FBR Securitization 8-K Other Events

First NLC Trust 2005-3

Disclaimer

COMPUTATIONAL MATERIALS

This presentation contains tables and other statistical analyses (the “Computational Materials”). These Computational Materials have been prepared by Friedman, Billings, Ramsey & Co., Inc. (“FBR”) in reliance upon information furnished by the issuer of the securities and its affiliates. These Computational Materials are furnished to you solely by FBR and not by the issuer of the securities. They may not be provided to any third party other than the addressee’s legal, tax, financial and/or accounting advisors for the purposes of evaluating said material.

Numerous assumptions were used in preparing the Computational Materials which may or may not be reflected therein. As such, no assurance can be given as to the Computational Materials’ accuracy, appropriateness or completeness in any particular context. In addition, no assurance can be given as to whether the Computational Materials and/or the assumptions upon which they are based reflect present market conditions or future market performance. These Computational Materials should not be construed as either projections or predictions or as legal, tax, financial or accounting advice.

Any weighted average lives, yields and principal payment periods shown in the Computational Materials are based on prepayment assumptions, and changes in such prepayment assumptions may dramatically affect such weighted average lives, yields and principal payment periods. In addition, it is possible that prepayments on the underlying assets will occur at rates slower or faster than the rates shown in the attached Computational Materials. Furthermore, unless otherwise provided, the Computational Materials assume no losses on the underlying assets and no interest shortfall.

If the Computational Materials were generated using a hypothetical group of mortgage loans, the specific characteristics of the securities may differ from those shown in the Computational Materials due to differences between the actual underlying assets and the hypothetical underlying assets used in preparing the Computational Materials. If these Computational Materials are based only on a statistical pool of mortgage loans expected to be included in the trust along with other mortgage loans on the closing date, the specific characteristics of these securities also may differ from those shown in the Computational Materials. A statistical pool may not necessarily represent a statistically relevant population, notwithstanding any contrary references herein. Although FBR believes the information with respect to the statistical pool will be representative of the final pool of mortgage loans, the collateral characteristics of the final pool may nonetheless vary from the collateral characteristics of the statistical pool. Certain mortgage loans contained in a statistical pool or the actual pool may be deleted from the final pool of mortgage loans delivered to the trust on the closing date.

The principal amount and designation of any security described in the Computational Materials are subject to change prior to issuance. Neither FBR nor any of its affiliates makes any representation or warranty as to the actual rate or timing of payments on any of the underlying assets or the payments or yield on the securities.

Appendix A

FICO DISTRIBUTION Note: Cells in red font are calculations Collateral Cuts for Subprime Pool

			Total Balance								Adjusted Balance[1]					WA Loan				% Covered by										% W/		CLTV w/		% SFD/		% Owner				% Cashout
FICO		Amount		%[2]			LTV			Amount		%[2]				Balance		WAC		Mortgage Ins.		WA FICO		WA LTV		WA DTI		%IO		Piggyback		piggyback		PUD		Occ.		% Full Doc		Refi
FICO NA			—		0.00	%		> 65.0			—		0.00	%			—		—		—		—		—		—		—		—		—		—		—		—		—
0 – 500			575,344		0.14	%		> 65.0			314,713		0.08	%			191,781		8.340		—		500		69.92		45.55		0.00		0.00		69.92		45.30		100.00		15.82		15.82
500.01 – 550			41,414,153		10.10	%		> 70.0			25,261,257		6.16	%			211,297		7.923		—		529		72.35		40.38		5.80		0.44		72.44		91.92		99.30		57.90		90.78
550.01 – 575			30,284,026		7.39	%		> 70.0			23,498,743		5.73	%			217,871		7.528		—		564		77.06		40.78		19.04		4.00		77.66		91.53		98.33		50.25		83.37
575.01 – 600			52,123,064		12.72	%		> 70.0			43,589,266		10.64	%			217,179		7.306		—		589		81.05		41.12		31.80		12.15		83.31		90.82		97.01		56.08		79.05
600.01 – 620			55,761,829		13.60	%		> 70.0			48,213,616		11.76	%			210,422		7.183		—		611		80.29		40.32		41.10		21.40		84.07		85.08		94.41		53.78		72.00
620.01 – 650			93,189,293		22.74	%		> 80.0			31,624,423		7.72	%			194,550		7.225		—		636		81.88		38.98		48.73		37.67		88.98		85.60		95.22		44.46		50.67
650.01 – 680			68,639,024		16.75	%		> 80.0			23,689,100		5.78	%			191,195		7.060		—		664		82.61		40.17		48.42		47.03		91.74		78.16		92.01		35.90		42.99
680.01 – 700			21,721,238		5.30	%		> 85.0			5,954,779		1.45	%			201,123		6.932		—		690		83.18		38.45		54.99		43.71		91.72		84.71		91.89		34.22		42.54
700.01 – 750			36,303,870		8.86	%		> 85.0			9,537,096		2.33	%			217,388		6.693		—		723		81.58		39.09		50.20		52.25		91.88		84.60		90.83		35.25		28.27
750.01 – 800			9,566,912		2.33	%		> 85.0			2,504,795		0.61	%			227,784		6.780		—		768		83.47		41.46		58.10		59.97		94.82		79.77		91.63		23.95		12.79
800 +			285,117		0.07	%		> 85.0			85,117		0.02	%			95,039		8.573		—		804		85.75		45.44		70.15		70.15		99.78		100.00		100.00		12.32		0.00
TOTAL			409,863,870		100.00	%					214,272,905		52.28	%			204,830		7.224		—		629		80.43		39.96		39.58		29.63		86.07		85.71		94.80		45.66		58.98
	FICO: Average		629						Min:		500				Max:		810

DEBT-TO INCOME (DTI) DISTRIBUTION

		Total Balance					FICO			Adjusted Balance[1]						WA Loan					% Covered by										% W/		CLTV w/		% SFD/		% Owner				% Cashout
DTI		Amount		%[2]						Amount		%[2]				Balance		WAC			Mortgage Ins.		WA FICO		WA LTV		WA DTI		% IO		Piggyback		piggyback		PUD		Occ.		% Full Doc		Refi
<= 20			13,724,359		3.35	%		< 550			900,644		0.22	%			147,574		7.520			—		638		83.11		13.52		20.58		18.50		86.62		81.80		81.24		69.57		66.33
20.001 – 25.00			16,561,304		4.04	%		< 550			1,942,528		0.47	%			176,184		7.115	��		—		620		81.18		22.88		35.55		31.29		86.57		87.04		90.20		57.39		66.24
25.001 – 30.00			28,794,246		7.03	%		< 575			3,976,628		0.97	%			207,153		7.123			—		628		81.54		27.90		37.79		22.24		85.60		88.90		91.66		51.80		51.00
30.001 – 35.00			45,741,314		11.16	%		< 575			4,540,677		1.11	%			206,042		7.012			—		632		79.20		32.70		41.45		29.02		84.85		90.92		94.93		49.78		57.07
35.001 – 40.00			60,470,103		14.75	%		< 600			6,346,144		1.55	%			199,571		7.136			—		638		79.87		37.65		48.78		39.13		87.41		84.87		94.65		46.26		51.72
40.001 – 45.00			99,239,999		24.21	%		< 625			7,741,205		1.89	%			208,050		7.262			—		628		79.92		42.48		39.87		26.01		84.89		83.77		94.60		36.32		60.29
45.001 – 50.00			119,534,778		29.16	%		< 650			6,970,897		1.70	%			213,837		7.310			—		629		81.35		47.46		41.56		33.55		87.73		84.66		97.91		39.96		58.72
50.001 – 55.00			25,797,768		6.29	%		< 675			—		0.00	%			226,296		7.297			—		601		78.42		52.30		19.11		17.33		81.80		88.37		94.99		72.18		75.88
55+			—		0.00	%		< 700			—		0.00	%			—		—			—		—		—		—		—		—		—		—		—		—		—
TOTAL			409,863,870		100.00	%					32,418,724		7.91	%			204,830		7.224			—		629		80.43		39.96		39.58		29.63		86.07		85.71		94.80		45.66		58.98
	DTI: Average		39.96						Min:		1.78				Max:		54.92

LOAN-TO- VALUE (LTV) DISTRIBUTION

																														% W/		CLTV w/
		Total Balance								Adjusted Balance[1]						WA Loan				% Covered by										Piggyback		piggyback		% SFD/		% Owner				% Cashout
LTV		Amount		%[2]			DTI			Amount		%[2]				Balance		WAC		Mortgage Ins.		WA FICO		WA LTV		WA DTI		% IO		second		second lien		PUD		Occ.		% Full Doc		Refi
< 60.00			20,683,452		5.05	%		> 50			1,733,769		0.42	%			169,536		6.968		—		594		50.07		40.31		18.46		1.95		50.36		88.89		95.23		52.54		91.73
60.01 – 70.00			38,044,677		9.28	%		> 50			3,778,261		0.92	%			239,275		6.823		—		595		67.03		40.61		23.52		3.25		67.97		90.06		95.10		51.75		81.95
70.01 – 79.99			52,261,604		12.75	%		> 50			11,609,466		2.83	%			248,865		6.976		—		604		75.46		40.42		26.73		5.94		76.66		89.05		94.18		52.86		88.95
80.00			159,764,402		38.98	%		> 50			6,358,135		1.55	%			248,081		6.760		—		648		80.00		40.09		59.79		72.01		93.69		83.94		96.66		37.06		36.63
80.01 – 85.00			41,776,188		10.19	%		> 50			2,900,653		0.71	%			266,090		7.262		—		606		84.37		40.18		35.80		1.18		84.55		82.29		93.06		53.48		87.12
85.01 – 90.00			51,202,678		12.49	%		> 50			3,284,903		0.80	%			243,822		7.422		—		629		89.77		38.28		38.04		2.12		90.00		84.79		86.32		49.93		66.71
90.01 – 95.00			14,215,665		3.47	%		> 50			1,347,253		0.33	%			154,518		7.950		—		642		94.60		40.99		36.87		0.53		94.63		94.57		100.00		69.56		58.45
95.01 – 100.00			31,915,204		7.79	%		> 50			1,143,463		0.28	%			78,416		9.913		—		656		99.86		39.51		0.94		0.00		99.86		83.82		99.45		37.46		24.16
100+			—		0.00	%		> 50			—		0.00	%			—		—		—		—		—		—		—		—		—		—		—				—
TOTAL			409,863,870		100.00	%					32,155,903		7.85	%			204,830		7.224		—		629		80.43		39.96		39.58		29.63		86.07		85.71		94.80		45.66		58.98
	LTV: Average		80.43						Min:		18.39				Max:		100.00

[1]	Balance of the collateral cut combined with second qualifier, i.e. (LTV), FICO, DTI etc.
	All other cuts except the adjusted balance are only for the main bucket
[2]	Percent of the Aggregate Principal Balance — calculated automatically.

TOP 10 ORIGINATORS

Originator	%[2]
First NLC	100.00	%

Top 10 Servicers

Servicer %[2]

TOP 10 MSA

MSA %[2]

TOP 10 Investor MSA

Investor MSA %[2]

Appendix A

GEOGRAPHIC CONCENTRATION — TOP 5 STATES

	Total Balance					WA Loan										% W/
STATE	Amount		%[2]			Balance		WA FICO		WA LTV		WA DTI		% IO		Piggyback		% Owner Occ		% NINA/Stated
California		146,054,231		46.16	%		243,019		637		79.26		40.52		60.61		35.39		96.75		57.58
Florida		99,350,822		31.40	%		261,450		629		80.22		40.57		24.63		21.70		87.42		63.17
Maryland		36,132,385		11.42	%		194,260		614		78.35		40.18		17.99		22.80		93.33		52.71
New Jersey		22,609,766		7.15	%		151,743		621		83.69		38.63		21.53		26.91		95.26		56.23
New York		12,286,192		3.88	%		208,241		644		81.95		38.66		35.69		32.27		95.12		44.28
TOTAL		316,433,396		100.00	%		230,133		631		79.88		40.29		40.69		28.93		95.27		58.17

* The Total Balance Amount and Percentage represent the balance for only the top five states.

PRINCIPAL BALANCE

	Total Balance													% W/ Piggyback
Scheduled Principal Balance	Amount		%[2]			WA FICO		WA LTV		WA DTI		% IO		second liens		% NINA/Stated
0 – $50K		5,117,609.12		1.25	%		646		98.31		98.68		0.00		0.00		59.25
$50 – $100K		30,343,439.49		7.40	%		639		89.79		90.73		5.14		7.99		56.74
$100 – $300K		191,412,151.25		46.70	%		622		77.96		78.00		33.36		31.25		48.97
$300 – $500K		157,788,534.18		38.50	%		633		80.91		80.71		55.07		34.79		58.94
$500 – $800K		25,202,135.63		6.15	%		632		81.23		81.53		39.36		17.11		62.43
$800 – $1M		—		0.00	%		—		—		—		—		—		—
$1M+		—		0.00	%		—		—		—		—		—		—
TOTAL		409,863,870		100.00	%		629		80.43		82.64		39.58		29.63		54.34
Principal Balance: Average 204,829.52								Min: 14,585.70				Max: 722,499.29

DOCUMENTATION TYPE

	Total Balance							WA Loan
Doc Type	Amount		%[2]			WAC		Balance		WA FICO		WA LTV		WA DTI		% IO		% W/ Piggyback		% Owner Occ		% Cashout Refi
Full		187,137,597		45.66	%		6.951		197,403		619		80.09		39.25		39.23		23.47		95.19		69.93
NINA		1,830,516		0.45	%		7.800		130,751		594		69.51		40.66		7.37		7.37		100.00		85.62
Stated		220,895,756		53.89	%		7.452		212,604		638		80.8		40.56		40.14		35.04		94.43		49.48
TOTAL		409,863,870		100.00	%		7.224		204,830		629		80.43		39.96		39.58		29.63		94.80		58.98

Appendix A

PROPERTY TYPE

	Total Balance					WA Loan										% W/
Property Type	Amount		%[2]			Balance		WA FICO		WA LTV		WA DTI		% IO		Piggyback		% Owner Occ		% Cashout Refi		% NINA/Stated
3-4 Family		5,627,937.17		1.37	%		255,815		635		79.36		41.7		41.05		21.85		69.46		61.9		48
Condo		21,199,877.27		5.17	%		173,769		653		82.19		40.71		49.2		37.35		91.79		35.87		64
Duplex		30,762,039.07		7.51	%		258,505		638		81.42		40.06		28.54		25.55		85.83		61.64		67
PUD		37,053,052.77		9.04	%		214,180		628		82.44		39.88		56.8		39.49		97.04		50.65		46
Single Family		314,230,587.30		76.67	%		201,688		626		80.01		39.89		37.9		28.43		96.11		61.32		54
Townhouse		990,376.09		0.24	%		141,482		623		75.5		35.37		56.56		46.94		83.84		24.19		29
TOTAL		409,863,870		100.00	%		204,830		629		80.43		39.96		39.58		29.63		94.80		58.98		54

PMI — PRIMARY MORTGAGE INSURANCE

	Total Balance			Is MI down
Mortgage Insurance	Amount		%[2]	to 60 LTV
Loans >80 LTV w/MI
Loans >80 LTV w/o MI	No MI
Other
TOTAL		—

LOAN PURPOSE

	Total Balance													% W/ Piggyback
Loan Purpose	Amount		%[2]			WA FICO		WA LTV		WA DTI		% IO		second liens		% Owner Occ
Refinance – Cashout		241,737,677.66		58.98	%		609		78.22		40.18		31.5		11.64		95.33
Purchase		151,091,914.35		36.86	%		661		83.94		39.59		52.63		59.12		93.91
Refinance – Rate Term		17,034,277.66		4.16	%		620		80.55		40.12		38.51		23.41		95.16
TOTAL		409,863,869.67		100.00	%		629		80.43		39.96		39.58		29.63		94.8

COLLATERAL TYPE — FIXED/FLOATING

	Total Balance													% W/ Piggyback
Product	Amount		%[2]			WA FICO		WA LTV		WA DTI		% IO		second liens		% Owner Occ		% Cashout Refi
ARM 2/28		157,339,573		38.39	%		604		79.23		39.97		0		18.80		91.21		67.54
ARM 2/28 - 24mo IO		289,930		0.07	%		745		80.00		25.35		100		100.00		100.00		0.00
ARM 2/28 - 60mo IO		131,714,446		32.14	%		647		80.43		40.44		100		54.61		98.46		45.11
ARM 2/28 - Balloon 40/30		1,476,678		0.36	%		584		76.52		46.82		0		0.00		100.00		100.00
ARM 3/27		11,059,785		2.70	%		616		78.04		40.65		0		27.73		91.85		64.93
ARM 3/27 - 60mo IO		22,557,321		5.50	%		648		80.18		38.49		100		40.08		95.76		50.03
ARM 5/25		1,650,484		0.40	%		655		69.83		37.17		0		24.74		55.55		75.26
ARM 5/25 - 120mo IO		2,010,206		0.49	%		674		78.40		40.75		100		41.04		93.38		93.38
ARM 5/25 - 60mo IO		2,887,147		0.70	%		670		81.43		40.05		100		41.38		84.40		30.72
ARM 5/25 - 84mo IO		460,999		0.11	%		614		76.46		36.17		100		0.00		100.00		100.00
ARM 5/25 - Balloon 40/30		500,567		0.12	%		617		79.77		38.56		0		0.00		100.00		100.00
Fixed		77,916,734		19.01	%		641		83.60		39.46		2.96		6.57		97.09		65.64
TOTAL		409,863,870		100.00	%		629		80.43		39.96		39.58		29.63		94.80		58.98

* Fill out complete list of mortgage loans including IO’s

Appendix A

LIEN STATUS

	Total Balance					WA Loan										% W/
Lien Status	Amount		%[2]			Balance		WA FICO		WA LTV		WA DTI		% IO		Piggyback		% Owner Occ
First Lien		384,245,630		93.75	%		240,755		627		79.19		39.98		42.22		31.61		94.51
Sub Lien		25,618,239		6.25	%		63,255		657		98.98		39.67		0.00		0.00		99.16
TOTAL		409,863,870		100.00	%		204,830		629		80.43		39.96		39.58		29.63		94.80

OCCUPANCY TYPE

	Total Balance							% Covered by
Occupancy Type	Amount		%[2]			WAC		Mortgage Ins.		WA. FICO		WA LTV		WA DTI		% IO		% W/ Piggyback		% Cashout Refi
Non-Owner Occupied		21,306,005		5.20	%		7.576		—		657		80.88		34.65		16.74		5.18		52.94
Owner Occupied		388,557,865		94.80	%		7.205		—		627		80.4		40.25		40.83		30.97		59.31
TOTAL		409,863,870		100.00	%		7.224		—		629		80.43		39.96		39.58		29.63		58.98

PREPAYMENT PENALTY

Prepayment Charges Term at	Total Balance							% W/ Piggyback
Origination	Amount		%[2]			% IO		second liens
0 Months		102,818,891		25.09	%		21.91		21.41
12 Months		97,943,704		23.90	%		30.79		27.13
24 Months		156,600,755		38.21	%		51.79		37.51
36 Months		52,500,520		12.81	%		54.17		26.88
TOTAL		409,863,870		100.00	%		39.58		29.63

COLLATERAL DESCRIPTION BY LOAN GROUP

				% of		Gross		Net		WAM		Gross		Net		Rate		Max
Loan Group	Loan Type	Index		Pool		WAC		WAC		(mos)	Seasoning	Margin		Margin		Caps		Rate		Mos to Roll		% Fixed
Group 1	Fixed Only		—		19.01		8.158		7.638		3 months		—		—		—		—		—		100.00
Group 2	ARM Only	6 Month Libor			80.99		7.005		6.485		3 months		6.204				1.149		13.328	23 months			0.00
TOTAL					100.00		7.224		6.704		3 months		6.204				1.149		13.328	23 months			0.00

SECTION 32 LOANS

	Total Balance
	Amount	%[2]	WA FICO	WA LTV	WA DTI
Section 32 Loans	None
Total	None

Disclaimer

This Series Term Sheet, including the computational materials herein, was prepared solely by FBR, is intended for use by the addressee only, and may not be provided to any third party other than the addressee’s legal, tax, financial and/or accounting advisors for the purposes of evaluating such information. This information is furnished to you solely by FBR and not by the Depositor, the Issuer of the securities or any of their affiliates. FBR is acting as underwriter and not acting as agent for the Depositor, the Issuer or their affiliates in connection with the proposed transaction. This material is provided for information purposes only, and does not constitute an offer to sell, nor a solicitation of an offer to buy, the referenced securities. It does not purport to be all-inclusive or to contain all of the information that a prospective investor may require to make a full analysis of the transaction. All information contained herein is preliminary and it is anticipated that such information will change. The information contained herein supersedes information contained in any prior series termsheet for this transaction. In addition, the information contained herein will be superseded by information contained in the prospectus and prospectus supplement for this transaction and in any other material subsequently filed with the Securities and Exchange Commission. An offering may be made only through the delivery of the prospectus and prospectus supplement. Any investment decision with respect to the referenced securities should be made by you solely upon all of the information contained in the prospectus and prospectus supplements.

FICO DISTRIBUTION Note: Cells in red font are calculations Collateral Cuts for Second Liens

																	% Covered
	Total Balance							Adjusted Balance[1]					WA Loan				by Mortgage		WA		WA		WA		% SFD/		% Owner		% Full		% Cashout
FICO	Amount		%[2]			LTV		Amount		%[2]			Balance		WAC		Ins.		FICO		LTV		DTI		PUD		Occ.		Doc		Refi
FICO NA		—		0.00	%		> 65.0		—		0.00	%		—		—		—		—		—		—		—		—		—		—
0 – 500		—		0.00	%		> 65.0		—		0.00	%		—		—		—		—		—		—		—		—		—		—
500.01 – 550		45,558		0.18	%		> 70.0		45,558		0.18	%		45,558		9.850		—		538		100.00		26.93		100.00		100.00		100.00		0.00
550.01 – 575		934,042		3.65	%		> 70.0		—		0.00	%		51,891		11.156		—		592		97.91		37.21		94.50		100.00		92.96		53.46
575.01 – 600		2,429,099		9.48	%		> 70.0		934,042		3.65	%		57,836		10.873		—		611		95.99		41.57		89.78		100.00		54.55		58.95
600.01 – 620		9,370,524		36.58	%		> 70.0		2,319,099		9.05	%		62,889		10.813		—		636		99.11		39.47		84.37		99.48		29.70		23.81
620.01 – 650		7,655,862		29.88	%		> 80.0		9,370,524		36.58	%		64,880		10.480		—		664		99.49		38.31		75.57		98.32		23.44		18.47
650.01 – 680		1,833,022		7.16	%		> 80.0		7,655,862		29.88	%		67,890		10.410		—		690		99.55		41.45		95.00		100.00		12.32		20.16
680.01 – 700		2,570,872		10.04	%		> 85.0		1,833,022		7.16	%		69,483		10.079		—		722		99.73		41.58		85.28		98.52		21.54		10.10
700.01 – 750		694,143		2.71	%		> 85.0		2,570,872		10.04	%		63,104		10.507		—		770		99.24		43.11		96.81		100.00		11.94		0.00
750.01 – 800		85,117		0.33	%		> 85.0		694,143		2.71	%		42,559		9.942		—		806		99.25		40.85		100.00		100.00		41.28		0.00
800 +		—		0.00	%		> 85.0		85,117		0.33	%		—		—		—		—		—		—		—		—		—		—
TOTAL		25,618,239		100.00	%				25,508,239		99.57	%		63,255		10.616		—		657		98.98		39.67		83.89		99.16		30.11		24.22
FICO: Average		657				Min:			538	Max:				810

DEBT-TO INCOME (DTI) DISTRIBUTION

																	% Covered
	Total Balance							Adjusted Balance[1]					WA Loan				by Mortgage		WA		WA		WA		% SFD/		% Owner		% Full		% Cashout
DTI	Amount		%[2]			FICO		Amount		%[2]			Balance		WAC		Ins.		FICO		LTV		DTI		PUD		Occ.		Doc		Refi
<= 20		1,962,224		7.66	%		< 550		—		0.00	%		65,407		10.560		—		655		99.56		13.58		73.21		90.97		31.09		26.00
20.001 – 25.00		856,844		3.34	%		< 550		—		0.00	%		65,911		10.969		—		648		96.64		23.28		92.54		100.00		32.08		45.22
25.001 – 30.00		1,065,856		4.16	%		< 575		45,558		0.18	%		53,293		10.251		—		655		97.75		28.34		90.43		100.00		35.68		21.13
30.001 – 35.00		1,649,638		6.44	%		< 575		—		0.00	%		53,214		10.827		—		652		99.55		33.31		94.18		100.00		27.57		28.43
35.001 – 40.00		4,415,131		17.23	%		< 600		—		0.00	%		64,928		10.506		—		655		99.27		37.73		88.81		100.00		35.22		24.73
40.001 – 45.00		5,960,554		23.27	%		< 625		—		0.00	%		65,501		10.563		—		658		98.50		42.72		82.89		99.36		20.02		18.75
45.001 – 50.00		8,883,265		34.68	%		< 650		—		0.00	%		63,452		10.676		—		659		99.25		47.35		82.06		100.00		33.06		24.56
50.001 – 55.00		824,726		3.22	%		< 675		—		0.00	%		68,727		10.768		—		663		99.62		51.86		71.89		100.00		37.37		26.93
55+		—		0.00	%		< 700		—		0.00	%		—		—		—		—		—		—		—		—		—		—
TOTAL		25,618,239		100.00	%				45,558		0.18	%		63,255		10.616		—		657		98.98		39.67		83.89		99.16		30.11		24.22
DTI: Average		39.67				Min:			1.78	Max:				54.92

LOAN-TO- VALUE (LTV) DISTRIBUTION

																	% Covered
	Total Balance							Adjusted Balance[1]					WA Loan				by Mortgage		WA		WA		WA		% SFD/		% Owner		% Full		% Cashout
LTV	Amount		%[2]			DTI		Amount		%[2]			Balance		WAC		Ins.		FICO		LTV		DTI		PUD		Occ.		Doc		Refi
> 60.00		—		0.00	%		> 40		—		0.00	%		—		—		—		—		—		—		—		—		—		—
60.01 – 70.00		110,000		0.43	%		> 40		110,000		0.43	%		110,000		9.950		—		605		62.03		41.42		100.00		100.00		0.00		100.00
70.01 – 80.00		—		0.00	%		> 40		—		0.00	%		—		—		—		—		—		—		—		—		—		—
80.01 – 85.00		89,654		0.35	%		> 40		89,654		0.35	%		89,654		10.990		—		608		80.16		42.39		0.00		100.00		100.00		100.00
85.01 – 90.00		739,762		2.89	%		> 40		382,876		1.49	%		61,647		10.618		—		639		89.93		37.70		88.71		94.87		57.77		61.02
90.01 – 95.00		2,149,571		8.39	%		> 40		1,043,640		4.07	%		59,710		10.631		—		647		94.64		37.23		100.00		100.00		24.50		47.81
95.01 – 100.00		22,529,253		87.94	%		> 40		14,042,376		54.81	%		63,463		10.616		—		659		99.95		39.95		82.45		99.21		29.61		20.09
100+		—		0.00	%		> 40		—		0.00	%		—		—		—		—		—		—		—		—		—		—
TOTAL		25,618,239		100.00	%				15,668,546		61.16	%		63,255		10.616		—		657		98.98		39.67		83.89		99.16		30.11		24.22
LTV: Average		98.98	Min:				62.03	Max:			100.00

OCCUPANCY TYPE

	Total Balance					WA Loan				% Covered by		WA		WA		WA		% SFD/		% Owner		% Cashout
Occupancy Type	Amount		%[2]			Balance		WAC		Mortgage Ins.		FICO		LTV		DTI		PUD		Occ		Refi
Non-Owner Occupied		215,044		0.84	%		71,681		9.926		—		673		98.24		13.54		0.00		0.00		0.00
Owner Occupied		25,403,195		99.16	%		63,192		10.622		—		657		98.99		39.89		84.60		100.00		24.43
TOTAL		25,618,239		100.00	%		63,255		10.616		—		657		98.98		39.67		83.89		99.16		24.22

DOCUMENTATION TYPE

	Total Balance					WA Loan				% Covered by		WA		WA		WA		% SFD/		% Owner		% Cashout
Doc Type	Amount		%[2]			Balance		WAC		Mortgage Ins.		FICO		LTV		DTI		PUD		Occ		Refi
Full Doc		7,714,136		0.3011189			59,340		10.237		—		643		98.71		39.63		85.25		99.51		34.71
Stated Income		17,904,103		0.6988811			65,106		10.780		—		663		99.10		39.69		83.30		99.01		19.70
TOTAL		25,618,239		100.00	%		63,255		10.616		—		657		98.98		39.67		83.89		99.16		24.22

Disclaimer

This Series Term Sheet, including the computational materials herein, was prepared solely by FBR, is intended for use by the addressee only, and may not be provided to any third party other than the addressee’s legal, tax, financial and/or accounting advisors for the purposes of evaluating such information. This information is furnished to you solely by FBR and not by the Depositor, the Issuer of the securities or any of their affiliates. FBR is acting as underwriter and not acting as agent for the Depositor, the Issuer or their affiliates in connection with the proposed transaction. This material is provided for information purposes only, and does not constitute an offer to sell, nor a solicitation of an offer to buy, the referenced securities. It does not purport to be all-inclusive or to contain all of the information that a prospective investor may require to make a full analysis of the transaction. All information contained herein is preliminary and it is anticipated that such information will change. The information contained herein supersedes information contained in any prior series termsheet for this transaction. In addition, the information contained herein will be superseded by information contained in the prospectus and prospectus supplement for this transaction and in any other material subsequently filed with the Securities and Exchange Commission. An offering may be made only through the delivery of the prospectus and prospectus supplement. Any investment decision with respect to the referenced securities should be made by you solely upon all of the information contained in the prospectus and prospectus supplements.

FICO DISTRIBUTION Note: Cells in red font are calculations Collateral Cuts for IO loans

																	% Covered
	Total Balance							Adjusted Balance[1]					WA Loan				by Mortgage		WA		WA		WA				% W/ Piggyback		% SFD/		% Owner		% Full			% Cashout
FICO	Amount		%[2]			LTV		Amount		%[2]			Balance		WAC		Ins.		FICO		LTV		DTI		% IO		second liens		PUD		Occ.		Doc		Refi
FICO NA		—		0.00	%		> 65.0		—		0.00	%		—		—		—		—		—		—		—		—				—		—			—
0 – 500		—		0.00	%		> 65.0		—		0.00	%		266,878		7.263		—		535		80.53		32.45		100.00		7.59		100.00		100.00		76.31			77.04
500.01 – 550		2,401,898		1.48	%		> 70.0		2,011,898		1.24	%		288,274		7.211		—		567		78.90		42.00		100.00		5.90		86.89		100.00		52.52			80.82
550.01 – 575		5,765,482		3.55	%		> 70.0		4,913,912		3.03	%		285,772		6.929		—		590		81.56		40.00		100.00		26.51		93.69		100.00		61.69			76.80
575.01 – 600		16,574,769		10.22	%		> 70.0		14,922,336		9.20	%		276,109		6.705		—		611		79.91		41.85		100.00		31.74		85.13		97.97		56.92			65.21
600.01 – 620		22,917,058		14.13	%		> 70.0		20,984,552		12.94	%		283,812		6.617		—		637		79.50		39.10		100.00		51.40		87.49		97.36		46.82			47.64
620.01 – 650		45,409,959		27.99	%		> 80.0		8,972,563		5.53	%		291,506		6.531		—		663		80.89		41.36		100.00		66.00		83.59		96.71		38.59			36.96
650.01 – 680		33,231,676		20.48	%		> 80.0		7,362,708		4.54	%		277,781		6.484		—		690		81.20		39.44		100.00		64.83		86.46		98.94		37.59			31.17
680.01 – 700		11,944,588		7.36	%		> 85.0		1,808,817		1.11	%		289,255		6.253		—		723		80.25		39.16		100.00		74.03		84.31		98.05		27.79			22.31
700.01 – 750		18,223,042		11.23	%		> 85.0		2,199,585		1.36	%		308,802		6.320		—		772		81.56		39.48		100.00		78.75		77.33		94.09		29.68			4.73
750.01 – 800		5,558,427		3.43	%		> 85.0		792,575		0.49	%		200,000		7.990		—		803		80.00		47.40		100.00		100.00		100.00		100.00		0.00			0.00
800 +		200,000		0.12	%		> 85.0		—		0.00	%		—		—		—		—		—		—		—		—		—		—		—			—
TOTAL		162,226,901		100.00	%				63,968,947		39.43	%		285,109		6.616		—		648		80.33		40.10		100.00		51.33		86.39		97.80		45.26			46.94
FICO: Average		648				Min:			504	Max:				803

DEBT-TO INCOME (DTI) DISTRIBUTION

	Total Balance							Adjusted Balance[1]					WA Loan				% Covered by		WA		WA		WA				% W/ Piggyback		% SFD/		% Owner		% Full		% Cashout
DTI	Amount		%[2]			FICO		Amount		%[2]			Balance		WAC		Mortgage Ins.		FICO		LTV		DTI		% IO		second liens		PUD		Occ.		Doc		Refi
<= 20		2,823,864		1.74	%		< 550		—		0.00	%		256,715		6.609		—		650		80.93		16.33		100.00		45.75		94.33		82.70		82.70		58.91
20.001 – 25.00		5,888,015		3.63	%		< 550		—		0.00	%		267,637		6.379		—		646		79.36		22.87		100.00		58.47		96.60		89.15		58.17		62.66
25.001 – 30.00		10,881,197		6.71	%		< 575		1,171,898		0.72	%		265,395		6.483		—		639		81.60		27.85		100.00		42.06		92.49		98.81		46.39		36.27
30.001 – 35.00		18,961,816		11.69	%		< 575		500,000		0.31	%		256,241		6.520		—		650		80.31		32.65		100.00		52.13		91.72		100.00		53.81		48.71
35.001 – 40.00		29,499,382		18.18	%		< 600		520,000		0.32	%		283,648		6.520		—		657		79.46		37.68		100.00		64.23		83.51		97.90		41.81		37.46
40.001 – 45.00		39,565,206		24.39	%		< 625		210,000		0.13	%		288,797		6.677		—		650		79.42		42.54		100.00		42.54		87.15		97.71		37.72		55.64
45.001 – 50.00		49,678,164		30.62	%		< 650		—		0.00	%		302,916		6.698		—		643		81.45		47.43		100.00		52.63		81.96		98.95		44.56		44.39
50.001 – 55.00		4,929,257		3.04	%		< 675		—		0.00	%		308,079		6.806		—		642		79.53		51.11		100.00		43.72		91.44		94.60		61.11		50.67
55+		—		0.00	%		< 700		—		0.00	%		—		—		—		—		—		—		—		—		—		—		—		—
TOTAL		162,226,901		100.00	%				2,401,898		1.48	%		285,109		6.616		—		648		80.33		40.10		100.00		51.33		86.39		97.80		45.26		46.94
DTI: Average		40.10				Min:			4.54	Max:				52.85

LOAN-TO- VALUE (LTV) DISTIBUTION

	Total Balance							Adjusted Balance[1]					WA Loan				% Covered by		WA		WA		WA				% W/ Piggyback		% SFD/		% Owner		% Full		% Cashout
LTV	Amount		%[2]			DTI		Amount		%[2]			Balance		WAC		Mortgage Ins.		FICO		LTV		DTI		% IO		second liens		PUD		Occ.		Doc		Refi
< 60.00		3,817,671		2.35	%		> 40		—		0.00	%		200,930		6.206		—		630		51.16		40.17		100.00		10.57		81.70		100.00		71.51		88.11
60.01 – 70.00		8,948,669		5.52	%		> 40		110,000		0.07	%		308,575		6.155		—		625		68.08		39.89		100.00		6.65		94.49		89.73		54.68		65.52
70.01 – 80.00		109,482,968		67.49	%		> 40		—		0.00	%		276,472		6.526		—		656		79.40		40.12		100.00		75.00		86.24		99.10		40.69		33.36
80.01 – 85.00		14,957,392		9.22	%		> 40		89,654		0.06	%		325,161		6.872		—		620		84.31		39.47		100.00		1.12		81.80		94.95		55.23		84.99
85.01 – 90.00		19,477,734		12.01	%		> 40		382,876		0.24	%		309,170		7.129		—		633		89.76		39.23		100.00		0.00		86.45		95.35		43.64		69.72
90.01 – 95.00		5,241,466		3.23	%		> 40		1,043,640		0.64	%		349,431		6.863		—		663		94.27		44.72		100.00		0.00		91.15		100.00		85.56		72.75
95.01 – 100.00		301,000		0.19	%		> 40		14,042,376		8.66	%		301,000		7.850		—		711		100.00		46.33		100.00		0.00		100.00		100.00		0.00		100.00
100+		—		0.00	%		> 40		—		0.00	%		—		—		—		—		—		—		—		—		—		—		—		—
TOTAL		162,226,901		100.00	%				15,668,546		9.66	%		285,109		6.616		—		648		80.33		40.10		100.00		51.33		86.39		97.80		45.26		46.94
LTV: Average		80.33	Min:				37.50	Max:			100.00

OCCUPANCY TYPE

	Total Balance					WA Loan				% Covered by		WA		WA		WA		% SFD/		% Owner		% Cashout
Occupancy Type	Amount		%[2]			Balance		WAC		Mortgage Ins.		FICO		LTV		DTI		PUD		Occ.		Refi
Non-Owner Occupied		3,566,347		2.20	%		254,739		7.011		—		663		79.45		35.23		75.59		0.00		67.38
Owner Occupied		158,660,554		97.80	%		285,875		6.607		—		648		80.35		40.21		86.63		100.00		46.48
TOTAL		162,226,901		100.00	%		285,109		6.616		—		648		80.33		40.10		86.39		97.80		46.94

DOCUMENTATION TYPE

	Total Balance					WA Loan				% Covered by		WA		WA		WA		% SFD/		% Owner		% Cashout
Doc Type	Amount		%[2]			Balance		WAC		Mortgage Ins.		FICO		LTV		DTI		PUD		Occ.		Refi
Full		73,418,237		0.452565			269,920		6.391		—		637		80.17		39.50		90.80		98.17		57.71
NINA		134,964		0.000832			134,964		6.450		—		623		44.26		23.35		100.00		100.00		100.00
Stated		88,673,700		0.546603			299,573		6.802		—		657		80.51		40.63		82.71		97.50		37.94
TOTAL		162,226,901		100.00	%		285,109		6.616		—		648		80.33		40.10		86.3		97.80		46.94

Disclaimer

This Series Term Sheet, including the computational materials herein, was prepared solely by FBR, is intended for use by the addressee only, and may not be provided to any third party other than the addressee’s legal, tax, financial and/or accounting advisors for the purposes of evaluating such information. This information is furnished to you solely by FBR and not by the Depositor, the Issuer of the securities or any of their affiliates. FBR is acting as underwriter and not acting as agent for the Depositor, the Issuer or their affiliates in connection with the proposed transaction. This material is provided for information purposes only, and does not constitute an offer to sell, nor a solicitation of an offer to buy, the referenced securities. It does not purport to be all-inclusive or to contain all of the information that a prospective investor may require to make a full analysis of the transaction. All information contained herein is preliminary and it is anticipated that such information will change. The information contained herein supersedes information contained in any prior series termsheet for this transaction. In addition, the information contained herein will be superseded by information contained in the prospectus and prospectus supplement for this transaction and in any other material subsequently filed with the Securities and Exchange Commission. An offering may be made only through the delivery of the prospectus and prospectus supplement. Any investment decision with respect to the referenced securities should be made by you solely upon all of the information contained in the prospectus and prospectus supplements.

Please provide loan level data for the following attributes

FICO	LTV		Zip Code			Principal Balance
631		67.03		10031			617,846.68
585		80.00		10303			286,999.73
571		65.00		10303			204,129.56
638		80.00		10304			630,820.49
638		95.00		10304			118,224.59
505		54.35		10306			249,627.03
641		80.00		10310			467,098.54
577		73.53		10312			249,197.12
639		100.00		10312			65,952.61
574		72.00		1040			79,811.04
653		74.94		10458			294,645.60
637		100.00		10458			69,671.61
661		80.00		10458			352,000.00
661		100.00		10458			88,000.00
608		80.16		10460			89,653.52
594		84.97		10461			372,700.24
521		65.00		10462			269,750.00
617		90.00		10465			447,091.48
740		90.00		10465			385,356.74
637		80.00		10466			279,073.86
631		85.00		10466			374,678.22
600		65.00		10466			227,045.03
633		80.00		10467			298,932.47
683		75.00		10467			382,118.48
675		100.00		10468			74,481.58
636		80.00		10468			359,378.35
636		100.00		10468			89,790.83
632		70.00		10469			244,188.04
664		80.00		10469			399,200.00
664		100.00		10469			99,800.00
644		100.00		10472			103,860.34
637		90.00		10473			261,880.88
643		80.00		10562			233,529.53
643		100.00		10562			58,095.39
646		80.00		10562			472,000.00
646		100.00		10562			117,687.51
681		80.00		10566			419,420.00
681		100.00		10566			104,855.00
606		84.51		10606			600,000.00
617		80.00		10701			299,429.22
649		80.00		10801			335,664.87
647		80.00		10804			540,000.00
633		63.00		10916			188,205.01
632		80.00		10920			356,000.00
632		100.00		10920			89,000.00
605		62.03		10924			110,000.00
646		80.00		10926			172,800.00
646		100.00		10926			43,167.31
666		90.00		10940			184,074.14
581		75.00		10941	��		243,750.00
611		66.82		10954			286,929.63
592		73.13		10956			585,000.00
619		75.00		10960			397,500.00
602		90.00		10977			435,355.10
760		71.76		10977			304,349.41
615		62.50		10977			299,700.78
615		80.00		10977			331,426.69
615		95.00		10977			62,205.30
627		95.00		10992			31,500.00
735		80.00		11001			392,000.00
735		100.00		11001			98,000.00
659		80.00		11003			368,000.00
659		100.00		11003			91,900.48
690		75.00		1105			125,381.40
665		80.00		1105			83,678.68
665		90.00		1108			74,997.40
646		100.00		1109			30,996.71
607		80.00		11102			598,453.14
649		100.00		11203			79,558.38
569		90.00		11203			441,000.00
678		80.00		11206			411,200.00
678		100.00		11206			102,527.77
543		72.94		11207			309,489.30
547		52.67		11207			158,000.00
688		85.00		11208			471,750.00
666		51.17		11208			174,633.70
616		46.46		11208			229,997.92
595		77.67		11212			400,000.00
699		80.00		11212			368,000.00
699		100.00		11212			91,568.43

FICO	LTV		Zip Code		Principal Balance
680		95.00		11212		289,170.55
654		100.00		11212		54,872.18
569		75.00		11215		358,742.69
674		65.52		11216		342,839.72
643		70.00		11217		630,000.00
548		46.61		11218		267,180.82
650		80.00		11221		116,000.00
650		100.00		11221		28,979.18
650		100.00		11221		97,210.69
650		80.00		11221		390,400.00
654		73.45		11221		415,000.00
557		85.00		11226		518,500.00
546		75.00		11228		472,500.00
713		77.70		11229		575,000.00
541		64.72		11233		286,898.35
618		90.00		11233		255,640.51
592		80.00		11233		418,837.18
674		85.00		11233		357,000.00
544		74.78		11233		426,250.42
662		80.00		11234		335,844.64
662		95.00		11234		62,442.56
514		75.00		11234		493,785.25
653		85.00		11234		398,289.43
628		77.63		11234		294,163.96
543		69.84		11234		435,748.87
654		100.00		11234		65,447.54
583		95.00		11236		118,373.85
640		77.63		11236		310,500.00
614		90.00		11236		401,400.00
585		90.00		11236		448,840.31
648		90.00		11236		381,552.04
597		90.00		11236		418,498.51
611		80.00		11236		364,391.22
611		90.00		11236		45,579.78
636		52.03		11356		318,936.38
656		80.00		11356		385,600.00
656		100.00		11356		96,062.37
646		65.00		11356		269,545.77
596		53.66		11358		109,606.79
577		60.71		11361		424,229.50
628		34.01		11367		248,862.66
695		85.00		11368		520,978.14
641		90.00		11368		566,155.77
563		85.00		11369		374,000.00
656		80.00		11369		440,000.00
656		100.00		11369		109,744.35
645		84.42		11373		647,596.35
738		75.00		11378		377,156.85
714		80.00		11378		539,550.99
674		80.00		11385		188,000.00
674		100.00		11385		46,890.76
623		85.00		11385		424,455.16
721		95.00		11411		303,999.98
535		57.97		11411		184,980.97
526		75.00		11411		288,272.29
668		80.00		11412		310,966.02
593		75.00		11412		258,843.84
589		50.00		11412		204,609.97
641		80.00		11413		296,816.61
641		100.00		11413		73,961.73
656		80.00		11413		253,614.35
656		100.00		11413		63,354.68
654		90.00		11413		341,391.89
631		100.00		11414		39,947.25
656		75.00		11418		287,511.16
693		80.00		11419		478,383.96
693		95.00		11419		89,682.87
603		85.00		11419		327,058.98
709		80.00		11419		339,200.00
709		100.00		11419		84,800.00
731		75.00		11420		299,387.35
781		74.08		11421		263,000.00
614		80.00		11421		347,775.81
591		85.00		11422		468,427.04
580		90.00		11423		386,516.94
602		80.00		11428		340,000.00
743		100.00		11429		79,711.11
619		80.00		11429		470,102.77
598		95.00		11429		372,400.00
660		81.82		11432		538,340.25
651		80.00		11433		346,373.62
651		100.00		11433		86,765.57
642		100.00		11433		96,312.07
559		62.32		11433		214,214.70

FICO	LTV		Zip Code		Principal Balance
673		90.00		11433		291,917.64
595		65.00		11433		221,801.96
618		73.87		11434		274,725.80
620		90.00		11434		314,736.39
725		90.00		11434		519,519.53
552		80.00		11434		342,868.28
612		80.00		11434		438,493.34
612		100.00		11434		109,561.21
620		85.00		11434		423,946.73
640		80.00		11434		391,020.52
545		90.00		11434		256,161.58
560		80.00		11434		250,516.30
588		57.27		11434		314,386.11
746		80.00		11434		335,664.87
746		95.00		11434		62,659.92
599		90.00		11434		350,100.00
540		90.00		11435		288,000.00
687		89.89		11436		337,471.05
623		80.00		11436		304,000.00
623		100.00		11436		76,000.00
581		80.00		11436		256,000.00
581		90.00		11436		32,000.00
600		90.00		11510		409,500.00
534		71.14		11510		497,194.69
636		100.00		11520		89,469.82
625		100.00		11520		78,534.64
641		95.00		11520		360,150.03
593		80.00		11520		363,636.94
527		57.53		11520		210,000.00
594		90.00		11542		561,470.45
756		66.23		11550		253,906.97
658		90.00		11550		350,332.18
632		70.00		11550		279,188.65
649		80.00		11550		260,000.00
649		95.00		11550		48,750.00
533		66.93		11550		251,000.00
590		90.00		11550		346,500.00
646		75.00		11552		337,500.00
630		100.00		11552		86,797.80
647		83.80		11553		328,109.49
678		90.00		11553		346,500.00
618		90.00		11553		425,911.19
634		45.33		11553		170,000.00
581		85.00		11553		362,600.47
673		100.00		11553		77,613.79
623		70.00		11559		301,000.00
709		100.00		11561		418,541.31
670		80.00		11561		638,805.56
586		59.86		11561		334,675.45
646		100.00		11570		84,402.21
646		80.00		11570		338,078.05
642		100.00		11570		79,594.58
642		80.00		11570		319,120.00
635		85.00		11572		418,200.00
552		68.92		11572		448,000.00
650		80.00		11580		387,994.23
650		100.00		11580		96,544.99
674		79.41		11580		336,825.07
533		80.00		11580		371,709.80
615		80.00		11581		303,171.06
617		70.00		11581		495,768.28
650		80.00		11581		388,000.00
650		100.00		11581		96,913.17
686		80.00		11590		294,810.18
686		100.00		11590		73,892.75
608		80.00		11590		272,000.00
649		39.02		11590		159,862.24
553		58.33		11691		208,927.94
567		80.00		11691		340,000.00
627		100.00		11691		84,830.76
635		80.00		11691		329,600.00
635		100.00		11691		82,091.93
649		90.00		11692		450,000.00
699		90.00		11692		450,000.00
613		84.78		11693		388,327.02
654		100.00		11693		74,538.71
595		94.97		11702		368,500.00
591		65.00		11704		242,770.22
715		65.38		11704		255,000.00
737		83.61		11706		298,405.79
675		100.00		11706		68,587.58
605		100.00		11706		74,917.89
625		59.18		11706		215,350.44
626		94.99		11706		56,667.98

FICO	LTV		Zip Code		Principal Balance
633		100.00		11706		67,841.96
709		80.00		11706		311,406.38
673		80.00		11706		229,247.76
673		100.00		11706		56,574.22
565		68.79		11706		226,804.56
795		80.00		11706		286,400.00
795		100.00		11706		71,517.18
757		80.00		11706		271,654.44
757		100.00		11706		67,901.36
766		80.00		11706		314,400.00
766		100.00		11706		78,600.00
713		47.78		11710		212,062.90
516		74.86		11710		654,641.47
597		90.00		11713		250,848.54
639		80.00		11713		268,557.00
639		95.00		11713		50,333.54
634		80.00		11713		224,000.00
634		90.00		11713		28,000.00
556		82.58		11716		383,106.57
674		90.00		11716		387,000.00
638		72.60		11717		263,717.44
633		80.00		11717		298,906.35
633		95.00		11717		55,986.12
667		80.00		11717		247,113.22
667		100.00		11717		61,718.91
675		100.00		11717		71,149.95
621		70.00		11717		217,000.00
694		100.00		11717		65,745.42
615		88.24		11717		315,000.00
666		72.22		11717		259,044.31
745		79.99		11717		284,250.00
745		99.99		11717		71,050.00
657		66.38		11720		192,500.00
570		80.00		11722		222,974.51
561		80.00		11722		262,793.71
586		90.00		11722		224,712.07
621		80.00		11722		254,644.06
621		100.00		11722		63,651.71
657		100.00		11722		76,445.07
706		80.00		11722		262,072.84
706		100.00		11722		65,647.06
634		80.00		11725		380,000.00
634		100.00		11725		94,764.54
634		90.00		11726		441,000.00
651		90.00		11726		394,411.26
618		100.00		11727		85,070.61
663		80.00		11727		300,000.00
663		100.00		11727		74,946.15
706		95.00		11738		338,828.21
701		60.82		11741		257,786.20
650		70.00		11746		574,701.88
650		90.00		11746		163,999.36
670		100.00		11746		77,595.30
609		71.30		11747		383,596.48
623		80.00		11749		289,200.00
623		100.00		11749		72,300.00
523		85.00		11751		284,078.71
582		76.79		11756		310,145.39
594		90.00		11756		414,000.00
662		69.18		11756		294,000.00
644		100.00		11757		82,610.66
635		100.00		11757		95,663.79
634		80.00		11757		295,512.36
634		100.00		11757		73,828.01
571		71.59		11757		314,788.22
605		80.00		11762		359,674.56
636		100.00		11763		59,314.33
583		32.49		11763		102,606.01
549		68.75		11763		219,197.99
686		80.00		11763		482,800.50
549		77.40		11763		387,000.00
701		80.00		11766		452,000.00
701		100.00		11766		112,949.89
624		80.00		11772		313,362.87
603		80.00		11772		236,000.00
530		75.00		11772		325,712.54
635		80.00		11772		267,515.51
556		50.00		11772		140,000.00
536		66.13		11772		248,000.00
654		80.00		11776		383,997.56
713		80.00		11778		264,000.00
713		100.00		11778		66,000.00
660		100.00		11779		77,726.82
628		69.33		11782		520,000.00

FICO	LTV		Zip Code		Principal Balance
565		80.00		11784		287,217.71
583		90.00		11784		283,500.00
609		90.00		11789		302,373.57
504		75.00		11793		307,500.00
592		83.17		11795		420,000.00
699		90.00		11798		215,413.25
773		90.00		11798		224,210.90
630		80.00		11798		241,680.00
630		100.00		11798		60,136.57
609		75.00		11798		247,112.68
656		88.33		11801		423,137.42
719		63.93		11803		387,895.69
591		90.00		11933		252,000.00
649		90.00		11933		161,570.49
658		81.96		11933		114,680.48
546		45.00		11935		179,911.27
606		80.00		11946		376,000.00
606		95.00		11946		70,111.73
662		95.00		11946		70,253.10
643		80.00		11951		223,084.08
643		95.00		11951		41,924.58
642		41.35		11951		106,838.83
638		58.54		11951		95,825.95
583		95.00		11951		266,000.00
667		80.00		11953		271,027.41
667		100.00		11953		67,681.01
601		56.34		11953		200,000.00
586		70.00		11967		195,677.10
636		100.00		11967		70,000.00
548		68.57		11968		597,507.18
637		87.84		12198		129,987.92
614		80.00		12205		105,277.47
586		90.00		12302		136,571.78
506		74.67		12302		111,870.66
674		80.00		12401		152,000.00
674		100.00		12401		38,000.00
610		85.00		12482		152,215.13
563		85.00		12528		255,000.00
557		73.17		12533		299,794.58
521		80.00		12550		116,683.67
616		80.00		12550		313,770.05
585		90.00		12553		293,039.58
623		77.67		12553		231,200.00
623		97.67		12553		59,534.00
610		89.57		12586		209,529.32
562		85.00		12590		254,578.14
537		73.17		12590		219,233.11
576		85.00		12721		242,051.04
624		80.00		13456		141,880.88
621		100.00		1420		32,000.00
631		100.00		14216		107,838.78
514		64.71		14216		109,860.64
679		80.00		14222		119,501.77
679		100.00		14222		29,889.31
664		80.00		1436		136,606.26
664		100.00		1436		34,120.51
638		80.00		1440		128,635.68
638		100.00		1440		32,162.75
610		37.02		1453		86,803.33
580		90.00		15012		143,673.94
601		90.00		15033		139,259.12
744		100.00		15220		97,969.47
665		90.00		15234		85,352.36
581		80.00		15235		74,289.21
562		89.09		16823		147,000.00
593		85.00		16925	��	77,265.00
562		90.00		1702		315,000.00
550		38.18		17201		62,671.96
667		90.00		17745		108,797.47
634		95.00		17972		137,367.29
561		90.00		18015		150,920.42
672		85.00		18031		195,211.81
646		84.29		18051		117,572.92
626		67.59		18052		116,028.81
581		85.00		18062		271,551.90
675		79.71		18067		109,628.69
645		80.00		18301		123,901.82
645		100.00		18301		30,964.14
657		95.00		18330		304,000.00
595		90.00		18344		363,839.19
560		80.00		18428		180,172.04
598		80.00		18428		124,232.16
685		100.00		18466		32,796.70
685		80.02		18466		131,683.79

FICO	LTV		Zip Code		Principal Balance
613		68.60		18472		128,843.36
632		80.00		1850		279,988.78
632		100.00		1850		69,715.99
664		90.00		18504		106,968.44
639		70.00		1851		104,300.00
585		100.00		1851		195,895.17
637		85.00		18702		71,400.00
522		80.00		18702		60,000.00
686		90.00		18702		78,300.00
679		84.55		18708		278,773.10
704		80.00		18840		76,274.13
561		60.56		18901		214,135.79
602		53.85		19008		140,000.00
597		80.00		19021		211,563.32
628		90.00		19033		287,251.93
599		80.00		19040		200,000.00
645		90.00		19120		74,294.36
569		85.00		19124		105,186.00
697		80.00		19124		76,609.65
697		80.00		19124		75,811.65
697		80.00		19124		83,791.79
621		77.68		19134		86,444.55
681		77.14		19144		215,056.65
714		78.95		19144		60,000.00
608		69.44		19148		124,794.08
525		51.44		1915		178,701.02
568		80.00		19154		171,372.96
711		100.00		19348		301,000.00
636		100.00		19380		210,000.00
570		59.43		1944		314,015.57
590		90.00		19454		489,600.00
564		70.00		19512		261,409.37
593		100.00		19607		89,800.73
651		80.00		19701		123,774.60
508		84.72		19701		317,071.43
587		89.17		19804		61,354.31
561		80.00		19904		179,821.51
598		59.09		19941		64,865.23
648		99.32		19946		59,863.47
502		75.00		20109		131,033.31
629		80.00		20109		280,000.00
612		80.00		20109		214,400.00
748		80.00		20110		305,600.00
608		80.00		20110		356,461.45
608		100.00		20110		89,168.12
642		80.00		20164		243,771.67
642		100.00		20164		60,973.75
578		75.00		20176		306,193.88
581		90.00		20602		431,184.68
502		70.00		20603		244,654.30
661		77.56		20705		199,880.82
674		80.00		20705		259,284.14
520		22.07		20711		74,960.70
673		80.00		20715		276,800.00
673		100.00		20715		69,016.74
614		80.00		20716		160,000.00
716		50.00		20722		188,500.00
599		65.00		20735		220,575.45
610		90.00		20744		350,033.96
763		80.00		20745		250,650.00
501		74.55		20745		166,929.97
503		75.00		20747		178,329.19
595		85.00		20747		89,111.59
633		80.00		20753		227,314.31
633		100.00		20753		56,772.66
584		85.00		20772		413,100.00
735		80.00		20772		292,000.00
680		90.00		20772		418,095.19
694		75.00		20772		231,000.00
574		80.00		20850		175,568.08
546		80.00		20877		283,475.06
691		80.00		20878		276,000.00
751		80.00		20879		400,000.00
638		85.00		20901		330,428.43
591		80.00		21009		224,000.00
609		80.00		21012		212,000.00
750		80.00		21042		407,600.00
684		85.00		21043		292,016.48
673		89.29		21044		250,000.00
541		78.68		21074		202,831.95
674		80.00		21075		227,698.76
674		100.00		21075		56,858.54
744		80.00		21117		152,000.00
744		100.00		21117		37,905.82

FICO	LTV		Zip Code		Principal Balance
670		90.00		21133		202,000.68
695		90.00		21206		143,898.36
586		80.00		21206		92,000.00
616		80.00		21214		127,143.86
603		90.00		21217		213,685.00
618		75.00		21218		149,628.24
593		79.81		2122		334,886.47
660		80.00		21220		141,819.58
628		80.00		21220		161,460.86
628		100.00		21220		40,350.15
610		77.87		21224		58,303.37
604		80.00		21228		224,000.00
710		80.00		21228		227,772.59
710		100.00		21228		56,924.85
616		95.00		21229		123,500.00
615		100.00		21237		31,514.32
746		100.00		21237		436,706.18
561		75.00		21701		247,500.00
578		84.98		21740		215,661.17
644		80.00		21774		583,831.82
616		80.00		21793		275,545.31
616		95.00		21793		51,629.72
660		80.00		21875		123,764.07
660		100.00		21875		30,975.19
511		29.03		22003		135,000.00
642		90.00		22026		493,464.86
630		80.00		22151		348,000.00
630		93.62		22151		59,177.24
546		66.96		22153		259,402.82
593		80.00		22191		275,200.00
570		75.00		22192		262,014.80
559		57.16		22207		386,477.88
569		70.67		22207		367,500.00
617		75.00		22309		300,000.00
599		80.00		22309		200,000.00
640		80.00		22314		324,000.00
601		75.00		22407		376,892.05
583		80.00		22534		183,709.07
547		65.00		22554		272,137.95
527		75.00		22602		299,595.24
647		95.00		23009		138,606.75
659		79.53		23110		184,187.76
634		90.00		23116		157,500.00
666		90.00		23221		80,618.66
647		80.00		23221		87,937.77
574		90.00		23224		93,600.00
604		100.00		23321		125,931.03
615		82.09		23324		219,808.35
643		80.00		23430		343,999.20
590		100.00		23453		44,158.65
590		80.00		23453		176,800.00
535		64.62		23454		210,000.00
613		74.24		23455		103,479.37
614		29.10		23455		54,906.51
575		90.00		23456		102,365.05
531		62.10		23462		115,328.04
618		84.86		23462		156,800.40
565		67.39		23462		123,690.25
602		87.50		23464		140,000.00
644		90.00		23513		79,865.49
606		70.00		2359		476,120.38
557		70.00		23661		97,739.18
639		80.00		23666		106,800.00
586		85.00		2368		359,040.81
595		80.00		23701		93,600.00
595		100.00		23701		23,385.79
550		85.00		23702		237,645.64
580		100.00		24112		69,937.70
544		100.00		24549		84,735.63
530		39.38		27025		62,880.99
629		90.00		27055		71,824.55
583		90.00		27205		102,409.88
583		95.00		27217		119,348.40
590		90.00		27217		98,888.95
636		80.00		27249		107,911.30
546		85.00		27302		102,758.44
584		83.50		27377		178,201.76
723		84.78		27401		57,602.05
527		80.00		27406		61,455.49
723		87.58		27406		71,113.67
614		75.00		27406		56,888.86
705		100.00		27409		62,965.52
786		100.00		27410		149,573.25
663		85.00		2745		256,672.56

FICO	LTV		Zip Code		Principal Balance
577		72.50		27536		69,519.63
619		79.25		27591		84,532.96
619		99.07		27591		21,086.94
674		80.00		27596		79,760.96
674		100.00		27596		19,917.56
584		95.00		27610		148,819.75
615		90.00		27614		310,500.00
587		92.41		27869		73,000.00
602		75.00		27943		264,802.26
624		100.00		28073		109,251.71
670		100.00		28078		54,160.00
552		33.38		28078		120,000.00
706		100.00		28088		35,498.64
706		80.00		28088		142,472.22
562		84.27		28104		149,646.84
606		80.00		28114		121,501.11
621		80.00		28117		278,255.67
621		100.00		28117		69,580.04
582		95.00		28134		113,723.29
602		67.31		28147		69,866.82
509		80.00		28150		126,323.42
621		90.00		28203		154,605.16
699		90.00		28206		53,816.01
733		76.47		28210		259,802.76
586		100.00		28273		76,968.32
643		100.00		28303		26,775.54
643		90.00		28372		145,870.13
592		82.71		28405		109,920.62
587		80.00		28412		146,400.00
711		80.00		28443		159,293.51
573		30.16		28465		189,766.53
603		65.00		28465		252,525.00
583		100.00		28560		27,493.32
583		80.00		28560		110,227.24
630		100.00		28602		62,884.45
542		60.56		28625		85,755.98
622		73.67		28645		165,613.86
583		90.00		28659		67,471.69
599		80.00		28792		246,952.50
599		100.00		28792		61,794.49
751		80.00		28806		88,777.80
751		100.00		28806		22,152.67
623		80.00		2889		224,000.00
623		100.00		2889		56,000.00
584		100.00		29033		61,816.09
633		80.00		2908		183,920.00
633		100.00		2908		45,873.13
599		70.00		2909		188,787.09
658		85.00		29456		180,046.06
573		80.00		29536		52,695.20
757		100.00		29582		349,287.16
636		90.00		29615		243,000.00
579		78.00		29730		70,130.52
691		80.00		29732		135,770.64
691		100.00		29732		33,956.95
614		90.00		30024		259,199.84
779		80.00		30043		200,546.83
779		100.00		30043		50,112.25
549		85.00		30045		266,050.00
574		80.00		30047		146,412.43
611		100.00		30291		174,488.51
696		90.00		30291		113,130.33
676		85.00		30315		135,913.63
621		90.00		30518		152,809.14
710		80.00		30701		71,391.78
514		67.45		30721		129,327.41
710		90.00		31401		211,500.00
619		88.65		32043		490,162.67
517		85.00		32164		272,000.00
533		68.45		32174		114,857.28
645		80.00		32217		134,625.53
547		85.00		32303		80,698.90
653		80.00		32507		175,710.05
619		90.00		32536		198,750.54
701		90.00		32548		129,150.00
590		95.00		32570		57,828.44
607		100.00		32738		138,124.55
551		97.43		32746		530,028.08
610		95.00		32812		227,991.09
645		80.65		32822		99,839.59
521		70.00		32937		151,657.53
613		80.00		32940		215,842.87
592		61.82		32960		202,991.12
582		53.13		32966		84,848.86

FICO	LTV		Zip Code		Principal Balance
654		85.00		33025		103,700.00
533		80.00		33025		107,923.47
674		80.00		33027		220,000.00
674		100.00		33027		54,951.14
658		90.00		33029		319,500.00
673		80.00		33029		351,421.25
673		100.00		33029		87,921.82
684		100.00		33033		184,497.45
558		80.00		33064		175,798.09
628		90.00		33064		180,000.00
622		100.00		33068		209,644.20
540		80.00		33069		113,073.27
621		90.00		33073		113,531.06
674		80.00		33126		153,467.75
674		100.00		33126		38,384.74
649		90.00		33139		235,357.12
648		85.00		33168		126,455.70
712		80.00		33173		135,520.00
712		100.00		33173		33,880.00
655		80.00		33175		266,000.00
735		80.00		33178		235,200.10
630		80.00		33179		219,637.57
630		100.00		33179		54,964.29
531		90.00		33186		179,282.34
541		74.07		33187		199,593.89
663		71.56		33193		228,079.50
607		90.00		33309		125,549.58
530		70.00		33312		150,223.97
612		85.00		33312		174,250.00
686		80.00		33312		344,000.00
686		100.00		33312		86,000.00
602		92.17		33319		76,212.55
717		95.00		33322		255,999.75
615		85.00		33411		304,300.00
579		84.80		33417		105,871.12
685		90.00		33442		534,600.00
593		64.65		33444		138,407.76
558		72.54		33463		139,657.13
723		100.00		33463		38,534.40
596		80.00		33463		320,000.00
609		85.00		33463		186,058.44
625		67.08		33467		217,623.55
615		90.00		33470		434,700.00
639		80.00		33510		146,315.77
639		100.00		33510		36,589.47
630		80.00		33510		133,600.00
630		100.00		33510		33,400.00
650		80.00		33511		122,971.17
650		100.00		33511		30,777.20
604		95.00		33544		148,362.67
628		85.00		33544		293,250.00
636		100.00		33558		52,984.80
625		80.00		33559		157,592.00
625		100.00		33559		39,398.00
765		100.00		33604		21,941.56
551		75.00		33610		122,665.57
626		100.00		33614		34,437.70
634		100.00		33615		30,768.47
653		80.00		33618		271,920.00
653		100.00		33618		67,980.00
665		80.00		33618		156,720.00
665		100.00		33618		39,180.00
716		80.00		33624		136,800.00
716		100.00		33624		34,200.00
506		69.42		33635		183,676.40
624		80.00		33637		129,600.00
624		100.00		33637		32,400.00
620		80.00		33705		115,926.03
557		90.00		33707		125,960.52
669		85.00		33711		97,416.98
587		85.00		33711		93,148.87
559		90.00		33712		87,439.74
622		80.00		33712		129,506.67
622		100.00		33712		32,390.68
585		90.00		33712		114,249.42
653		80.00		33712		90,338.73
643		80.00		33712		82,336.23
653		100.00		33712		22,593.50
643		100.00		33712		20,593.74
512		80.00		33714		93,563.52
508		80.00		33759		144,000.00
659		80.00		33759		137,600.00
659		100.00		33759		34,400.00
607		80.00		33777		139,756.27

FICO	LTV		Zip Code		Principal Balance
607		100.00		33777		34,974.82
604		50.00		33810		99,755.10
644		100.00		33823		169,464.71
533		75.00		33823		209,354.90
511		80.00		33830		91,737.75
578		80.00		33844		239,676.21
704		80.00		33844		211,684.35
627		100.00		33884		43,693.19
662		84.22		33904		427,000.00
651		65.75		33905		192,000.00
622		80.00		33909		221,471.18
622		100.00		33909		55,302.34
689		73.21		33952		82,000.00
526		70.00		34112		129,224.02
666		80.00		34113		207,200.00
666		100.00		34113		51,800.00
510		65.00		34116		186,779.76
599		95.00		34120		346,147.15
581		70.00		34120		248,274.91
633		90.00		34202		313,200.00
678		80.00		34208		111,718.88
678		100.00		34208		27,904.91
584		80.00		34223		211,203.46
583		80.00		34231		149,910.06
728		90.00		34269		131,305.18
697		80.00		34285		139,468.57
696		73.66		34286		150,850.82
571		80.00		34293		151,663.42
679		80.00		34461		70,904.27
539		82.60		34604		177,600.00
630		80.00		34609		92,800.00
630		100.00		34609		23,091.17
620		80.00		34639		234,971.40
620		100.00		34639		58,776.63
583		90.00		34655		279,740.56
582		75.00		34667		119,934.32
529		85.00		34668		84,801.38
587		95.00		34668		125,400.00
500		67.41		34677		91,000.00
592		66.67		34741		59,758.53
625		82.00		34746		135,208.28
602		90.00		34759		172,158.08
637		90.00		34761		101,472.15
662		90.00		34950		114,102.62
671		80.00		34953		236,922.68
615		80.00		34953		216,000.00
627		100.00		34983		36,806.54
663		80.00		34986		259,920.00
517		85.00		37206		84,778.71
665		88.00		37341		109,906.03
613		95.00		37406		65,477.93
575		95.00		37620		74,983.32
682		77.68		37716		86,932.67
550		77.50		38019		61,831.25
628		90.00		38019		88,142.25
652		100.00		38134		145,835.70
559		95.00		38141		79,573.66
620		70.00		40337		83,763.77
583		80.00		43015		173,348.00
579		69.14		43078		55,963.37
704		70.92		43110		99,816.95
561		95.00		44137		131,889.44
600		90.00		44202		245,700.00
590		80.00		44281		140,800.00
590		100.00		44281		35,178.61
697		100.00		44473		142,424.16
742		100.00		44502		62,837.70
605		95.00		44509		57,851.81
591		100.00		44720		153,637.42
586		100.00		45251		130,905.67
597		100.00		46013		28,550.82
587		100.00		46034		82,913.61
664		80.00		46140		79,800.10
664		100.00		46140		19,968.54
695		85.00		46151		106,162.74
627		80.00		46203		60,000.00
627		100.00		46203		14,984.67
619		80.00		46214		108,660.76
619		100.00		46214		27,184.36
610		90.00		46220		89,775.86
708		95.00		46227		124,218.85
721		85.00		46410		93,496.92
575		85.00		46410		121,240.53
585		95.00		46530		120,973.90

FICO	LTV		Zip Code		Principal Balance
594		100.00		46545		66,837.82
667		80.00		47362		215,644.87
667		100.00		47362		53,952.02
582		80.00		48076		147,999.20
582		100.00		48076		36,977.47
673		100.00		48135		32,162.29
636		85.00		48135		95,200.00
598		80.00		48186		121,994.44
603		95.00		48228		113,874.73
693		80.00		48313		143,196.74
693		100.00		48313		35,726.34
618		80.00		48336		151,200.00
618		100.00		48336		37,772.18
650		90.00		49015		108,900.00
649		81.96		49015		83,600.00
619		83.39		49068		122,610.85
599		74.38		49107		89,623.23
665		80.00		49224		63,920.00
665		100.00		49224		15,968.25
557		78.74		49259		78,557.16
665		80.00		49441		133,401.08
622		95.00		49442		72,440.48
611		90.00		49505		121,498.59
666		80.00		50021		141,943.32
551		80.00		50158		45,526.56
590		95.00		50158		87,316.19
666		80.00		50312		64,630.04
560		75.00		50317		149,754.92
621		72.12		50320		118,813.78
561		89.29		50322		187,206.58
550		85.00		50501		114,624.81
585		80.00		52233		68,680.03
614		79.21		52404		79,754.82
506		74.88		52755		151,543.11
604		72.41		53020		83,951.16
622		100.00		53090		177,932.98
580		83.68		53092		298,642.36
699		80.00		53105		143,388.13
810		98.19		53154		35,134.91
648		78.26		53158		179,554.79
617		80.00		53188		123,805.75
567		87.86		53207		122,640.99
641		75.00		53209		70,933.74
572		80.00		53209		74,309.54
667		79.97		53209		106,825.31
711		80.00		53211		274,481.19
523		74.06		53212		39,124.40
626		79.06		53212		141,961.62
583		57.69		53212		149,711.86
655		80.00		53214		162,400.00
655		100.00		53214		40,600.00
603		80.00		53216		124,899.92
603		100.00		53216		31,190.39
541		90.00		53218		95,125.04
601		80.00		53218		80,777.70
601		100.00		53218		20,141.29
625		80.00		53220		183,200.00
625		100.00		53220		45,800.00
664		80.00		53221		87,781.24
604		90.00		53223		152,772.19
648		98.82		53224		33,500.00
648		80.00		53224		142,400.00
669		80.00		53225		111,065.01
616		67.06		53405		56,873.56
649		100.00		53545		63,926.29
602		80.00		53545		116,800.00
602		100.00		53545		29,200.00
561		80.00		53563		101,954.21
540		59.46		53704		109,685.82
638		85.00		54153		102,783.06
641		100.00		54703		84,824.41
653		75.56		54814		108,295.07
652		80.00		54848		58,400.00
652		100.00		54848		14,585.70
671		95.00		54952		114,716.60
658		80.00		55040		113,357.93
667		80.00		55106		155,530.86
763		100.00		55117		35,949.62
668		85.00		55372		544,000.00
685		80.00		55404		145,600.00
628		100.00		55409		52,324.55
662		80.00		55902		125,040.00
662		100.00		55902		31,217.00
656		99.86		55906		37,325.27

FICO	LTV		Zip Code		Principal Balance
563		85.00		55975		59,400.75
662		100.00		55981		27,961.37
662		80.00		55981		112,000.00
686		80.00		56377		110,630.00
686		100.00		56377		27,630.85
775		100.00		60073		200,668.78
745		100.00		60160		219,699.26
635		82.03		6040		241,159.50
627		90.00		60473		107,400.88
705		80.00		6062		117,600.00
602		74.50		60622		481,604.13
618		80.00		60714		124,000.00
605		89.43		6107		237,000.00
652		80.00		6108		199,920.00
652		100.00		6108		49,980.00
675		100.00		6112		30,718.43
520		80.00		62025		139,143.48
648		90.00		6226		143,309.69
600		90.00		62269		123,194.80
600		77.78		6247		174,728.84
503		80.00		63031		92,308.74
589		61.50		63031		79,873.99
603		85.81		63115		63,500.00
599		100.00		63121		68,962.31
563		90.00		63133		67,500.00
561		85.00		6385		254,399.61
607		75.00		64024		88,875.00
606		100.00		64030		98,957.13
668		100.00		64030		94,943.50
555		90.00		64080		134,853.43
530		60.82		6410		221,627.75
619		95.00		64118		296,232.97
605		75.00		64124		84,000.00
646		96.00		64151		19,982.23
646		80.00		64151		99,795.59
529		70.00		64152		92,400.00
586		100.00		64158		203,000.00
537		57.64		6430		160,827.34
656		70.00		6484		296,800.00
571		90.00		6513		162,000.00
596		85.00		6606		216,121.00
502		85.00		6610		279,099.36
709		80.00		66103		69,539.40
709		80.00		66103		98,314.45
709		80.00		66205		145,473.41
575		85.00		6776		254,559.58
603		80.00		6776		357,599.58
603		100.00		6776		89,176.50
571		95.00		6811		351,500.00
542		79.90		6824		488,588.12
623		63.50		6877		379,421.39
511		75.00		6905		352,500.00
523		76.23		7002		263,000.00
596		75.00		7003		246,774.63
702		47.69		7003		155,000.00
659		75.00		7006		403,782.08
521		55.73		7009		364,295.62
562		85.00		70117		72,142.53
665		80.00		7013		223,194.92
665		95.00		7013		41,751.05
760		95.00		7013		464,075.00
680		80.00		7014		306,717.39
669		80.00		7014		390,910.27
669		100.00		7014		97,656.79
624		89.87		7018		203,824.35
518		75.00		7032		224,257.25
534		68.42		7039		517,766.71
645		80.00		7047		288,438.12
666		77.72		7052		450,000.00
666		100.00		7052		128,677.69
618		80.00		7052		428,000.00
618		95.00		7052		79,751.68
690		67.58		7055		208,475.46
632		90.00		7060		278,623.59
656		95.00		70605		186,353.14
589		80.00		70707		121,587.54
589		100.00		70707		30,452.07
734		90.00		70754		108,577.37
605		80.00		7080		271,200.00
667		80.00		7080		288,000.00
545		75.00		7083		213,789.15
543		46.43		7088		129,906.38
614		51.84		7104		126,527.41
537		50.00		7104		123,862.73

FICO	LTV		Zip Code		Principal Balance
566		70.00		7108		174,833.95
623		85.00		7109		335,361.03
662		80.00		7109		336,000.00
677		82.43		7111		151,916.71
622		90.00		7111		197,597.96
569		80.00		7111		126,035.53
595		72.00		7111		107,780.72
539		73.77		7112		134,798.99
561		78.70		71457		63,534.12
569		90.00		71801		44,887.79
612		90.00		7201		376,302.31
566		55.34		7201		94,493.45
660		100.00		7202		113,898.09
556		75.00		7205		157,146.68
661		90.00		7206		188,136.39
524		50.99		7208		180,632.48
612		55.71		72758		38,975.51
531		75.00		72761		74,797.40
618	��	80.00		72846		92,725.79
618		100.00		72846		23,185.94
677		100.00		7302		89,569.26
639		77.50		7303		163,701.02
641		80.00		7304		194,307.16
641		100.00		7304		48,418.65
680		80.00		7304		311,561.70
680		100.00		7304		77,955.54
616		90.00		7305		274,500.00
562		80.00		7305		231,293.76
590		80.00		7307		367,881.36
673		90.00		7307		430,310.65
665		78.72		7410		368,183.46
504		68.00		7458		625,600.00
617		63.51		7461		180,847.19
718		80.00		7470		219,785.14
718		100.00		7470		54,960.51
668		80.00		7502		351,392.16
668		100.00		7502		87,704.69
624		80.00		7502		260,000.00
585		70.00		7504		220,107.94
638		80.00		7512		510,311.04
625		75.00		7514		262,500.00
677		95.00		7524		43,226.56
524		85.00		7601		327,250.00
646		80.00		7601		319,920.00
646		100.00		7601		79,980.00
667		100.00		7621		89,577.80
569		75.00		7621		326,250.00
542		79.03		7628		244,576.93
735		80.00		7631		296,000.00
603		75.00		7652		412,500.00
615		53.33		7657		239,852.92
561		80.00		7660		335,524.17
692		100.00		7661		88,400.00
536		44.74		7663		169,688.86
651		100.00		7666		89,508.78
615		100.00		77053		89,928.93
607		81.96		7712		254,900.00
632		95.00		7719		51,075.07
655		80.00		7726		259,776.14
655		100.00		7726		64,848.92
705		80.00		7726		240,000.00
705		100.00		7726		59,956.90
574		20.69		7726		59,965.47
630		80.00		7728		352,000.00
630		100.00		7728		87,795.47
610		80.00		7731		312,000.00
610		96.67		7731		64,875.90
711		80.00		7732		130,908.39
570		85.00		7734		227,314.53
536		53.00		7734		105,761.34
545		58.54		7735		168,000.00
616		80.00		7740		448,000.00
616		90.00		7740		56,000.00
647		37.50		7746		165,000.00
605		90.00		7748		255,564.95
598		80.00		7753		207,256.42
658		80.00		7753		171,222.44
544		63.33		7755		246,373.91
648		80.00		78213		240,000.00
648		100.00		78213		59,974.84
566		90.00		78240		160,804.78
646		100.00		7827		65,647.07
680		100.00		7828		108,357.92
605		68.44		7834		460,740.23

FICO	LTV		Zip Code		Principal Balance
585		68.01		7843		201,495.54
755		80.00		7843		178,137.00
651		80.00		7846		192,000.00
559		85.00		7849		135,536.65
544		62.22		7860		139,536.05
519		72.94		7860		309,231.72
540		61.91		7863		145,017.80
638		79.93		7901		453,052.87
638		99.93		7901		113,518.43
643		75.00		7981		392,735.29
733		80.00		80003		131,694.93
584		80.00		80015		167,876.27
663		100.00		80015		36,784.24
663		80.00		80015		147,074.50
636		100.00		8004		31,915.25
602		80.00		80118		251,263.45
736		76.92		8012		179,260.51
628		80.00		80121		99,480.83
613		80.00		80134		155,120.00
613		100.00		80134		38,746.37
510		80.00		8015		131,683.25
602		80.00		8016		171,429.97
602		100.00		8016		42,785.00
632		85.00		8016		206,550.00
607		85.00		8016		237,396.71
645		80.00		8016		372,000.00
645		100.00		8016		93,000.00
643		100.00		80207		43,158.21
643		80.00		80207		172,800.00
638		81.00		8021		105,064.42
625		80.00		80212		128,000.00
625		100.00		80212		31,989.49
680		80.00		80233		166,380.00
668		80.00		8027		152,000.00
668		100.00		8027		38,000.00
606		77.27		8028		84,995.73
577		54.76		8043		229,834.03
579		95.00		8046		123,273.94
601		41.51		8046		109,818.78
527		80.00		8046		136,000.00
504		80.00		8046		209,516.67
617		80.00		8046		143,926.13
617		100.00		8046		35,989.81
603		80.00		80465		208,000.00
612		85.00		8052		210,735.92
603		73.64		8052		162,000.00
573		61.35		80525		100,006.83
551		64.58		8054		154,575.55
520		80.00		8060		99,692.79
680		100.00		8060		199,542.91
635		89.23		8071		173,568.77
514		66.70		8075		129,706.82
553		66.07		8080		184,585.52
542		88.31		8081		135,622.17
620		80.00		8081		195,077.45
547		80.00		8081		100,728.14
563		56.92		8087		142,190.23
629		80.00		8089		147,433.89
645		80.00		80911		97,992.34
623		80.00		81007		176,593.43
623		100.00		81007		43,934.84
579		95.00		81632		410,862.56
656		80.00		8204		207,845.32
550		85.00		8205		105,888.05
523		70.00		8230		159,356.37
573		72.32		8232		121,500.00
519		56.00		8234		139,896.10
563		85.00		8234		210,690.72
520		60.00		8251		104,848.28
728		80.00		83333		251,599.30
623		80.00		83333		227,760.00
642		80.00		83338		95,738.22
549		80.00		8360		112,000.00
544		65.69		8360		66,921.82
588		100.00		8360		176,000.00
651		100.00		83687		117,578.15
587		80.00		83713		163,101.89
572		80.00		83843		93,738.66
639		80.00		84015		152,000.00
603		80.00		84020		384,000.00
645		100.00		84042		289,646.67
644		80.00		84044		102,640.00
644		100.00		84044		25,650.34
622		80.00		84067		95,200.00

FICO	LTV		Zip Code		Principal Balance
626		90.00		84067		98,798.98
559		75.00		84093		366,865.40
726		80.00		84095		179,623.24
726		100.00		84095		44,950.55
581		80.00		84321		203,975.83
566		80.00		84404		259,896.12
607		90.00		84535		110,017.39
631		100.00		85014		24,974.44
644		80.00		85015		130,673.63
657		90.00		85019		135,000.00
531		85.00		85023		171,462.81
695		90.00		85027		226,667.27
573		85.00		85032		361,168.77
627		100.00		85035		27,965.65
663		80.00		85037		188,749.85
663		100.00		85037		47,159.65
620		84.62		85041		208,655.34
586		80.00		85042		167,399.44
688		80.00		85043		265,600.00
590		95.00		85044		47,193.56
639		80.00		85048		275,923.81
633		80.00		85051		191,999.49
765		90.00		85086		328,500.00
567		71.43		85201		199,646.12
736		70.00		85205		133,000.00
736		90.00		85205		37,947.79
574		80.00		85207		199,823.55
516		75.00		85208		149,659.88
617		80.00		85210		102,105.39
566		78.06		85222		169,400.00
685		100.00		85225		36,938.80
644		100.00		85225		57,953.70
644		80.00		85225		232,000.00
606		80.00		85233		235,274.62
636		90.00		85239		180,000.00
647		80.00		85242		191,332.63
615		100.00		85242		40,542.91
659		74.12		85249		315,000.00
625		80.00		85249		412,000.00
625		93.59		85249		69,906.33
559		80.00		8527		184,984.89
603		85.00		8527		186,464.91
620		80.00		85301		120,000.00
651		80.00		85302		64,654.83
571		67.44		85304		144,604.62
606		100.00		85306		47,957.85
671		80.00		85323		191,920.00
556		80.00		85338		143,677.11
598		80.00		85340		272,000.00
604		90.00		85345		175,500.00
691		100.00		8536		139,831.26
639		80.00		85363		160,000.00
639		100.00		85363		39,964.46
590		80.00		85379		176,000.00
700		84.58		85382		192,000.00
630		90.00		85641		233,062.40
576		88.90		85713		109,086.24
523		80.00		85730		151,907.72
739		80.00		86004		398,800.00
656		95.00		8609		66,357.27
555		80.00		8610		179,263.99
546		75.00		8610		170,376.59
623		74.81		8618		100,832.91
535		70.00		8619		154,604.14
674		80.00		86301		300,000.00
674		100.00		86301		74,933.23
691		80.00		86326		159,398.00
565		81.23		86426		237,804.52
759		90.00		87120		94,337.43
596		85.00		8721		195,015.50
599		58.10		8722		121,447.89
575		42.45		8723		103,837.24
512		75.00		8724		157,382.78
583		60.00		8731		132,706.44
803		80.00		8731		200,000.00
803		100.00		8731		49,982.13
532		85.00		87501		161,282.12
688		80.00		87532		120,800.00
688		95.00		87532		22,639.95
630		80.00		8755		420,000.00
630		90.00		8755		52,500.00
621		100.00		8757		50,141.93
621		80.00		8757		200,664.99
598		84.57		8759		158,664.56

FICO	LTV		Zip Code		Principal Balance
722		51.55		8759		99,579.38
592		90.00		8759		323,759.06
640		79.73		8854		239,668.58
640		99.67		8854		59,961.90
686		80.00		8854		220,000.00
686		100.00		8854		54,981.22
579		75.00		8861		196,221.73
666		100.00		8880		74,931.19
587		100.00		8886		51,357.93
587		80.00		8886		205,683.14
654		90.00		89014		305,406.04
670		80.00		89014		239,200.00
604		80.00		89015		130,000.00
590		70.00		89015		202,968.88
608		80.00		8902		367,726.89
608		95.00		8902		68,665.34
654		46.43		89021		130,000.00
605		80.00		89030		132,000.00
605		100.00		89030		32,750.92
624		80.00		89031		209,434.70
624		100.00		89031		52,350.65
663		80.00		89031		227,363.12
663		100.00		89031		56,917.44
666		95.00		89031		261,250.00
651		80.00		89032		140,720.00
651		100.00		89032		35,152.66
506		90.00		89042		135,357.53
658		80.00		89081		292,000.00
604		80.00		89084		436,000.00
604		100.00		89084		108,882.34
602		82.59		89102		203,397.47
634		89.77		89104		306,200.66
733		95.00		89106		202,981.86
596		71.43		89107		149,776.21
631		80.00		89108		208,742.36
662		100.00		89115		33,972.12
531		75.00		89119		181,978.08
620		80.00		89121		408,000.00
570		69.64		89121		171,519.52
697		80.00		89123		284,339.20
589		80.00		89123		220,000.00
589		100.00		89123		54,949.59
591		80.00		89123		307,684.70
625		90.00		89123		337,500.00
623		80.00		89129		268,000.00
635		70.00		89129		280,000.00
611		74.93		89130		251,000.00
544		85.00		89131		263,498.10
593		85.00		89131		529,999.20
662		80.00		89146		158,400.00
691		80.00		89403		304,000.00
682		83.51		89403		237,536.17
730		90.00		89406		203,972.27
700		80.00		89408		162,216.00
604		80.00		89408		180,517.71
621		80.00		89408		157,600.00
621		100.00		89408		39,347.28
632		82.36		89408		167,200.00
632		99.85		89408		35,453.74
605		79.79		89423		374,836.33
635		80.00		89434		167,200.00
635		100.00		89434		41,762.87
613		67.74		89434		209,781.32
526		78.75		89436		377,214.47
671		80.00		89502		286,695.83
671		100.00		89502		71,329.69
544		74.07		89503		200,000.00
661		100.00		89506		48,543.11
627		95.00		89506		41,211.15
627		80.00		89506		219,288.65
542		85.00		89506		340,000.00
610		90.00		89506		269,518.35
608		78.69		89509		192,000.00
595		62.86		90002		219,560.04
570		62.54		90002		196,634.81
612		64.55		90008		471,250.00
618		80.00		90011		259,786.45
628		80.00		90014		400,000.00
628		100.00		90014		99,879.73
535		37.93		90016		109,905.29
623		72.78		90019		392,949.13
650		100.00		90020		87,733.59
620		88.45		90022		290,785.29
630		48.08		90028		149,696.75

FICO	LTV		Zip Code		Principal Balance
650		90.00		90041		434,700.00
737		74.55		90042		409,814.13
602		95.00		90044		310,486.09
707		80.00		90044		280,000.00
707		100.00		90044		69,964.65
524		75.00		90047		254,570.41
733		80.00		90059		197,600.00
555		78.69		90059		238,713.09
660		80.00		90059		227,586.64
660		100.00		90059		56,949.35
627		84.78		90061		283,776.68
644		71.43		90062		300,000.00
587		86.45		90068		366,064.71
545		75.56		90220		271,469.91
589		81.48		90221		248,499.88
549		75.00		90221		258,224.62
641		80.00		90221		265,600.00
641		100.00		90221		66,373.61
655		70.37		90222		189,481.92
636		85.71		90222		360,000.00
600		22.22		90242		99,843.51
627		80.00		90247		390,904.99
594		100.00		90250		353,489.46
647		80.00		90250		296,000.00
611		85.00		90255		365,300.00
647		75.00		90262		262,432.34
549		58.09		90262		272,775.23
632		75.56		90280		340,000.00
538		62.01		90501		345,108.31
727		80.00		90504		356,000.00
638		80.00		90601		416,000.00
726		80.00		90605		348,000.00
726		100.00		90605		86,904.60
745		80.00		90606		289,929.58
650		80.00		90620		399,999.99
650		100.00		90620		99,895.53
598		62.50		90623		350,000.00
707		80.00		90623		315,049.72
707		100.00		90623		78,897.06
794		80.00		90630		391,200.00
665		95.00		90631		85,100.26
649		80.00		90631		454,400.00
713		47.62		90640		299,782.92
504		90.00		90660		369,000.00
575		84.71		90660		360,000.00
645		85.00		90660		271,989.79
646		95.17		90701		392,532.45
530		59.15		90703		419,433.35
668		76.92		90706		449,184.18
637		100.00		90710		63,888.32
649		65.00		90710		437,449.98
684		80.00		90715		428,000.00
653		80.00		90720		520,000.00
653		100.00		90720		129,890.50
500		80.00		90723		223,713.34
600		80.00		90740		316,000.00
664		69.87		90744		275,017.86
688		100.00		90745		98,836.25
688		80.00		90745		395,484.37
632		89.32		90745		460,000.00
756		80.00		90745		412,000.00
622		80.00		90745		400,000.00
622		100.00		90745		99,932.16
732		77.00		90746		396,550.00
649		100.00		90804		358,921.26
501		54.59		90805		231,303.65
533		50.00		90805		219,739.29
651		42.50		90805		169,719.95
602		56.41		90806		330,000.00
725		100.00		90806		70,361.46
691		72.73		90807		200,000.00
623		80.00		90808		519,053.97
623		100.00		90808		129,626.75
565		54.52		90808		336,753.98
661		80.00		90810		232,000.00
661		100.00		90810		57,935.66
679		80.00		90810		370,396.19
595		75.00		90810		358,898.73
642		100.00		91016		67,920.38
627		73.00		91103		365,000.00
529		42.41		91106		175,737.94
592		69.91		91208		395,000.00
615		80.00		91321		393,600.00
588		67.65		91340		343,974.33

FICO	LTV		Zip Code		Principal Balance
642		88.13		91342		422,999.63
677		81.95		91342		444,581.82
583		90.00		91345		33,775.78
613		80.00		91351		176,000.00
613		100.00		91351		43,961.85
611		80.00		91351		276,000.00
611		100.00		91351		68,940.06
678		85.00		91351		475,958.23
713		80.00		91352		238,400.00
587		80.00		91352		339,116.86
636		80.00		91352		398,986.07
636		100.00		91352		99,892.05
661		100.00		91354		116,715.21
650		84.43		91354		474,470.78
582		85.00		91355		504,234.50
641		80.00		91356		384,000.00
600		97.87		91403		183,596.37
621		100.00		91405		90,902.47
591		80.00		91504		454,895.78
647		85.00		91605		442,000.00
647		80.00		91605		392,000.00
647		100.00		91605		97,919.21
704		80.00		91702		315,999.85
573		75.00		91702		292,499.46
645		80.00		91706		332,000.00
599		29.31		91706		169,668.69
625		74.59		91706		317,000.00
642		70.00		91709		419,999.42
704		85.00		91710		331,500.00
616		49.44		91730		219,978.33
659		80.00		91732		303,617.95
659		100.00		91732		75,935.03
650		70.00		91733		419,831.08
525		65.00		91733		266,103.20
658		100.00		91744		83,897.87
658		80.00		91744		336,000.00
700		90.00		91744		399,959.65
591		70.00		91746		349,099.69
671		90.00		91748		382,500.00
735		80.00		91761		316,000.00
654		80.00		91762		328,000.00
654		100.00		91762		81,890.04
706		50.00		91762		173,858.05
669		75.45		91763		218,795.91
669		94.31		91763		54,599.87
544		85.00		91764		271,316.61
693		45.61		91764		129,999.16
773		80.00		91765		404,000.00
738		80.00		91766		232,000.00
503		65.57		91766		228,931.23
696		40.33		91766		122,744.97
616		85.00		91767		272,000.00
562		74.93		91767		271,066.29
572		76.88		91767		295,719.14
681		61.90		91768		259,715.41
585		84.73		91784		498,503.58
617		100.00		91786		69,939.31
512		63.20		91789		315,479.42
667		73.23		91789		475,881.20
667		91.54		91789		118,888.48
600		69.57		91790		319,264.79
669		80.00		91792		352,000.00
669		100.00		91792		87,927.83
621		48.78		91801		200,000.00
587		90.00		91910		531,000.00
635		80.00		91911		398,400.00
635		100.00		91911		99,566.37
623		95.00		91913		75,668.25
623		80.00		91913		404,000.00
562		80.00		91913		531,282.24
723		80.00		91914		378,000.00
612		80.00		91915		466,400.00
655		69.42		91941		356,099.44
727		80.00		91950		425,600.00
644		65.00		91950		279,026.71
627		80.00		91977		348,000.00
660		100.00		92008		91,752.41
717		80.00		92026		232,000.00
786		80.00		92026		421,600.00
786		90.00		92026		52,629.48
738		80.00		92027		355,373.15
738		100.00		92027		88,920.76
723		57.59		92057		226,713.72
710		100.00		92064		91,876.61

FICO	LTV		Zip Code		Principal Balance
531		85.00		92065		452,524.51
712		80.00		92078		344,000.00
712		100.00		92078		85,923.60
653		75.00		92082		487,500.00
710		80.00		92105		224,000.00
660		80.00		92105		290,000.00
660		100.00		92105		72,440.55
623		44.26		92113		134,963.72
605		65.00		92113		338,000.00
627		100.00		92114		89,883.29
627		80.00		92114		359,817.02
674		76.02		92114		334,500.00
620		80.00		92124		500,000.00
620		90.00		92124		62,444.35
733		80.00		92139		353,200.00
647		80.00		92201		319,192.00
699		100.00		92201		73,542.96
604		76.27		92220		179,398.77
640		56.36		92220		123,579.86
723		80.00		92220		360,000.00
661		59.50		92220		118,999.15
694		80.00		92223		260,000.00
587		80.00		92225		92,559.66
670		80.00		92227		272,000.00
638		80.00		92227		195,537.04
638		92.12		92227		29,673.61
608		80.00		92231		240,000.00
595		80.00		92231		239,312.35
586		78.40		92231		161,500.00
583		90.00		92234		142,809.44
587		73.55		92234		253,000.00
614		74.24		92234		244,462.45
672		80.00		92240		230,920.22
672		100.00		92240		57,800.22
668		80.00		92240		213,193.60
535		90.00		92243		152,636.52
609		80.00		92243		135,752.18
542		62.11		92249		99,744.24
516		85.00		92251		218,642.85
692		100.00		92275		179,745.10
643		68.42		92276		130,000.00
622		80.00		92301		195,959.50
622		100.00		92301		48,957.52
698		80.00		92301		191,536.00
632		75.00		92308		253,529.45
734		80.00		92308		200,000.00
681		80.00		92311		127,200.00
575		90.00		92311		178,967.08
681		100.00		92316		284,625.88
528		74.75		92324		225,997.60
698		100.00		92335		55,910.84
561		80.00		92335		270,400.00
580		66.04		92335		173,919.04
529		75.00		92335		209,427.15
608		77.78		92336		244,999.83
668		80.00		92336		371,436.12
668		95.00		92336		69,646.25
604		80.00		92336		295,600.65
614		71.74		92337		330,000.00
626		82.48		92342		269,700.00
585		74.00		92345		184,403.90
719		100.00		92345		59,915.34
719		80.00		92345		240,000.00
706		80.00		92345		272,000.00
706		100.00		92345		67,925.44
665		80.00		92345		503,200.00
626		80.00		92346		192,000.00
626		100.00		92346		47,935.62
655		100.00		92354		85,923.42
655		80.00		92354		344,000.00
593		75.00		92359		247,390.63
702		90.00		92376		258,300.00
642		80.00		92376		219,823.14
658		80.00		92376		188,000.00
654		85.00		92376		271,716.01
640		80.00		92376		295,999.99
671		80.00		92376		219,999.99
640		100.00		92376		73,967.19
671		100.00		92376		54,894.20
529		58.78		92382		98,559.78
642		67.24		92386		117,700.87
639		90.00		92392		315,000.00
653		80.00		92392		300,000.00
705		80.00		92392		223,997.26

FICO	LTV		Zip Code		Principal Balance
630		90.00		92392		265,039.61
663		80.00		92392		225,600.00
663		100.00		92392		56,344.30
647		100.00		92394		55,428.12
626		80.00		92395		215,525.42
626		100.00		92395		53,952.02
544		80.00		92395		263,565.08
715		80.00		92395		225,600.00
715		100.00		92395		56,374.99
596		64.91		92397		184,519.35
715		70.00		92399		461,970.85
683		80.00		92404		231,920.00
683		100.00		92404		57,926.24
617		62.45		92404		158,000.00
595		80.00		92404		228,000.00
595		100.00		92404		56,977.34
575		70.00		92404		279,879.07
684		80.00		92405		222,400.00
684		100.00		92405		55,553.16
676		85.00		92410		182,516.14
723		80.00		92501		360,000.00
723		100.00		92501		89,879.30
715		25.00		92503		104,788.34
508		45.61		92503		129,902.99
624		52.74		92503		191,905.51
727		80.00		92504		244,000.00
709		80.00		92505		328,000.00
638		80.00		92506		408,000.00
630		43.01		92509		144,359.29
605		80.00		92509		371,999.98
709		80.00		92509		293,027.05
709		100.00		92509		73,326.68
514		79.95		92509		330,549.81
683		75.00		92530		318,750.00
661		80.00		92543		226,320.00
644		95.00		92544		380,000.00
583		23.26		92544		59,770.49
532		67.50		92544		161,658.39
702		90.00		92545		265,500.00
541		80.00		92551		189,054.07
639		95.00		92551		379,999.99
590		76.29		92553		266,944.33
521		59.70		92553		199,641.38
679		80.00		92553		239,509.42
679		100.00		92553		59,953.37
628		80.00		92555		344,000.00
628		100.00		92555		85,961.96
663		95.00		92557		86,110.33
663		80.00		92557		458,475.55
511		82.00		92557		233,028.72
566		69.55		92557		217,000.00
580		80.00		92557		355,693.43
652		80.00		92557		295,920.00
652		100.00		92557		73,947.19
609		90.00		92562		421,200.00
586		77.01		92563		256,873.78
663		80.00		92563		333,784.44
673		80.00		92563		351,973.27
651		53.98		92567		250,377.96
625		80.00		92570		219,355.26
667		80.00		92570		188,800.00
634		90.00		92571		369,900.00
583		64.91		92571		172,000.00
651		80.00		92571		265,856.00
651		95.00		92571		49,789.65
700		95.00		92571		289,750.00
605		79.81		92582		326,928.10
661		80.00		92583		357,936.00
553		90.00		92583		291,724.78
655		80.00		92583		299,200.00
655		100.00		92583		74,768.00
545		88.24		92586		300,000.00
665		80.00		92590		391,793.45
624		100.00		92591		78,719.45
582		83.15		92592		573,750.00
636		80.00		92595		300,320.00
636		100.00		92595		75,009.29
634		69.90		92614		359,734.98
744		90.00		92630		375,203.43
526		85.00		92683		492,247.43
653		100.00		92688		77,309.39
653		80.00		92688		309,600.00
658		90.00		92694		561,600.00
661		90.00		92701		423,000.00

FICO	LTV		Zip Code		Principal Balance
615		58.96		92704		226,826.03
656		80.00		92780		199,200.00
656		100.00		92780		49,748.52
640		80.00		92780		243,999.90
571		37.01		92804		150,741.27
678		25.47		92804		148,705.63
734		90.00		92807		539,343.40
774		80.00		92840		316,000.00
647		80.00		92841		468,000.00
647		100.00		92841		116,906.60
684		80.00		92870		368,000.00
619		85.00		92879		382,500.00
561		64.00		92879		256,000.00
750		80.00		92881		436,000.00
750		100.00		92881		108,859.34
717		80.00		92882		380,000.00
717		100.00		92882		94,895.61
514		75.00		92882		344,576.19
691		80.00		92882		424,720.00
658		80.00		92887		343,433.28
658		100.00		92887		85,927.56
578		80.00		93033		399,912.32
651		95.00		93033		503,500.00
679		100.00		93036		114,892.26
687		80.00		93036		439,999.98
687		100.00		93036		109,896.94
586		80.00		93215		155,761.87
667		90.00		93223		146,700.00
641		92.41		93244		103,321.28
597		67.27		93257		164,528.51
554		75.00		93263		91,287.12
713		80.00		93268		158,400.00
713		100.00		93268		39,565.75
630		94.83		93268		109,471.39
767		80.00		93272		125,600.00
613		90.00		93274		144,000.00
510		73.19		93274		100,860.52
511		80.00		93274		163,717.79
562		80.00		93277		176,000.00
616		90.00		93277		192,741.93
614		95.00		93277		203,974.42
671		80.00		93292		191,999.50
671		100.00		93292		47,954.92
521		80.00		93292		239,580.20
630		80.00		93304		208,000.00
648		75.00		93304		51,608.87
572		70.00		93305		150,231.53
600		84.71		93305		143,762.77
583		70.00		93306		69,706.08
575		80.00		93306		355,057.18
653		76.47		93306		129,780.94
643		77.90		93306		144,501.81
617		75.00		93307		189,750.00
528		70.00		93307		115,278.66
675		80.00		93307		71,992.88
675		100.00		93307		17,971.91
551		80.00		93307		119,823.11
603		40.54		93307		74,884.37
684		80.00		93309		176,000.00
648		80.00		93309		223,627.49
648		100.00		93309		55,977.69
529		82.35		93309		209,844.14
642		80.00		93312		256,000.00
642		100.00		93312		63,936.79
572		90.00		93312		400,475.66
684		80.00		93313		343,997.42
727		80.00		93313		138,400.00
572		85.00		93314		254,325.55
641		80.00		93422		535,160.20
561		44.75		93436		178,694.44
729		90.06		93445		453,000.00
635		100.00		93446		55,511.64
645		80.00		93454		388,000.00
645		100.00		93454		96,911.96
621		80.00		93505		138,139.20
538		80.00		93534		182,400.00
538		100.00		93534		45,558.17
689		100.00		93535		43,546.13
620		90.00		93536		396,000.00
678		80.00		93536		210,746.37
513		70.00		93550		279,300.61
646		80.00		93550		275,768.12
618		100.00		93552		58,909.96
702		80.00		93560		142,119.65

FICO	LTV		Zip Code		Principal Balance
690		75.86		93560		219,997.58
548		80.00		93606		140,582.92
609		79.29		93611		216,883.92
617		75.00		93612		356,250.00
611		71.11		93630		159,730.39
625		85.00		93630		212,415.00
550		80.00		93637		159,707.16
711		80.00		93638		183,360.95
547		75.00		93648		108,592.08
509		37.74		93657		99,691.30
587		51.52		93702		84,570.97
677		52.45		93702		74,665.49
528		67.57		93703		124,616.03
626		100.00		93705		208,498.55
651		80.00		93705		215,568.04
651		100.00		93705		53,954.53
634		80.00		93706		131,989.00
569		90.00		93711		366,888.48
528		64.51		93722		164,051.46
626		80.00		93726		200,000.00
626		100.00		93726		49,951.59
500		62.14		93927		260,630.39
696		80.00		93960		292,249.00
602		77.81		94503		328,897.78
627		80.00		94521		491,200.00
584		84.01		94530		722,499.29
662		80.00		94533		308,000.00
565		80.00		94534		485,792.75
660		100.00		94541		106,674.96
660		80.00		94541		427,200.00
522		80.00		94558		439,392.39
662		80.00		94571		278,468.00
662		99.00		94571		66,070.68
660		85.00		94580		476,000.00
611		83.00		94585		385,895.01
656		70.00		94585		273,000.00
775		80.00		94589		412,000.00
698		80.00		94589		340,000.00
601		75.00		94592		474,648.00
665		64.88		94601		266,000.00
541		50.70		94601		180,000.00
741		100.00		94603		107,621.77
653		43.02		94603		184,619.44
744		48.92		94603		158,781.48
506		85.00		94605		335,027.29
624		70.00		94605		497,000.00
751		80.00		94611		573,606.92
751		100.00		94611		143,151.74
720		50.62		94621		204,320.59
630		80.00		94806		272,000.00
630		100.00		94806		67,911.38
614		33.33		94954		199,694.70
657		80.00		95035		505,600.00
660		55.56		95035		350,000.00
544		39.14		95111		226,510.33
626		59.67		95116		268,500.00
669		92.41		95116		508,250.00
741		80.00		95136		519,030.38
501		80.00		95204		247,219.09
688		80.00		95205		231,139.79
639		80.00		95205		240,000.00
639		93.67		95205		40,970.57
557		80.00		95206		347,766.02
738		80.00		95207		262,400.00
738		100.00		95207		65,491.70
607		100.00		95207		67,918.21
592		82.56		95209		338,500.00
623		80.00		95229		248,000.00
572		90.00		95252		301,197.89
718		90.00		95301		310,439.61
576		76.70		95322		134,640.11
532		70.00		95337		237,848.24
764		80.00		95340		199,979.85
613		66.67		95351		181,506.06
612		60.20		95351		206,214.84
614		94.04		95354		268,000.00
612		77.78		95354		209,947.44
576		82.25		95355		292,000.00
572		51.43		95356		179,520.93
610		80.00		95356		264,000.00
627		80.00		95358		271,682.17
614		95.00		95358		50,178.34
797		100.00		95360		60,934.82
797		80.00		95360		244,000.00

FICO	LTV		Zip Code		Principal Balance
589		68.67		95360		206,000.00
607		76.71		95361		280,000.00
644		80.00		95363		228,000.00
644		100.00		95363		56,935.06
656		100.00		95368		108,868.90
656		80.00		95368		436,000.00
534		85.00		95376		357,000.00
648		80.00		95376		376,000.00
672		80.00		95380		156,800.00
631		84.44		95380		304,000.00
631		70.00		95380		207,372.99
724		80.00		95382		391,172.00
586		79.42		95382		407,712.80
686		80.00		95401		352,000.00
686		100.00		95401		87,847.24
615		95.00		95422		156,750.00
594		80.00		95426		203,999.91
618		18.39		95437		79,851.53
647		80.00		95490		207,999.29
666		80.00		95610		289,200.00
562		54.05		95620		199,875.80
731		80.00		95620		321,600.00
731		100.00		95620		80,300.67
626		80.00		95620		351,200.00
626		100.00		95620		87,773.45
635		80.00		95621		340,000.00
569		80.00		95624		448,000.00
659		80.00		95636		216,000.00
659		100.00		95636		53,975.38
698		80.00		95643		275,989.31
698		95.00		95643		51,686.06
618		100.00		95660		59,545.46
618		80.00		95660		238,398.74
508		55.79		95661		182,558.37
600		89.99		95665		422,500.00
642		60.00		95667		171,600.00
754		80.00		95667		193,044.66
633		80.00		95670		223,019.19
633		100.00		95670		55,842.84
581		80.00		95687		360,000.00
612		74.90		95687		382,000.00
609		80.00		95687		212,000.00
616		65.01		95687		235,786.65
632		100.00		95688		105,879.21
632		80.00		95688		424,000.00
676		80.00		95688		268,000.00
676		100.00		95688		66,914.73
625		68.18		95695		300,000.00
676		100.00		95695		91,855.75
540		56.22		95726		216,546.75
731		80.00		95726		244,000.00
660		80.00		95747		400,000.00
568		80.00		95758		334,667.05
767		100.00		95758		89,252.12
767		80.00		95758		357,600.00
679		100.00		95758		78,723.34
701		80.00		95758		313,600.00
701		100.00		95758		78,289.36
633		100.00		95758		91,744.20
564		75.00		95762		464,250.00
513		79.17		95765		379,461.86
515		62.22		95817		139,820.85
670		80.00		95822		223,200.00
670		100.00		95822		55,754.24
644		90.00		95823		289,800.00
640		73.91		95823		253,849.33
667		80.00		95823		212,000.00
648		80.00		95823		215,208.36
648		100.00		95823		53,852.00
652		85.00		95823		310,250.00
631		79.31		95824		230,000.00
648		80.00		95826		343,999.99
648		100.00		95826		85,960.29
688		100.00		95843		68,894.79
637		80.00		95901		296,000.00
637		100.00		95901		73,930.32
532		68.82		95901		116,690.12
645		80.00		95912		404,800.00
680		75.00		95926		186,988.73
629		86.21		95946		498,780.37
662		80.00		95961		261,211.00
587		100.00		95965		38,943.58
652		80.00		95987		271,753.00
652		100.00		95987		67,873.66

FICO	LTV		Zip Code		Principal Balance
602		90.00		95988		180,900.00
586		80.00		96148		476,800.00
594		90.00		97007		170,741.73
685		93.02		97008		179,657.53
584		90.00		97045		229,500.00
614		100.00		97048		27,256.33
608		80.00		97080		162,275.44
618		90.00		97131		132,023.93
587		69.44		97220		124,968.02
650		80.00		97236		141,596.50
650		100.00		97236		35,309.75
592		100.00		97266		319,784.85
680		80.00		97303		127,599.55
637		80.00		97303		118,400.00
637		100.00		97303		29,566.28
655		80.00		97303		132,000.00
655		100.00		97303		32,968.25
634		80.00		97305		98,005.21
633		80.00		97306		281,600.00
633		100.00		97306		70,308.27
605		57.78		97383		77,748.77
596		56.25		97390		67,377.62
693		80.00		97403		223,200.00
592		80.00		97701		133,228.61
634		80.00		97702		151,464.00
631		80.00		97754		107,999.90
745		80.00		98008		284,507.54
686		80.00		98012		383,438.50
686		100.00		98012		95,916.95
579		82.82		98033		399,267.89
600		80.00		98052		340,000.00
668		99.99		98092		49,183.28
767		80.00		98118		199,662.98
645		80.00		98155		137,517.82
645		100.00		98155		34,484.06
582		80.00		98168		147,706.09
674		80.00		98201		191,199.99
606		60.00		98208		185,280.00
593		80.00		98253		92,500.00
555		70.00		98258		160,026.99
697		100.00		98270		48,818.36
651		80.00		98271		332,000.00
667		80.00		98273		144,800.00
667		100.00		98273		36,171.88
687		80.00		98282		140,000.00
601		100.00		98296		110,955.88
601		80.00		98296		444,000.00
633		80.00		98310		192,800.00
606		80.00		98328		148,800.00
622		83.93		98360		208,900.00
600		100.00		98374		85,902.01
600		80.00		98374		344,000.00
709		90.00		98375		178,195.00
668		80.00		98382		225,600.00
512		60.98		98388		124,740.22
578		82.36		98390		212,500.00
648		80.00		98392		146,000.00
632		80.00		98444		131,989.95
673		80.00		98445		201,600.00
673		100.00		98445		49,898.61
637		80.00		98445		170,806.78
625		80.00		98499		142,399.17
560		75.00		98502		396,379.85
508		80.00		98550		51,914.16
593		80.00		98662		178,400.00
676		76.87		98671		218,517.93
586		76.69		98671		124,555.04
690		90.00		98683		307,800.00
595		80.00		99205		106,364.90
637		80.00		99207		66,884.63
636		94.65		99208		40,289.15
632		80.00		99208		82,800.00
660		82.35		99218		140,000.00

Disclaimer

This Series Term Sheet, including the computational materials herein, was prepared solely by FBR, is intended for use by the addressee only, and may not be provided to any third party other than the addressee’s legal, tax, financial and/or accounting advisors for the purposes of evaluating such information. This information is furnished to you solely by FBR and not by the Depositor, the Issuer of the securities or any of their affiliates. FBR is acting as underwriter and not acting as agent for the Depositor, the Issuer or their affiliates in connection with the proposed transaction. This material is provided for information purposes only, and does not constitute an offer to sell, nor a solicitation of an offer to buy, the referenced securities. It does not purport to be all-inclusive or to contain all of the information that a prospective investor may require to make a full analysis of the transaction. All information contained herein is preliminary and it is anticipated that such information will change. The information contained herein supersedes information contained in any prior series termsheet for this transaction. In addition, the information contained herein will be superseded by information contained in the prospectus and prospectus

supplement for this transaction and in any other material subsequently filed with the Securities and Exchange Commission. An offering may be made only through the delivery of the prospectus and prospectus supplement. Any investment decision with respect to the referenced securities should be made by you solely upon all of the information contained in the prospectus and prospectus supplements.