	1.		What percentage of the uninsured loans >80% LTV have silent seconds? 41.10%

	2.		What percentage of the pool has silent seconds? 46.64%

	3.		What is the W’avg CLTV including silent seconds? 90.45%

	4.		What percentage of the pool is greater than 90% CLTV (including silent seconds)? 54.01%

	5.		Is the cap an “at the money” or “out of the money” cap. At the money, for the first 22 periods then varies thereafter.

% of loan with silent seconds: 46.64%

CLTV of entire deal incl. silent seconds: 90.45%

LTV of silent seconds: 81.67%

DTI of silent seconds: 42.25%

DTI of entire deal incl. silent seconds: 42.25%

DTI not including silent seconds: See above, DTI is originator provided

Documentation type for all loans: See termsheet

Type of ARM collateral: See termsheet

Breakout of IO loans types: See termsheet

Reset dates of IOs and wtg avg reset rate for that date: See attached file.

CTLV of IO incl. silent seconds: 81.63%

FICO of IO: 639

DTI of IO incl. silent seconds: 42.07%

Documentation Type breakout for IO: See attached IO strats

Explanation of how DTI is calculated for the inclusion of the following: silent seconds and IO (on aggregate amortizing amount of loan): DTI is provided by the originator

FBR Securitization, Inc. 8-K