This material is for your private information and we are not soliciting any
action based upon it. This material is not to be construed as an offer to sell
or the solicitation of any offer to buy any security in any jurisdiction where
such an offer or solicitation would be illegal. This material is based on
information that we consider reliable, but we do not represent that it is
accurate or complete and it should not be relied upon as such. By accepting this
material the recipient agrees that it will not distribute or provide the
material to any other person. The information contained in this material may be
based on assumptions regarding market conditions and other matters as reflected
therein. We make no representations regarding the reasonableness of such
assumptions or the likelihood that any of such assumptions will coincide with
actual market conditions or events, and this material should not be relied upon
for such purposes. We and our affiliates, officers, directors, partners and
employees, including persons involved in the preparation or issuance of this
material may, from time to time, have long or short positions in, and buy and
sell, the securities mentioned therein or derivatives thereof (including
options). This material may be filed with the Securities and Exchange Commission
(the "SEC") and incorporated by reference into an effective registration
statement previously filed with the SEC under Rule 415 of the Securities Act of
1933, including in cases where the material does not pertain to securities that
are ultimately offered for sale pursuant to such registration statement.
Information contained in this material is current as of the date appearing on
this material only. Information in this material regarding any assets backing
any securities discussed herein supersedes all prior information regarding such
assets. All information in this material, whether regarding the assets backing
any securities discussed herein or otherwise, will be superseded by the
information contained in any final prospectus for any securities actually sold
to you. The Co-Lead Managers do not provide accounting, tax or legal advice. In
addition, we mutually agree that, subject to applicable law, you may disclose
any and all aspects of any potential transaction or structure described herein
that are necessary to support any U.S. federal income tax benefits, without the
Co-Lead Managers imposing any limitation of any kind.
This material is furnished to you by the Co-Lead Managers and not by the issuer
of the securities. RBS Greenwich Capital and Goldman, Sachs & Co. are acting as
the lead managers. None of these parties are acting as agent for the issuer or
its affiliates in connection with the proposed transaction. Neither the issuer
nor any of its affiliates has prepared or taken part in the preparation of these
materials and neither makes any representation as to the accuracy of these
materials.
CERTAIN CHARACTERISTICS OF THE MULTIFAMILY LOANS
Control Loan
Number Number Property Name Street Address
- ---------------------------------------------------------------------------------------------------------------------------
21 09-0001905 Preston Park at Satellite 2110 Preston Park Drive
28 09-0001937 Preston Pointe at Windemere 3100 Preston Pointe Way
39 09-0001911 Stonecrest at Double Oak Mountain Apartments One Stonecrest Drive
41 04-0522 North Mountain Village Apartments 3333 West Thunderbird Road
42 09-0001933 Serrano Highlands Apartments 25421 Alta Loma
- ---------------------------------------------------------------------------------------------------------------------------
43 09-0001938 Preston Landing at Sweetwater Creek 1100 Preston Landing Circle
56 04-0422 Avalon Apartments 103 Eudora Welty Drive
64 09-0001881 Allendale Apartments 535 North Cedar Hill Drive
77 625023201 Treymore at City Place 2101 N. Haskell Ave.
79 09-0001917 Silverstone Apartments 1004-1044 North High Point Road
- ---------------------------------------------------------------------------------------------------------------------------
87 09-0001897 Wimbledon Apartment Homes 16222 Stuebner Airline
88 09-0001898 Bayou Oaks Aparments 13800 Ella Boulevard
91 09-0001825 Hazel Gardens Apartments 10710 SE 256th Street
92 04-0534 Desert View Mobile Home Park 6500 Desert View Drive
94 09-0001899 Ashton Woods Apartment Homes 17033 Butte Creek
- ---------------------------------------------------------------------------------------------------------------------------
99 09-0001891 La Casa Apartments 121 E. Wedgewood Avenue
112 09-0001823 Park on Clairmont 3180 Clairmont Road
113 09-0001884 Stevenson Terrace Apartments 6201 North 10th Street
120 09-0001900 Olbrich By the Lake 3528 Atwood Avenue
124 625023541 Willows of Woodhaven 5816 Boca Raton
- ---------------------------------------------------------------------------------------------------------------------------
134 04-0299 Evergreen Mobile Home Park 2819 Caldwell Boulevard
138 04-0533 Country Terrace Mobile Home Park 11 Tuck Circle
142 09-0001883 Melrose Park Manor Apartments 210 West Cheltenham Avenue
143 09-0001882 Birchwood Hills Apartments 5115 Wissahickon Avenue
Control Loan Initial Pool
Number Number City County State Zip Code Property Type Balance ($)
- ------------------------------------------------------------------------------------------------------------------------------------
21 09-0001905 Duluth Gwinnett Georgia 30096 Multifamily 28,738,243
28 09-0001937 Cumming Forsyth Georgia 30041 Multifamily 21,187,500
39 09-0001911 Birmingham Shelby Alabama 35242 Multifamily 15,350,000
41 04-0522 Phoenix Maricopa Arizona 85053 Multifamily 15,000,000
42 09-0001933 Lake Forest Orange California 92630 Multifamily 15,000,000
- ------------------------------------------------------------------------------------------------------------------------------------
43 09-0001938 Lithia Springs Douglas Georgia 30122 Multifamily 14,925,000
56 04-0422 Starkville Oktibbheha Mississippi 39759 Multifamily 9,600,000
64 09-0001881 Allentown Lehigh Pennsylvania 18109 Multifamily 8,873,259
77 625023201 Dallas Dallas Texas 75204 Multifamily 7,785,441
79 09-0001917 Madison Dane Wisconsin 53717 Multifamily 7,400,000
- ------------------------------------------------------------------------------------------------------------------------------------
87 09-0001897 Houston Harris Texas 77379 Multifamily 6,320,000
88 09-0001898 Houston Harris Texas 77014 Multifamily 6,240,000
91 09-0001825 Kent King Washington 98030 Multifamily 5,950,000
92 04-0534 West Richland Benton Washington 99353 Mobile Home Park 5,910,000
94 09-0001899 Houston Harris Texas 77090 Multifamily 5,790,000
- ------------------------------------------------------------------------------------------------------------------------------------
99 09-0001891 Spokane Spokane Washington 99208 Multifamily 5,400,000
112 09-0001823 Atlanta Dekalb Georgia 30329 Multifamily 4,259,767
113 09-0001884 Philadelphia Philadelphia Pennsylvania 19141 Multifamily 4,196,161
120 09-0001900 Madison Dane Wisconsin 53714 Multifamily 3,400,000
124 625023541 Fort Worth Tarrant Texas 76112 Multifamily 3,197,163
- ------------------------------------------------------------------------------------------------------------------------------------
134 04-0299 Nampa Canyon Idaho 83651 Mobile Home Park 2,555,500
138 04-0533 Reno Washoe Nevada 89506 Mobile Home Park 2,397,000
142 09-0001883 Philadelphia Philadelphia Pennsylvania 19126 Multifamily 1,397,275
143 09-0001882 Philadelphia Philadelphia Pennsylvania 19144 Multifamily 1,397,221
Initial Studios
Control Loan Pool Balance Avg Rent
Number Number Per Unit or Pad ($) Utilities paid by Tenant # Units per mo. ($)
- ---------------------------------------------------------------------------------------------------------------
21 09-0001905 65,314 Electricity/Water/Sewer 0 0
28 09-0001937 61,236 Electricity/Water/Sewer 0 0
39 09-0001911 48,730 Electricity/Water/Sewer 0 0
41 04-0522 26,408 Electricity/Gas/Telephone 64 460
42 09-0001933 62,500 Electricity/Gas/Water/Sewer 0 0
- ---------------------------------------------------------------------------------------------------------------
43 09-0001938 62,188 Electricity/Water/Sewer 0 0
56 04-0422 53,333 All (reimburse cable) 0 0
64 09-0001881 36,972 Electricity/Gas 0 0
77 625023201 43,252 Electricity 0 0
79 09-0001917 52,857 Electricity/Gas/Water/Sewer 15 565
- ---------------------------------------------------------------------------------------------------------------
87 09-0001897 39,255 Electricity/Gas/Water/Sewer 1 525
88 09-0001898 29,714 Electricity/Water/Sewer 48 455
91 09-0001825 78,289 Electricity/Water/Sewer 0 0
92 04-0534 14,275 Electricity/Water/Sewer/Trash 414 269
94 09-0001899 32,712 Electricity/Gas/Water/Sewer 0 0
- ---------------------------------------------------------------------------------------------------------------
99 09-0001891 30,000 Electricity 0 0
112 09-0001823 38,376 Electricity/Gas 0 0
113 09-0001884 28,352 Electricity 4 553
120 09-0001900 51,515 Electricity/Gas/Water/Sewer 4 720
124 625023541 17,376 Electricity 0 0
- ---------------------------------------------------------------------------------------------------------------
134 04-0299 17,996 Electricity/Gas 141 237
138 04-0533 22,829 Electricity/Gas 105 425
142 09-0001883 16,634 Electricity 0 0
143 09-0001882 17,913 Electricity 1 475
1 Bedroom 2 Bedroom 3 Bedroom
Control Loan Avg Rent Avg Rent Avg Rent
Number Number # Units per mo. ($) # Units per mo. ($) # Units per mo. ($)
- -------------------------------------------------------------------------------------------------------------
21 09-0001905 122 857 248 1,097 70 1,270
28 09-0001937 88 790 202 934 56 1,075
39 09-0001911 54 670 189 785 72 1,000
41 04-0522 256 513 248 632 0 0
42 09-0001933 70 1,184 170 1,373 0 0
- -------------------------------------------------------------------------------------------------------------
43 09-0001938 58 865 162 993 20 1,256
56 04-0422 0 0 144 699 36 879
64 09-0001881 48 695 144 790 48 970
77 625023201 84 745 72 923 24 1,255
79 09-0001917 70 726 55 900 0 0
- -------------------------------------------------------------------------------------------------------------
87 09-0001897 48 606 106 748 6 999
88 09-0001898 90 565 72 708 0 0
91 09-0001825 21 743 49 934 6 1,150
92 04-0534 0 0 0 0 0 0
94 09-0001899 76 521 74 669 27 869
- -------------------------------------------------------------------------------------------------------------
99 09-0001891 1 425 139 464 40 555
112 09-0001823 46 825 44 1,011 21 1,289
113 09-0001884 62 596 73 722 9 951
120 09-0001900 40 831 22 1,051 0 0
124 625023541 120 390 64 519 0 0
- -------------------------------------------------------------------------------------------------------------
134 04-0299 0 0 0 0 0 0
138 04-0533 0 0 0 0 0 0
142 09-0001883 49 616 35 720 0 0
143 09-0001882 29 610 48 710 0 0
4 Bedroom 5 Bedroom Number
Control Loan Avg Rent Avg Rent of
Number Number # Units per mo. ($) #Units per mo. ($) Elevators
- -------------------------------------------------------------------------------------------------
21 09-0001905 0 0 0 0 0
28 09-0001937 0 0 0 0 1
39 09-0001911 0 0 0 0 0
41 04-0522 0 0 0 0 0
42 09-0001933 0 0 0 0 0
- -------------------------------------------------------------------------------------------------
43 09-0001938 0 0 0 0 0
56 04-0422 0 0 0 0 0
64 09-0001881 0 0 0 0 0
77 625023201 0 0 0 0 0
79 09-0001917 0 0 0 0 0
- -------------------------------------------------------------------------------------------------
87 09-0001897 0 0 0 0 0
88 09-0001898 0 0 0 0 0
91 09-0001825 0 0 0 0 0
92 04-0534 0 0 0 0 0
94 09-0001899 0 0 0 0 0
- -------------------------------------------------------------------------------------------------
99 09-0001891 0 0 0 0 0
112 09-0001823 0 0 0 0 0
113 09-0001884 0 0 0 0 2
120 09-0001900 0 0 0 0 1
124 625023541 0 0 0 0 0
- -------------------------------------------------------------------------------------------------
134 04-0299 0 0 0 0 0
138 04-0533 0 0 0 0 0
142 09-0001883 0 0 0 0 0
143 09-0001882 0 0 0 0 0