Exhibit 99.2

Pool Summary
Total Issue Balance (USD)	215,885,838.04
Original Mortgage Pool Balance (USD)	216,746,634.00
Current Mortgage Pool Balance (USD)	215,888,523.68
Total Number of Loans	409
Average Loan Balance (USD)	527,838.23
1st lien (%age)	100
2nd lien (%age)	0
WA FICO	720
- Minimum FICO	615
- Maximum FICO	821
WA LTV	71.319
- Minimum LTV	7.5
- Maximum LTV	95
WA DTI	34.981
- Minimum DTI	2.18
- Maximum DTI	58.63
WA Age (Months)	1
WA Remaining Term (Months)	359
Aquired Loans
North California (% of Pool)	18.206
South California (% of Pool)	38.999

North California
% of State	722
WA FICO	657
- Minimum FICO	804
- Maximum FICO	72.643
WA LTV	38.3
- Minimum LTV	80
- Maximum LTV	4.951
Highest Zip-Code Density (% of State)	95138
Zip-Code with Highest Density	4.95%

South California
% of State	718
WA FICO	627
Minimum FICO	821
Maximum FICO	68.12
WA LTV	20.1
Minimum LTV	80
Maximum LTV	3.322
Highest Zip-Code Density (% of State)	92648
Zip-Code with Highest Density	3.32%

Classification	Total	Check
Mortgage Type	215,885,838	X
Loan-to-Value	215,885,838	X
FICO	215,885,838	X
Purpose	215,885,838	X
Occupancy	215,885,838	X
Loan Balance	214,685,838	X
Property Type	215,335,838	X
Documentation Type	215,885,838	X
Fixed Period	215,885,838	X
Debt-to-Income Ratio	215,885,838	X
Geographic Distribution	215,885,838	X

Per Annum Fees

Servicer Fees

Cost of Carry

Mortgage Type	WA LTV	WA FICO	Balance
Classic 30yr FRM
Classic 15yr FRM
Classic ARM	71.319	720	215,885,838.04
Classic 15/30 Balloon
Classic 5/1 Hybrid
Classic 5/1 IO Hybrid
5/1 Hybrid w/3 year IO feature

LTV	WA LTV	WA FICO	Balance
0.01-20.00	12.249	735	832,795.75
20.01-25.00	20.1	703	361,800.00
25.01-30.00	26.3	629	100,000.00
30.01-35.00	32.296	689	1,130,500.00
35.01-40.00	37.465	753	1,404,000.00
40.01-45.00	44.007	735	1,698,100.00
45.01-50.00	47.707	734	5,112,954.17
50.01-55.00	52.972	726	9,384,085.53
55.01-60.00	57.883	709	15,125,948.73
60.01-65.00	63.613	725	18,374,139.65
65.01-70.00	68.48	726	25,542,239.61
70.01-75.00	73.553	712	41,874,313.44
75.01-80.00	79.447	722	90,553,969.85
80.01-85.00	84.373	704	509,700.00
85.01-90.00	89.831	643	1,318,499.99
90.01-95.00	94.68	691	2,562,791.32
95.01-100.00

FICO	WA LTV	WA FICO	Balance
321 - 340
341 - 360
361 - 380
381 - 400
401 - 420
421 - 440
441 - 460
461 - 480
481 - 500
501 - 520
521 - 540
541 - 560
561 - 580
581 - 600
601 - 620	61.1	615	379,000.00
621 - 640	80.136	631	6,142,705.19
641 - 660	72.994	654	11,607,746.20
661 - 680	70.691	672	22,235,484.57
681 - 700	71.091	691	32,620,742.95
701 - 720	69.824	711	39,789,525.69
721 - 740	70.839	730	33,570,164.38
741 - 760	71.587	751	29,224,894.18
761 - 780	72.904	771	22,716,500.44
781 - 800	70.739	789	14,995,674.44
801 - 820	75.304	806	1,953,400.00
> 820	47.3	821	650,000.00
Unknown

LTV	MIG%	WA FICO	Balance with MIG
0.01-20.00	100	735	832,795.75
20.01-25.00	100	703	361,800.00
25.01-30.00	100	629	100,000.00
30.01-35.00	100	689	1,130,500.00
35.01-40.00	100	753	1,404,000.00
40.01-45.00	100	735	1,698,100.00
45.01-50.00	100	734	5,112,954.17
50.01-55.00	100	726	9,384,085.53
55.01-60.00	100	709	15,125,948.73
60.01-65.00	100	725	18,374,139.65
65.01-70.00	100	726	25,542,239.61
70.01-75.00	100	712	41,874,313.44
75.01-80.00	100	722	90,553,969.85
80.01-85.00	100	704	509,700.00
85.01-90.00	100	643	1,318,499.99
90.01-95.00	100	691	2,562,791.32
95.01-100.00

Purpose	WA LTV	WA FICO	Balance
Purchase	76.217	727	99,106,115.43
Cash-Out/Refinancing	66.875	730	5,372,054.63
Refinancing	67.177	713	111,407,667.98

Occupancy	WA LTV	WA FICO	Balance
Owner	71.249	719	210,087,908.89
Investment
2nd Home	73.881	729	5,797,929.15

Loan Balance	WA LTV	WA FICO	Balance
<$200,000	74.28	655	2,656,140.57
<$400,000	75.278	711	37,478,230.69
<$600,000	72.964	725	85,171,030.84
>$600,000	67.93	720	89,380,435.94

Property Type	WA LTV	WA FICO	Balance
SFR	71.291	719	124,404,012.29
PUD	71.112	719	74,236,678.14
CND	73.965	728	15,615,347.61
2-4 Family	61.396	717	1,079,800.00

Documentation Type	WA LTV	WA FICO	Balance
Full	72.789	714	111,196,335.96
Reduced
SISA
NISA	69.758	726	104,689,502.08
NINA
NAV
No Ratio
Alt

Fixed Period (Months)	WA LTV	WA FICO	Balance
1	69.497	717	62,466,560.21
3
6	72.057	720	150,816,334.90
12	72.294	726	2,602,942.93
24
36
60
84
>=120

DTI	WA LTV	WA FICO	Balance
0.01 - 5.00	58.608	766	825,112.50
5.01 - 10.00	48.058	767	1,405,550.00
10.01 - 15.00	66.735	737	5,548,436.87
15.01 - 20.00	74.712	744	6,852,935.83
20.01 - 25.00	68.23	731	17,450,722.76
25.01 - 30.00	72.211	728	28,187,405.72
30.01 - 35.00	70.56	711	41,558,092.06
35.01 - 40.00	72.756	716	44,113,142.68
40.01 - 45.00	72.808	724	40,135,531.69
45.01 - 50.00	72.159	702	19,831,919.07
50.01 - 55.00	73.326	730	5,968,988.86
> 55.00	59.821	685	4,008,000.00
Unknown

Geographic Distribution	WA LTV	WA FICO	Balance
AK
AL	73.6	710	780,000.00
AR
AS
AZ	70.978	733	4,273,347.41
CA	69.559	719	123,497,817.12
CO	74.556	737	4,820,644.93
CT	72.438	732	1,728,867.00
CZ
DC	67.6	744	470,000.00
DE
FL	75.705	715	7,710,272.73
GA	79.974	742	3,227,139.74
GU
HI	80	705	560,000.00
IA
ID	80	671	118,300.00
IL	74.036	736	9,217,345.44
IN	75.417	730	1,980,250.00
KS	84.831	753	811,250.00
KY	79.919	724	713,800.00
LA
MA	66.314	738	3,751,381.55
MD	72.808	714	6,573,321.31
ME
MI	78.588	693	2,252,912.50
MN	83.099	661	1,103,600.00
MO	64.133	734	1,561,628.76
MS
MT
NC	73.218	739	4,582,038.65
ND
NE
NH	74.61	642	1,344,000.00
NJ	72.107	710	6,480,190.78
NM	80	793	520,000.00
NV	80	716	1,811,200.00
NY	62.763	697	4,097,750.00
OH	69.439	687	1,598,500.00
OK
OR	80	720	386,000.00
OT
PA	78.611	725	617,156.00
PR
RI	74.858	730	1,389,500.00
SC
SD
TN	80.886	698	751,839.68
TT
TX	70.269	737	1,994,262.50
UT	75.105	726	1,906,632.17
VA	76.404	718	9,276,397.13
VI
VT
WA	70.77	689	3,574,492.64
WI	80	642	404,000.00
WV
WY