2008, respectively, as
     though the transfers had occurred at the beginning of the
     earliest period presented.

 (2) On January 29, 2008, June 17, 2008 and August 20, 2008 the
     Partnership acquired from Capital Maritime the shares of the
     vessel owning company of M/T Alexandros II, M/T Aristotelis II,
     and M/T Aris II for a total purchase price of $48,000 each. The
     vessels have been recorded in the Partnership's financial
     statements at the amount of $46,954, $46,706 and $46,585,
     respectively, which were reflected in Capital Maritime's
     consolidated financial statements, which differ from the
     acquisition price by $1,046, $1,294 and $1,415, respectively. The
     amount of the purchase price in excess of Capital Maritime's
     basis of the assets amounted to $3,755 was recognized as a
     reduction of partners' equity. M/T Alexandros II, M/T Aristotelis
     II, and M/T Aris II were delivered to Capital Maritime from the
     shipyard on January 29, 2008, June 17, 2008, and August 20, 2008
     respectively and on the same date the Partnership acquired the
     shares of the respective vessel owning companies. These vessel
     owning companies did not have an operating history, as such,
     there is no information to retroactively adjust that should be
     considered. As required by the provision of Statement of
     Financial Accounting Standards No. 141, "Business Combinations"
     ("SFAS No. 141"), the Partnership accounted for the acquisition
     of the vessel owning companies of the M/T Alexandros II, the M/T
     Aristotelis II and the M/T Aris II as a transfer of net assets
     between entities under common control at Capital Maritime's
     carrying amounts (historical cost) of the net assets contributed.
     All assets, liabilities and equity other than the relevant
     vessels, related charter agreements and related permits, which
     the vessel owning companies of the M/T Alexandros II, the M/T
     Aristotelis and the M/T Aris II had at the time of the transfer,
     were retained by Capital Maritime.

 (3) On March 27, 2008 and April 30, 2008 the Partnership acquired
     from Capital Maritime the shares of the vessel owning companies
     of M/T Amore Mio II and M/T Aristofanis for a total consideration
     of $85,739 and $21,566 respectively. The acquisition of the
     shares of the vessel owning company of M/T Amore Mio II was
     funded by $2,000 from available cash, $46,000 through a drawn
     down from the new credit facility of $350,000, and the remaining
     amount through the issuance of 2,048,823 common units to Capital
     Maritime at a price of $18,42 per unit which represents the
     closing price of the Partnership's units on March 26, 2008 as
     quoted on Nasdaq Stock Exchange. The acquisition of the shares of
     the vessel owning company of M/T Aristofanis was funded by
     $11,500 through a drawn down from the new credit facility of
     $350,000, and the remaining amount through the issuance of
     501,308 common units to Capital Maritime at a price of $20.08 per
     unit which represents the closing price of the Partnership's
     units on April 29, 2008 as quoted on Nasdaq Stock Exchange. M/T
     Amore Mio II and M/T Aristofanis have been recorded in the
     Partnership's financial statements at the amount of $85,146 and
     $10,831 respectively, reflecting their historical cost in Capital
     Maritime's consolidated financial statements, and differ from the
     acquisition price by $593 and $10,735 respectively. The amounts
     of the purchase price in excess of Capital Maritime's basis of
     the M/T Amore Mio II and M/T Aristofanis of $593 and $10,735
     respectively were recognized as a reduction of partners' equity.
     As required by the provision of Statement of Financial Accounting
     Standards No. 141, "Business Combinations" ("SFAS No. 141"), the
     Partnership accounted for the acquisition of the vessel owning
     companies of M/T Amore Mio II and M/T Aristofanis as a transfer
     of net assets between entities under common control at Capital
     Maritime's carrying amounts (historical cost) of the net assets
     contributed. In addition, transfers of net assets between
     entities under common control are accounted for as if the
     transfer occurred at the beginning of the earliest period
     presented, and prior years financial statements are retroactively
     adjusted to furnish comparative information similar to the
     pooling-of-interest method of accounting.

 (4) Short term investment consists of cash time deposit with original
     maturity of six months.


 Capital Product Partners L.P.
 Appendix A - Reconciliation of Non-GAAP Financial Measure
 (In thousands of U.S. dollars)

 Description of Non-GAAP Financial Measure - Operating Surplus

 Operating Surplus represents net income adjusted for non cash
 items such as depreciation and amortization expense, unearned
 revenue and unrealized gain and losses. Replacement capital
 expenditures represent those capital expenditures required to
 maintain over the long term the operating capacity of, or the
 revenue generated by, the Partnership's capital assets. Operating
 Surplus is a quantitative standard used in the publicly-traded
 partnership investment community to assist in evaluating a
 partnership's ability to make quarterly cash distributions.
 Operating Surplus is not required by accounting principles
 generally accepted in the United States and should not be
 considered as an alternative to net income or any other indicator
 of the Partnership's performance required by accounting
 principles generally accepted in the United States. The tables
 below reconcile Operating Surplus to net income for the three
 month period ended March 31, 2009.

 Reconciliation of
 Non-GAAP Financial Measure -              For the three month period
 Operating Surplus                            ended March 31, 2009


 Net income                                                   $ 8,800

 Adjustments to reconcile net income to
  net cash provided by operating activities

 Depreciation and amortization                     6,901
 Deferred revenue                                     37        6,938
 ---------------------------------------------------------------------
 NET CASH PROVIDED BY OPERATING ACTIVITIES                     15,738
 ---------------------------------------------------------------------

 Replacement Capital Expenditures                              (3,814)
 ---------------------------------------------------------------------

 OPERATING SURPLUS                                             11,924
 ---------------------------------------------------------------------
 Recommended reserves                                          (1,541)
 ---------------------------------------------------------------------
 AVAILABLE CASH                                                10,383
 ---------------------------------------------------------------------


                               Appendix B

                           Year
               Sister     Built/                Duration/
               Vessels   Delivery                Charter     Charterer
 Vessel Name     (1)       Date       DWT        Type (2)       (5)
 ---------------------------------------------------------------------
 Atlantas (6)     A          2006    36,760       8-year BC         BP
 Aktoras (6)      A          2006    36,759       8-year BC         BP
 Aiolos (6)       A          2007    36,725       8-year BC         BP
 Agisilaos        A          2006    36,760     3.6-year TC         BP
 Arionas          A          2006    36,725     3.6-year TC         BP
 Axios            B          2007    47,872       3-year TC         BP
 Avax             B          2007    47,834       3-year TC         BP
 ---------------------------------------------------------------------
 Akeraios         B          2007    47,781       3-year TC         MS
 Anemos I         B          2007    47,782       3-year TC         MS
 Apostolos        B          2007    47,782       3-year TC         MS
 ---------------------------------------------------------------------
 Attikos (11)     C          2005    12,000   2.2-2.3-yr TC  Trafigura
 ---------------------------------------------------------------------
 Alexandros
  II (12)(13)     D          2008    51,258      10-year BC        OSG
 ---------------------------------------------------------------------
 Amore Mio
  II (14)        --          2001   159,982       3-year TC         BP
 ---------------------------------------------------------------------
 Aristofanis (15) C          2005    12,000       2-year TC      Shell
 ---------------------------------------------------------------------
 Aristotelis
  II (12)(13)     D          2008    51,226      10-year BC        OSG
 Aris II
  (12)(13)        D          2008    51,218      10-year BC        OSG
 Agamemnon
  II (16)         D          2008    51,238       3-year TC         BP
 Ayrton II
  (16)(17)        D          2009    51,260       3-year TC         BP
 ---------------------------------------------------------------------


                           Expiry       Daily
                             of        Charter
                 OPEX      Charter      Rate     Profit
 Vessel Name   (per day)     (3)      (Net) (4)  Sharing   Description
 ---------------------------------------------------------------------
 Atlantas (6)       $250    Mar-14  $15,000(7)
 Aktoras (6)        $250    Jun-14  $15,000(7)              Ice Class
 Aiolos (6)         $250    Feb-15  $15,000(7)               1A IMO
 Agisilaos        $5,500    Mar-10  $19,750(8)(9)    yes     II/III
 Arionas          $5,500    Jun-10  $19,750(8)(10)   yes    Chemical/
 Axios            $5,500    Jan-10  $20,500(8)       yes     Product
 Avax             $5,500    May-10  $20,500          yes
 ---------------------------------------------------------------------
 Akeraios         $5,500    Jun-10  $20,000          yes    Ice Class
                                                             1A IMO
 Anemos I         $5,500    Aug-10  $20,000          yes     II/III
                                                           Chemical/
 Apostolos        $5,500    Aug-10  $20,000          yes    Product
 ---------------------------------------------------------------------
 Attikos (11)     $5,500    Sep-09  $13,503                  Product
 ---------------------------------------------------------------------
 Alexandros II                                             IMO II/III
  (12)(13)          $250    Dec-17  $13,000                Chem./Prod.
 ---------------------------------------------------------------------
 Amore Mio II
  (14)            $8,500    Jan-11  $36,000(8)       yes    Crude Oil
 ---------------------------------------------------------------------
 Aristofanis
  (15)            $5,500    Mar-10  $12,952                  Product
 ---------------------------------------------------------------------
 Aristotelis
  II (12)(13)       $250    May-18  $13,000
 Aris II
  (12)(13)          $250    Jul-18  $13,000                 IMO II/III
 Agamemnon                                                  Chemical/
  II (16)         $6,500    Dec-11  $22,000          yes     Product
 Ayrton II
  (16)(17)        $6,500    Mar-12  $22,000          yes
 ---------------------------------------------------------------------
 Total Fleet DWT:                   862,962

 (1)  Sister vessels, vessels of similar specifications and size
      typically built at the same shipyard, are denoted in the tables
      by the same letter as follows: (A), (B): these vessels were built
      by Hyundai MIPO Dockyard Co., Ltd., South Korea, (C): these
      vessels were built by Baima Shipyard, China, (D): these vessels
      were built by STX Shipbuilding Co., Ltd., South Korea.

 (2)  TC: Time Charter, BC: Bareboat Charter.

 (3)  Earliest possible redelivery date. The charters for the M/T
      Attikos and the M/T Aristofanis, expire on the date of
      expiration. The redelivery period for the M/T Agisilaos is
      between March 1 and 29, 2010 and for the M/T Arionas is between
      June 3 and30, 2010. For all other charters, the redelivery date
      is +/-30 days at the charterer's option.

 (4)  All rates quoted above are the net rates after we or our
      charterers have paid any relevant commissions on the base rate.
      The BP time and bareboat charters are subject to 1.25%
      commissions. The Trafigura time charter is subject to 2.5%
      commissions. The Shell time charter is subject to 2.25%
      commissions. We do not pay any commissions in connection with the
      MS time charters.

 (5)  BP: BP Shipping Limited. MS: Morgan Stanley Capital Group Inc.
      OSG: certain subsidiaries of Overseas Shipholding Group Inc.
      Trafigura: Trafigura Beheer B.V. Shell: Shell International
      Trading & Shipping Company Ltd.

 (6)  For the duration of the BC these vessels have been renamed: M/T
      Atlantas to British Ensign, M/T Aktoras to British Envoy and M/T
      Aiolos to British Emissary.

 (7)  The last three years of the BC will be at a daily charter rate of
      $13,433 (net).

 (8)  In addition to the commission on the gross charter rate,
      shipbrokers are entitled to an additional 1.25% commission on the
      amount of profit share.

 (9)  In August 2008 the TC was extended by 13 months to March 2010.
      The net daily charter rate prior to this extension was $17,500
      and was subject to the same 50/50 profit sharing arrangement.

 (10) Effective as of April 4, 2009. In August 2008 the TC was extended
      by 13 months to June 2010. The net daily charter rate prior to
      the extension was $21,000 until November 2008 and $19,000 for the
      period from November 4, 2008 to April 4, 2009 and was subject to
      the same 50/50 profit sharing arrangement.

 (11) The M/T Attikos was acquired by us in September 2007.

 (12) For the duration of their charter they have been renamed: M/T
      Alexandros II to Overseas Serifos, M/T Aristotelis II to Overseas
      Sifnos and M/T Aris II to Overseas Kimolos

 (13) OSG has an option to purchase each of these vessels at the end of
      the eighth, ninth or tenth year of the applicable charter, for
      $38.0 million, $35.5 million and $33.0 million, respectively,
      which option is exercisable six months before the date of
      completion of the eighth, ninth or tenth year of the charter. The
      expiration date above may therefore change depending on whether
      the charterer exercises its purchase option.

 (14) This vessel was built by Daewoo Shipbuilding and Marine
      Engineering Co., Ltd., South Korea and was
      acquired by us in March 2008.

 (15) The M/T Aristofanis was acquired by us in April 2008.

 (16) Profit share element for these vessels applies only to voyages
      outside the Institute Warranty Limits (IWL).

 (17) Third year of charter subject to charterer's option.

This news release was distributed by GlobeNewswire, www.globenewswire.com

SOURCE: Capital Product Partners L.P.

Capital GP L.L.C.
          Ioannis Lazaridis, CEO and CFO
          +30 (210) 4584 950
          i.lazaridis@capitalpplp.com

          Capital Maritime & Trading Corp.
          Jerry Kalogiratos
          +30 (210) 4584 950
          j.kalogiratos@capitalpplp.com

(C) Copyright 2009 GlobeNewswire, Inc. All rights reserved.

News Provided by COMTEX