SALE AND SERVICING AGREEMENT FINANCIAL ASSET SECURITIES CORP., as Depositor CENTEX HOME EQUITY COMPANY, LLC, as Originator and Servicer NEWCASTLE MORTGAGE SECURITIES TRUST 2006-1, as Issuer and JPMORGAN CHASE BANK, N.A., as Indenture Trustee SALE AND...

Exhibit 10.10

SALE AND SERVICING AGREEMENT

FINANCIAL ASSET SECURITIES CORP.,

as Depositor

CENTEX HOME EQUITY COMPANY, LLC,

as Originator and Servicer

NEWCASTLE MORTGAGE SECURITIES TRUST 2006-1,
as Issuer

and

JPMORGAN CHASE BANK, N.A.,
as Indenture Trustee

SALE AND SERVICING AGREEMENT

Dated as of April 6, 2006

Mortgage Loans

Newcastle Mortgage Securities Trust 2006-1

TABLE OF CONTENTS

ARTICLE I
DEFINITIONS
Section 1.01.		Definitions
Section 1.02.		Other Definitional Provisions.
Section 1.03.		Interest Calculations
ARTICLE II
REPRESENTATIONS AND WARRANTIES
Section 2.01.		Conveyance of Mortgage Loans.
Section 2.02.		Acceptance by Indenture Trustee.
Section 2.03.		Repurchase or Substitution of Mortgage Loans by the Originator.
Section 2.04.		Intentionally Omitted.
Section 2.05.		Representations, Warranties and Covenants of the Servicer.
Section 2.06.		Existence
ARTICLE III
ADMINISTRATION AND SERVICING OF MORTGAGE LOANS
Section 3.01.		Servicer to Act as Servicer.
Section 3.02.		Sub-Servicing Agreements Between Servicer and Sub-Servicers.
Section 3.03.		Successor Sub-Servicers.
Section 3.04.		Liability of the Servicer.
Section 3.05.		No Contractual Relationship Between Sub-Servicers, the Indenture Trustee or the Noteholders.
Section 3.06.		Assumption or Termination of Sub-Servicing Agreements by the Indenture Trustee.
Section 3.07.		Collection of Certain Mortgage Loan Payments.
Section 3.08.		Sub-Servicing Accounts.
Section 3.09.		Collection of Taxes, Assessments and Similar Items; Servicing Accounts.
Section 3.10.		Collection Account and Payment Account.
Section 3.11.		Withdrawals from the Collection Account and Payment Account.
Section 3.12.		Investment of Funds in the Collection Account and the Payment Account.
Section 3.13.		[Reserved].
Section 3.14.		Maintenance of Hazard Insurance and Errors and Omissions and Fidelity Coverage.
Section 3.15.		Enforcement of Due-On-Sale Clauses; Assumption Agreements.
Section 3.16.		Realization Upon Defaulted Mortgage Loans.
Section 3.17.		Indenture Trustee to Cooperate; Release of Mortgage Files.
Section 3.18.		Servicing Compensation.
Section 3.19.		Reports to the Indenture Trustee and Others; Collection Account Statements.
Section 3.20.		Statement as to Compliance.

Section 3.21.		Assessments of Compliance and Attestation Reports.
Section 3.22.		Access to Certain Documentation; Filing of Reports by Indenture Trustee.
Section 3.23.		Title, Management and Disposition of REO Property.
Section 3.24.		Obligations of the Servicer in Respect of Prepayment Interest Shortfalls.
Section 3.25.		[Reserved].
Section 3.26.		Obligations of the Servicer in Respect of Mortgage Rates and Monthly Payments.
Section 3.27.		[Reserved].
Section 3.28.		[Reserved].
Section 3.29.		Advance Facility.
ARTICLE IV
REMITTANCE REPORTS; ADVANCES; EXCHANGE ACT REPORTING
Section 4.01.		Remittance Reports and Advances
Section 4.02.		Exchange Act Reporting.
Section 4.03.		Swap Account.
ARTICLE V
THE SERVICER AND THE DEPOSITOR
Section 5.01.		Liability of the Servicer and the Depositor.
Section 5.02.		Merger or Consolidation of, or Assumption of the Obligations of, the Servicer or the Depositor.
Section 5.03.		Limitation on Liability of the Servicer and Others.
Section 5.04.		Servicer Not to Resign.
Section 5.05.		Delegation of Duties.
Section 5.06.		Indemnification.
Section 5.07.		Inspection
ARTICLE VI
DEFAULT
Section 6.01.		Servicer Events of Termination.
Section 6.02.		Indenture Trustee to Act; Appointment of Successor.
Section 6.03.		Waiver of Defaults.
Section 6.04.		Notification to Noteholders.
Section 6.05.		Survivability of Servicer Liabilities.
ARTICLE VII
MISCELLANEOUS PROVISIONS
Section 7.01.		Amendment
Section 7.02.		GOVERNING LAW
Section 7.03.		Notices
Section 7.04.		Severability of Provisions
Section 7.05.		Third-Party Beneficiaries
Section 7.06.		Counterparts
Section 7.07.		Effect of Headings and Table of Contents
Section 7.08.		Termination

Section 7.09.		No Petition
Section 7.10.		No Recourse
Section 7.11.		Indenture Trustee Rights
Section 7.12.		Compliance
Section 7.13.		Intention of the Parties and Interpretation
ARTICLE VIII
DUTIES OF THE ADMINISTRATOR
Section 8.01.		Administrative Duties.
Section 8.02.		Records
Section 8.03.		Additional Information to be Furnished
Section 8.04.		No Recourse to Owner Trustee
EXHIBITS
Exhibit A		Form of Assignment Agreement
Exhibit B		Mortgage Loan Schedule
Exhibit C		Form of Request for Release
Exhibit D-1		Form of Indenture Trustee’s Initial Certification
Exhibit D-2		Form of Indenture Trustee’s Final Certification
Exhibit E		Form of Lost Note Affidavit
Exhibit F		Form of Power of Attorney
Exhibit G-1		Form of Certification to Be Provided by the Servicer with Form 10-K
Exhibit G-2		Form of Certification to Be Provided to the Servicer by the Indenture Trustee
Exhibit H		Servicing Criteria
Exhibit I		Form 10-D, Form 8-K and Form 10-K Reporting Responsibility

          This Sale and Servicing Agreement, dated as of April 6, 2006 (the “Agreement”), among Financial Asset Securities Corp., as Depositor (the “Depositor” ), Centex Home Equity Company, LLC, as Originator and Servicer (the “Originator” and the “Servicer”), Newcastle Mortgage Securities Trust 2006-1, as Issuer (the “Issuer”) and JPMorgan Chase Bank, N.A., as Indenture Trustee (the “Indenture Trustee”).

W I T N E S S E T H   T H A T :

          WHEREAS, pursuant to the terms of the Assignment and Recognition Agreement, the Depositor will acquire the Mortgage Loans;

          WHEREAS, the Depositor will create Newcastle Mortgage Securities Trust 2006-1, a Delaware statutory trust, and will transfer the Mortgage Loans and all of its rights under the Assignment and Recognition Agreement to the Issuer;

          WHEREAS, pursuant to the terms of an Amended and Restated Trust Agreement dated as of April 6, 2006 (the “Trust Agreement”) among the Depositor, as depositor, Wilmington Trust Company, as owner trustee (the “Owner Trustee”) and JPMorgan Chase Bank, N.A., as Certificate Registrar and Certificate Paying Agent, the Depositor will convey the Mortgage Loans to the Issuer in exchange for the Notes (as defined below);

          WHEREAS, pursuant to the terms of the Trust Agreement, the Issuer will issue and transfer to or at the direction of the Depositor, the Trust Certificates, Series 2006-1 (the “Certificates”);

          WHEREAS, pursuant to the terms of an Indenture dated as of April 6, 2006 (the “Indenture”) between the Issuer and JPMorgan Chase Bank, N.A. (the “Indenture Trustee”), the Issuer will pledge the Mortgage Loans and issue the Asset-Backed Notes Series 2006-1 Class A-1, Class X-0, Xxxxx X-0, Class A-4, Class M-1, Class M-2, Class M-3, Class M-4, Class M-5, Class M-6, Class M-7, Class M-8, Class M-9, Class M-10 and Class M-11 Notes (collectively, the “Notes”); and

          WHEREAS, pursuant to the terms of this Sale and Servicing Agreement, the Servicer will service the Mortgage Loans set forth on the Mortgage Loan Schedule attached hereto as Exhibit B directly or through one or more Sub-Servicers;

NOW, THEREFORE, in consideration of the mutual covenants herein contained, the parties hereto agree as follows:

ARTICLE I

DEFINITIONS

          Section 1.01. Definitions. For all purposes of this Sale and Servicing Agreement, except as otherwise expressly provided herein or unless the context otherwise requires, capitalized terms not otherwise defined herein shall have the meanings assigned to such terms in the Definitions contained in Appendix A to the Indenture which is incorporated by reference herein. All other capitalized terms used herein shall have the meanings specified herein.

          Section 1.02. Other Definitional Provisions.

          (a) All terms defined in this Sale and Servicing Agreement shall have the defined meanings when used in any certificate or other document made or delivered pursuant hereto unless otherwise defined therein.

          (b) As used in this Sale and Servicing Agreement and in any certificate or other document made or delivered pursuant hereto or thereto, accounting terms not defined in this Sale and Servicing Agreement or in any such certificate or other document, and accounting terms partly defined in this Sale and Servicing Agreement or in any such certificate or other document, to the extent not defined, shall have the respective meanings given to them under generally accepted accounting principles. To the extent that the definitions of accounting terms in this Sale and Servicing Agreement or in any such certificate or other document are inconsistent with the meanings of such terms under generally accepted accounting principles, the definitions contained in this Sale and Servicing Agreement or in any such certificate or other document shall control.

          (c) The words “hereof,” “herein,” “hereunder” and words of similar import when used in this Sale and Servicing Agreement shall refer to this Sale and Servicing Agreement as a whole and not to any particular provision of this Sale and Servicing Agreement; Section and Exhibit references contained in this Sale and Servicing Agreement are references to Sections and Exhibits in or to this Sale and Servicing Agreement unless otherwise specified; and the term “including” shall mean “including without limitation”.

          (d) The definitions contained in this Sale and Servicing Agreement are applicable to the singular as well as the plural forms of such terms and to the masculine as well as the feminine and neuter genders of such terms.

          (e) Any agreement, instrument or statute defined or referred to herein or in any instrument or certificate delivered in connection herewith means such agreement, instrument or statute as from time to time amended, modified or supplemented and includes (in the case of agreements or instruments) references to all attachments thereto and instruments incorporated therein; references to a Person are also to its permitted successors and assigns.

          Section 1.03. Interest Calculations. All calculations of interest hereunder that are made in respect of the Stated Principal Balance of a Mortgage Loan shall be made on the basis of a 360-day year consisting of twelve 30-day months, notwithstanding the terms of the related Mortgage Note and Mortgage.

ARTICLE II

REPRESENTATIONS AND WARRANTIES

          Section 2.01. Conveyance of Mortgage Loans.

          The Depositor, concurrently with the execution and delivery hereof, does hereby transfer, assign, set over and otherwise convey in trust to the Issuer without recourse for the benefit of the Noteholders all the right, title and interest of the Depositor, including any security interest therein for the benefit of the Depositor, in and to (i) each Mortgage Loan identified on the Mortgage Loan Schedule, including the related Cut-off Date Principal Balance, all interest accruing thereon on and after the Cut-off Date and all collections in respect of interest and principal due after the Cut-off Date; (ii) property which secured each such Mortgage Loan and which has been acquired by foreclosure or deed in lieu of foreclosure; (iii) its interest in any insurance policies in respect of the Mortgage Loans; (iv) the rights of the Depositor under the Master Agreement (as assigned to the Depositor pursuant to the terms of the Assignment Agreement); (v) all other assets included or to be included in the Trust Fund; and (vi) all proceeds of any of the foregoing. Such assignment includes all interest and principal due and collected by the Depositor or the Servicer after the Cut-off Date with respect to the Mortgage Loans.

          In connection with such transfer and assignment, the Depositor, does hereby deliver to and deposit with the Indenture Trustee, or the Custodian, the following documents or instruments with respect to each Original Mortgage Loan so transferred and assigned, the following documents or instruments (with respect to each Mortgage Loan, a “Mortgage File”):

          (i) the original Mortgage Note, endorsed either (A) in blank or (B) in the following form: “Pay to the order of JPMorgan Chase Bank, N.A., as Indenture Trustee, without recourse” or with respect to any lost Mortgage Note, an original Lost Note Affidavit stating that the original mortgage note was lost, misplaced or destroyed, together with a copy of the related mortgage note; provided, however, that such substitutions of Lost Note Affidavits for original Mortgage Notes may occur only with respect to Mortgage Loans, the aggregate Cut-off Date Principal Balance of which is less than or equal to 1.00% of the Pool Balance as of the Cut-off Date;

          (ii) the original Mortgage (noting the presence of the MIN of the Mortgage Loan and language indicating that the Mortgage Loan is a MOM Loan if the Mortgage Loan is a MOM Loan), with evidence of recording thereon, and the original recorded power of attorney, if the Mortgage was executed pursuant to a power of attorney, with evidence of recording thereon or, if such Mortgage or power of attorney has been submitted for recording but has not been returned from the applicable public recording office, has been lost or is not otherwise available, a copy of such Mortgage or power of attorney, as the case may be, certified to be a true and complete copy of the original submitted for recording;

          (iii) unless the Mortgage Loan is registered on the MERS^® System, an original Assignment, in form and substance acceptable for recording. The Mortgage shall be assigned either (A) in blank or (B) to “JPMorgan Chase Bank, N.A. as Indenture Trustee, without recourse”;

          (iv) an original of any intervening assignment of Mortgage showing a complete chain of assignments (or to MERS if the Mortgage Loan is registered on the MERS^® System and noting the presence of MIN);

          (v) the original or a certified copy of lender’s title insurance policy; and

          (vi) the original or copies of each assumption, modification, written assurance or substitution agreement, if any.

          The Depositor herewith also delivers to the Indenture Trustee an executed copy of the Assignment

          Agreement and the Master Agreement.

          If any of the documents referred to in Section 2.01(ii), (iii) or (iv) above has as of the Closing Date been submitted for recording but either (x) has not been returned from the applicable public recording office or (y) has been lost or such public recording office has retained the original of such document, the obligations of the Depositor to deliver such documents shall be deemed to be satisfied upon (1) delivery to the Indenture Trustee or the Custodian no later than the Closing Date, of a copy of each such document certified by the Originator in the case of (x) above or the applicable public recording office in the case of (y) above to be a true and complete copy of the original that was submitted for recording and (2) if such copy is certified by the Originator, delivery to the Indenture Trustee or the Custodian, promptly upon receipt thereof of either the original or a copy of such document certified by the applicable public recording office to be a true and complete copy of the original. If the original lender’s title insurance policy, or a certified copy thereof, was not delivered pursuant to Section 2.01(v) above, the Depositor shall deliver or cause to be delivered to the Indenture Trustee or the Custodian, the original or a copy of a written commitment or interim binder or preliminary report of title issued by the title insurance or escrow company, with the original or a certified copy thereof to be delivered to the Indenture Trustee or the Custodian, promptly upon receipt thereof. The Servicer or the Depositor shall deliver or cause to be delivered to the Indenture Trustee or the Custodian promptly upon receipt thereof any other documents constituting a part of a Mortgage File received with respect to any Mortgage Loan, including, but not limited to, any original documents evidencing an assumption or modification of any Mortgage Loan.

          Upon discovery or receipt of notice of any materially defective document in, or that a document is missing from, a Mortgage File, the Indenture Trustee shall promptly notify the Originator of such defect or missing document and request that the Originator deliver such missing document or cure such defect within 90 days from the date the Originator was notified of such missing document or defect, and if the Originator does not deliver such missing document or cure such defect in all material respects during such period, the Indenture Trustee shall notify the Originator of its obligation to repurchase such Mortgage Loan from the Trust at the Purchase Price on or prior to the Determination Date following the expiration of such 90 day period (subject to Section 2.03(e)); provided that, in connection with any such breach that could not reasonably have been cured within such 90 day period, if the Originator has commenced to cure such breach within such 90 day period, the Originator shall be permitted to proceed thereafter diligently and expeditiously to cure the same within the additional period provided under the Assignment Agreement.

          Except with respect to any Mortgage Loan for which MERS is identified on the Mortgage, the Indenture Trustee shall enforce the obligations of the Originator under the Master Agreement to cause the Assignments which were delivered in blank to be completed and to record all Assignments referred to in Section 2.01(iii) hereof and, to the extent necessary, in Section 2.01(iv) hereof. The Indenture Trustee shall enforce the obligations of the Originator under the Master Agreement to deliver such assignments for recording within 180 days of the Closing Date. In the event that any such Assignment is lost or returned unrecorded because of a defect therein, the Indenture Trustee shall enforce the obligations of the Originator under the Master Agreement to promptly have a substitute Assignment prepared or have such defect cured, as the case may be, and thereafter cause each such Assignment to be duly recorded.

          Notwithstanding the foregoing, for administrative convenience and facilitation of servicing and to reduce closing costs, the Assignments of Mortgage shall not be required to be submitted for recording (except with respect to any Mortgage Loan located in Maryland) unless the Indenture Trustee and the Depositor receive written notice that such failure to record would result in a withdrawal or a downgrading by any Rating Agency of the rating on any Class of Notes; provided, however, each Assignment, except with respect to any Mortgage Loan for which MERS is identified on the Mortgage, shall be submitted for recording by the Originator in the manner described above, at no expense to the Trust or Indenture Trustee, upon the earliest to occur of: (i) reasonable direction by the Holders of 25% of the aggregate Note Balance of the Notes, (ii) the occurrence of a Servicer Event of Termination, (iii) the occurrence of a bankruptcy, insolvency or foreclosure relating to the Seller and (iv) the occurrence of a servicing transfer as described in Section 6.02 hereof. In addition to the foregoing, the Servicer shall cause each Assignment of Mortgage to be recorded in accordance with customary servicing practices in order to convey, upon foreclosure, the title of any Mortgaged Property to the Trust as set forth in Section 3.23 hereof. In the event of (i) through (iv) set forth above, the Indenture Trustee shall enforce the obligations of the Originator to deliver such Assignments for recording as provided above, promptly and in any event within 30 days following receipt of notice by the Originator from the Indenture Trustee. Notwithstanding the foregoing, if the Originator fails to pay the cost of recording the

          Assignments, such expense will be paid by the Indenture Trustee and the Indenture Trustee shall be reimbursed for such expenses by the Trust.

          In connection with the assignment of any Mortgage Loan registered on the MERS^® System, the Depositor further agrees that it will cause, within 30 Business Days after the Closing Date, the MERS^® System to indicate that such Mortgage Loans have been assigned by the Depositor to the Indenture Trustee in accordance with this Sale and Servicing Agreement for the benefit of the Noteholders by including (or deleting, in the case of Mortgage Loans which are repurchased in accordance with this Agreement) in such computer files (a) the code in the field which identifies the specific Indenture Trustee and (b) the code in the field “Pool Field” which identifies the series of the Notes issued in connection with such Mortgage Loans. The Depositor further agrees that it will not, and will not permit the Servicer to, and the Servicer agrees that it will not, alter the codes referenced in this paragraph with respect to any Mortgage Loan during the term of this Agreement unless and until such Mortgage Loan is repurchased in accordance with the terms of this Agreement.

          The Servicer shall forward to the Custodian original documents evidencing an assumption, modification, consolidation or extension of any Mortgage Loan entered into in accordance with this Agreement within two weeks of their execution; provided, however, that the Servicer shall provide the Custodian with a certified true copy of any such document submitted for recordation within two weeks of its execution, and shall provide the original of any document submitted for recordation or a copy of such document certified by the appropriate public recording office to be a true and complete copy of the original within 365 days of its submission for recordation. In the event that the Servicer cannot provide a copy of such document certified by the public recording office within such 365 day period, the Servicer shall deliver to the Custodian, within such 365 day period, an Officers’ Certificate of the Servicer which shall (A) identify the recorded document, (B) state that the recorded document has not been delivered to the Custodian due solely to a delay caused by the public recording office, (C) state the amount of time generally required by the applicable recording office to record and return a document submitted for recordation, if known and (D) specify the date the applicable recorded document is expected to be delivered to the Custodian, and, upon receipt of a copy of such document certified by the public recording office, the Servicer shall immediately deliver such document to the Custodian. In the event the appropriate public recording office will not certify as to the accuracy of such document, the Servicer shall deliver a copy of such document certified by an officer of the Servicer to be a true and complete copy of the original to the Custodian.

          Section 2.02. Acceptance by Indenture Trustee.

          Subject to the provisions of Section 2.01 and subject to the review described below and any exceptions noted on the exception report described in the next paragraph below, the Indenture Trustee acknowledges receipt of the documents referred to in Section 2.01 above and declares that it holds and will hold such documents and the other documents delivered to it constituting a Mortgage File, and that it holds or will hold all such assets and such other assets included in the definition of “Trust Estate” in trust for the exclusive use and benefit of all present and future Noteholders.

          The Indenture Trustee agrees, for the benefit of the Noteholders, to review (or to cause the Custodian to review) each Mortgage File no later than the Closing Date (or, with respect to any document delivered after the Closing Date, within 45 days of receipt and with respect to any Qualified Substitute Mortgage Loan, within 45 days after the assignment thereof). The Indenture Trustee further agrees, for the benefit of the Noteholders, to certify or cause the Custodian to certify to the Depositor and the Servicer in substantially the form attached hereto as Exhibit D-1, on the Closing Date (or, with respect to any document delivered after the Closing Date, within 45 days of receipt and with respect to any Qualified Substitute Mortgage Loan, within 45 days after the assignment thereof) that, as to each Mortgage Loan listed in the Mortgage Loan Schedule (other than any Mortgage Loan paid in full or any Mortgage Loan specifically identified in the exception report annexed thereto as not being covered by such certification), (i) all documents required to be delivered to it pursuant Section 2.01 (other than Section 2.01(vi)) of this Agreement and if actually delivered to it, the documents required to be delivered to it pursuant to Section 2.01(vi) of this Agreement are in its possession, (ii) such documents have been reviewed by it and appear regular on their face and relate to such Mortgage Loan and (iii) based on its examination of the foregoing documents, the information set forth in the Mortgage Loan Schedule that corresponds to items (i), (iii), (x), (xi), (xii), (xviii), (xxiv) and (xxv), but only as to Gross Margin, Maximum Mortgage Rate and Periodic Rate Cap) of the Mortgage Loan Schedule accurately reflects information set forth in the Mortgage File. It is herein acknowledged that, in conducting such review, the Indenture Trustee (or the Custodian, as applicable) is under no duty or obligation to inspect, review or examine

          any such documents, instruments, certificates or other papers to determine that they are recordable or genuine, legally enforceable, valid or binding or appropriate for the represented purpose or that they have actually been recorded or that they are other than what they purport to be on their face.

          No later than the first anniversary date of this Agreement, or the following Business Day if such first anniversary date is not a Business Day, the Indenture Trustee shall deliver (or cause the Custodian to deliver) to the Depositor and the Servicer a final certification in the form annexed hereto as Exhibit D-2, with any applicable exceptions noted on the exception report attached thereto.

          If in the process of reviewing the Mortgage Files and making or preparing, as the case may be, the certifications referred to above, the Indenture Trustee (or the Custodian, as applicable) finds any document or documents constituting a part of a Mortgage File to be missing or defective in any material respect, at the conclusion of its review the Indenture Trustee shall so notify the Originator, the Depositor, the Sponsor and the Servicer, such notification to be in the form of an exception report. In addition, upon the discovery by the Depositor or the Servicer (or upon receipt by a Responsible Officer of the Indenture Trustee of written notification of such breach) of a breach of any of the representations and warranties made by the Originator in the Master Agreement in respect of any Mortgage Loan which materially adversely affects such Mortgage Loan or the interests of the related Noteholders in such Mortgage Loan, the party discovering such breach shall give prompt written notice to the other parties to this Agreement.

          The Depositor and the Issuer intend that the assignment and transfer herein contemplated constitute a sale of the Mortgage Loans, the related Mortgage Notes and the related documents, conveying good title thereto free and clear of any liens and encumbrances, from the Depositor to the Issuer in trust for the benefit of the Noteholders and that such property not be part of the Depositor’s estate or property of the Depositor in the event of any insolvency by the Depositor. In the event that such conveyance is deemed to be, or to be made as security for, a loan, the parties intend that the Depositor shall be deemed to have granted and does hereby grant to the Issuer a first priority perfected security interest in all of the Depositor’s right, title and interest in and to the Mortgage Loans, the related Mortgage Notes and the related documents, and that this Agreement shall constitute a security agreement under applicable law.

          Section 2.03. Repurchase or Substitution of Mortgage Loans by the Originator.

          (a) Upon discovery or receipt of written notice of any materially defective document in, or that a document is missing from, a Mortgage File or of the breach by the Originator of any representation, warranty or covenant under the Master Agreement in respect of any Mortgage Loan which materially adversely affects the value of such Mortgage Loan or the interest therein of the Noteholders, the Indenture Trustee shall promptly notify the Originator of such defect, missing document or breach and request that the Originator deliver such missing document or cure such defect or that the Originator cure such breach within 90 days from the date the Originator was notified of such missing document, defect or breach, and if the Originator does not deliver such missing document or cure such defect or if the Originator does not cure such breach in all material respects during such period, the Indenture Trustee shall notify the Originator of its obligation to repurchase such Mortgage Loan from the Trust at the Purchase Price on or prior to the Determination Date following the expiration of such 90 day period (subject to Section 2.03(e)); provided that, in connection with any such breach that could not reasonably have been cured within such 90 day period, if the Originator has commenced to cure such breach within such 90 day period, the Originator shall be permitted to proceed thereafter diligently and expeditiously to cure the same within the additional period provided under the Assignment Agreement. Notwithstanding the foregoing, to the extent of a breach by the Originator of any representation, warranty or covenant under the Assignment Agreement in respect of any Mortgage Loan which materially adversely affects the value of such Mortgage Loan or the interest therein of the Noteholders, the Indenture Trustee shall first request that the Originator cure such breach or repurchase such Mortgage Loan and if the Originator fails to cure such breach or repurchase such Mortgage Loan within 60 days of receipt of such request from the Indenture Trustee, the Indenture Trustee shall then request that the Seller cure such breach or repurchase such Mortgage Loan.

          The Purchase Price for the repurchased Mortgage Loan shall be remitted to the Servicer for deposit in the Collection Account, and the Indenture Trustee, upon receipt of written certification from the Servicer of such deposit, shall release (or cause the Custodian to release) to the Originator the related Mortgage File and shall execute and deliver such instruments of transfer or assignment, in each case without recourse, representation or warranty, as the Originator shall

           furnish to it and as shall be necessary to vest in the Originator any Mortgage Loan released pursuant hereto and the Indenture Trustee and the Custodian shall have no further responsibility with regard to such Mortgage File (it being understood that neither the Indenture Trustee nor the Custodian shall have any responsibility for determining the sufficiency of such assignment for its intended purpose). In lieu of repurchasing any such Mortgage Loan as provided above, the Originator may cause such Mortgage Loan to be removed from the Trust (in which case it shall become a Deleted Mortgage Loan) and substitute one or more Qualified Substitute Mortgage Loans in the manner and subject to the limitations set forth in Section 2.03(d); provided, however, the Originator may not substitute for any Mortgage Loan which breaches a representation or warranty regarding abusive or predatory lending laws. It is understood and agreed that the obligation of the Originator to cure or to repurchase (or to substitute for) any Mortgage Loan as to which a document is missing, a material defect in a constituent document exists or as to which such a breach has occurred and is continuing shall constitute the sole remedy (other than any indemnification obligation of the Originator pursuant to the Master Agreement) against the Originator respecting such omission, defect or breach available to the Indenture Trustee on behalf of the Noteholders.

          (b) Within 90 days of the earlier of discovery by the Servicer or receipt of notice by the Servicer of the breach of any representation, warranty or covenant of the Servicer set forth in Section 2.05 which materially and adversely affects the interests of the Noteholders in any Mortgage Loan, the Servicer shall cure such breach in all material respects.

          (c) As to any Deleted Mortgage Loan for which the Originator substitutes a Qualified Substitute Mortgage Loan or Loans, such substitution shall be effected by the Originator delivering to the Indenture Trustee, for such Qualified Substitute Mortgage Loan or Loans, the Mortgage Note, the Mortgage and the Assignment to the Indenture Trustee, and such other documents and agreements, with all necessary endorsements thereon, as are required by Section 2.01, together with an Officers’ Certificate providing that each such Qualified Substitute Mortgage Loan satisfies the definition thereof and specifying the Substitution Adjustment (as described below), if any, in connection with such substitution. The Indenture Trustee (or the Custodian on its behalf) shall acknowledge receipt for such Qualified Substitute Mortgage Loan or Loans and, within 45 days thereafter, shall review such documents as specified in Section 2.02 and deliver to the Depositor, the Sponsor and the Servicer, with respect to such Qualified Substitute Mortgage Loan or Loans, a certification substantially in the form attached hereto as Exhibit D-1, with any applicable exceptions noted thereon. Within one year of the date of substitution, the Indenture Trustee (or the Custodian on its behalf) shall deliver to the Depositor, the Sponsor and the Servicer a certification substantially in the form of Exhibit D-2 hereto with respect to such Qualified Substitute Mortgage Loan or Loans, with any applicable exceptions noted thereon. Monthly Payments due with respect to Qualified Substitute Mortgage Loans in the month of substitution are not part of the Trust and will be retained by the Originator. For the month of substitution, payments to Noteholders will reflect the collections and recoveries in respect of such Deleted Mortgage Loan in the Due Period preceding the month of substitution and the Originator shall thereafter be entitled to retain all amounts subsequently received in respect of such Deleted Mortgage Loan. The Originator shall give or cause to be given written notice to the Indenture Trustee, who shall forward such notice to the Noteholders, that such substitution has taken place, shall amend the Mortgage Loan Schedule to reflect the removal of such Deleted Mortgage Loan from the terms of this Agreement and the substitution of the Qualified Substitute Mortgage Loan or Loans and shall deliver a copy of such amended Mortgage Loan Schedule to the Indenture Trustee, the Servicer and the Custodian. Upon such substitution by the Originator such Qualified Substitute Mortgage Loan or Loans shall constitute part of the Mortgage Pool and shall be subject in all respects to the terms of this Agreement and the Assignment Agreement, including all applicable representations and warranties thereof included in the Assignment Agreement as of the date of substitution.

          (d) For any month in which the Originator substitutes one or more Qualified Substitute Mortgage Loans for one or more Deleted Mortgage Loans, the Servicer will determine the amount (the “Substitution Adjustment”), if any, by which the aggregate Purchase Price of all such Deleted Mortgage Loans exceeds the aggregate, as to each such Qualified Substitute Mortgage Loan, of the Stated Principal Balance thereof as of the date of substitution, together with one month’s interest on such Stated Principal Balance at the applicable Mortgage Rate. On the date of such substitution, the Originator will deliver or cause to be delivered to the Servicer for deposit in the Collection Account an amount equal to the Substitution Adjustment, if any, and the Indenture Trustee, upon receipt of the related Qualified Substitute Mortgage Loan or Loans and certification by the Servicer of such deposit, shall release (or shall cause the Custodian to release) to the Originator the related Mortgage File or Files and shall execute and deliver such instruments of transfer or assignment, in each case without recourse, representation or warranty, as the Originator shall deliver to it and as shall be necessary to vest therein any Deleted Mortgage Loan released pursuant hereto.

          Section 2.04. Intentionally Omitted.

          Section 2.05. Representations, Warranties and Covenants of the Servicer.

          The Servicer hereby represents, warrants and covenants to the Issuer and for the benefit of the Indenture Trustee, as pledgee of the Mortgage Loans and the Noteholders, and to the Depositor, that as of the Closing Date or as of such date specifically provided herein:

          (i) The Servicer is duly organized, validly existing, and in good standing under the laws of the jurisdiction of its formation and has all licenses necessary to carry on its business as now being conducted and is licensed, qualified and in good standing in the states where the Mortgaged Property is located (or is otherwise exempt under applicable law from such qualification) if the laws of such state require licensing or qualification in order to conduct business of the type conducted by the Servicer or to ensure the enforceability or validity of each Mortgage Loan; the Servicer has the power and authority to execute and deliver this Agreement and to perform in accordance herewith; the execution, delivery and performance of this Agreement (including all instruments of transfer to be delivered pursuant to this Agreement) and all documents and instruments contemplated hereby which are executed and delivered by the Servicer and the consummation of the transactions contemplated hereby have been duly and validly authorized; this Agreement and all documents and instruments contemplated hereby which are executed and delivered by the Servicer, assuming due authorization, execution and delivery by the other parties hereto, evidences the valid, binding and enforceable obligation of the Servicer, subject to applicable bankruptcy, insolvency, reorganization, moratorium or other similar laws affecting the enforcement of creditors’ rights generally; and all requisite corporate action has been taken by the Servicer to make this Agreement and all documents and instruments contemplated hereby which are executed and delivered by the Servicer valid and binding upon the Servicer in accordance with its terms;

          (ii) The consummation of the transactions contemplated by this Agreement are in the ordinary course of business of the Servicer and will not result in the material breach of any term or provision of the certificate of formation or limited liability company agreement of the Servicer or result in the breach of any term or provision of, or conflict with or constitute a default under or result in the acceleration of any obligation under, any agreement, indenture or loan or credit agreement or other instrument to which the Servicer or its property is subject, or result in the violation of any law, rule, regulation, order, judgment or decree to which the Servicer or its property is subject;

          (iii) The execution and delivery of this Agreement by the Servicer and the performance and compliance with its obligations and covenants hereunder do not require the consent or approval of any governmental authority or, if such consent or approval is required, it has been obtained;

          (iv) [Reserved];

          (v) The Servicer does not believe, nor does it have any reason or cause to believe, that it cannot perform each and every covenant contained in this Agreement;

          (vi) There is no action, suit, proceeding or investigation pending or, to its knowledge, threatened against the Servicer that, either individually or in the aggregate, (A) may result in any change in the business, operations, financial condition, properties or assets of the Servicer that might prohibit or materially and adversely affect the performance by such Servicer of its obligations under, or the validity or enforceability of, this Agreement, or (B) may result in any material impairment of the right or ability of the Servicer to carry on its business substantially as now conducted, or (C) would draw into question the validity or enforceability of this Agreement or of any action taken or to be taken in connection with the obligations of the Servicer contemplated herein, or (D) would otherwise be likely to impair materially the ability of the Servicer to perform under the terms of this Agreement;

          (vii) Neither this Agreement nor any information, certificate of an officer, statement furnished in writing or report delivered to the Indenture Trustee by the Servicer in connection with the transactions contemplated hereby contains any untrue statement of a material fact;

          (viii) The Servicer will not waive any Prepayment Charge unless it is waived in accordance with the standard set forth in Section 3.01; and

          (ix) The Servicer has accurately and fully reported, and will continue to accurately and fully report on a monthly basis, its borrower credit files for the Mortgage Loans to each of the three national credit repositories in a timely manner.

          The foregoing representations and warranties shall survive any termination of the Servicer hereunder.

          It is understood and agreed that the representations, warranties and covenants set forth in this Section 2.05 shall survive delivery of the Mortgage Files to the Indenture Trustee and shall inure to the benefit of the Indenture Trustee, the Depositor, the Noteholders and the Holders of the Certificates. Upon discovery by any of the Depositor, the Servicer or the Indenture Trustee of a breach of any of the foregoing representations, warranties and covenants which materially and adversely affects the value of any Mortgage Loan, Prepayment Charge or the interests therein of the Noteholders, the party discovering such breach shall give prompt written notice (but in no event later than two Business Days following such discovery) to the Servicer and the Indenture Trustee. Notwithstanding the foregoing, within 90 days of the earlier of discovery by the Servicer or receipt of notice by the Servicer of the breach of the representation or covenant of the Servicer set forth in Section 2.05(viii) above which materially and adversely affects the interests of the Holders of the Owner Trust Certificates in any Prepayment Charge, the Servicer must pay the amount of such waived Prepayment Charge, for the benefit of the Holders of the Owner Trust Certificates, by depositing such amount into the Collection Account. The foregoing shall not, however, limit any remedies available to the Noteholders, the Holders of the Certificates, the Depositor or the Indenture Trustee on behalf of the Noteholders and, pursuant to the Master Agreement respecting a breach of the representations, warranties and covenants of the Originator.

          Section 2.06. Existence. The Issuer will keep in full effect its existence, rights and franchises as a statutory trust under the laws of the State of Delaware (unless it becomes, or any successor Issuer hereunder is or becomes, organized under the laws of any other state or of the United States of America, in which case the Issuer will keep in full effect its existence, rights and franchises under the laws of such other jurisdiction) and will obtain and preserve its qualification to do business in each jurisdiction in which such qualification is or shall be necessary to protect the validity and enforceability of this Agreement.

ARTICLE III

ADMINISTRATION ANDSERVICING OF MORTGAGE LOANS

          Section 3.01. Servicer to Act as Servicer.

          The Servicer shall service and administer the Mortgage Loans on behalf of the Trust and in the best interests of and for the benefit of the Noteholders (as determined by the Servicer in its reasonable judgment) in accordance with the terms of this Agreement and the Mortgage Loans and, to the extent consistent with such terms, in the same manner in which it services and administers similar mortgage loans for its own portfolio, giving due consideration to customary and usual standards of practice of mortgage lenders and loan servicers administering similar mortgage loans but without regard to:

          (i) any relationship that the Servicer, any Sub-Servicer or any Affiliate of the Servicer or any Sub-Servicer may have with the related Mortgagor;

          (ii) the ownership or non-ownership of any Note by the Servicer or any Affiliate of the Servicer;

          (iii) the Servicer’s obligation to make Advances or Servicing Advances; or

          (iv) the Servicer’s or any Sub-Servicer’s right to receive compensation for its services hereunder or with respect to any particular transaction.

          To the extent consistent with the foregoing, the Servicer (a) shall seek to maximize the timely and complete recovery of principal and interest on the Mortgage Notes and (b) shall waive (or permit a Sub-Servicer to waive) a Prepayment Charge only under the following circumstances: (i) such waiver is standard and customary in servicing similar Mortgage Loans, (ii) such waiver relates to a default or a reasonably foreseeable default and would, in the reasonable judgment of the Servicer, maximize recovery of total proceeds taking into account the value of such Prepayment Charge and the related Mortgage Loan, (iii) the collection of such Prepayment Charge would be in violation of applicable laws or (iv) such waiver is in accordance with the Servicer’s internal policies. If a Prepayment Charge is waived as permitted by meeting the standard described in clause (iii) above, then the Servicer shall make commercially reasonable efforts to enforce the Indenture Trustee’s rights under the Master Agreement including the obligation of the Originator to pay the amount of such waived Prepayment Charge to the Servicer for deposit in the Collection Account for the benefit of the Holders of the Owner Trust Certificates. If the Servicer makes a good faith determination, as evidenced by an Officer’s Certificate delivered by the Servicer to the Indenture Trustee, that the Servicer’s efforts are not reasonably expected to be successful in enforcing such rights, it shall notify the Indenture Trustee of such failure, and the Indenture Trustee shall enforce the obligation of the Originator under the Master Agreement to pay to the Servicer the amount of such waived Prepayment Charge. If a Prepayment Charge is waived as permitted by meeting the standard described in clause (iv) above, then the Servicer shall deposit the amount of such waived Prepayment Charge in the Collection Account for the benefit of the Holders of the Owner Trust Certificates.

          Subject only to the above-described servicing standards and the terms of this Agreement and of the Mortgage Loans, the Servicer shall have full power and authority, acting alone or through Sub-Servicers as provided in Section 3.02, to do or cause to be done any and all things in connection with such servicing and administration which it may deem necessary or desirable. Without limiting the generality of the foregoing, the Servicer, in the name of the Trust, is hereby authorized and empowered by the Indenture Trustee when the Servicer believes it appropriate in its best judgment in accordance with the Servicing Standard, to execute and deliver, on behalf of the Trust, the Issuer, the Noteholders and the Indenture Trustee, any and all instruments of satisfaction or cancellation, or of partial or full release or discharge, and all

          other comparable instruments, with respect to the Mortgage Loans and the Mortgaged Properties and to institute foreclosure proceedings or obtain a deed-in-lieu of foreclosure so as to convert the ownership of such properties, and to hold or cause to be held title to such properties, on behalf of the Indenture Trustee and the Noteholders. The Servicer shall service and administer the Mortgage Loans in accordance with applicable state and federal law and shall provide to the Mortgagors any reports required to be provided to them thereby. The Servicer shall also comply in the performance of this Agreement with all reasonable rules and requirements of each insurer under any standard hazard insurance policy. Subject to Section 3.17, within five (5) days of the Closing Date, the Indenture Trustee shall execute and furnish to the Servicer and any Sub-Servicer any limited powers of attorney in the form of Exhibit F hereto and other documents necessary or appropriate to enable the Servicer or any Sub-Servicer to carry out their servicing and administrative duties hereunder; provided, such limited powers of attorney or other documents shall be prepared by the Servicer and submitted to the Indenture Trustee for execution. The Indenture Trustee shall not be liable for the actions by the Servicer or any Sub-Servicers under such powers of attorney and shall be indemnified by the Servicer (from its own funds without any right of reimbursement from the Collection Account), for any costs, liabilities or expenses incurred by the Indenture Trustee in connection with the use or misuse of such powers of attorney.

          The Servicer further is hereby authorized and empowered, on behalf of the Noteholders and the Indenture Trustee, in its own name or in the name of the Sub-Servicer, when the Servicer or the Sub-Servicer, as the case may be, believes it is appropriate in its best judgment to register any Mortgage Loan on the MERS^® System, or cause the removal from the registration of any Mortgage Loan on the MERS^® System, to execute and deliver, on behalf of the Indenture Trustee and the Noteholders or any of them, any and all instruments of assignment and other comparable instruments with respect to such assignment or re-recording of a Mortgage in the name of MERS, solely as nominee for the Indenture Trustee and its successors and assigns. Any reasonable expenses incurred in connection with the actions described in the preceding sentence or as a result of MERS discontinuing or becoming unable to continue operations in connection with the MERS^® System, shall be reimbursable to the Servicer by withdrawal from the Collection Account pursuant to Section 3.11.

          Subject to Section 3.09 hereof, in accordance with the standards of the preceding paragraph, the Servicer, on escrowed accounts, shall advance or cause to be advanced funds as necessary for the purpose of effecting the payment of taxes and assessments on the Mortgaged Properties, which advances shall be Servicing Advances reimbursable in the first instance from related collections from the Mortgagors pursuant to Section 3.09, and further as provided in Section 3.11. Any cost incurred by the Servicer or by Sub-Servicers in effecting the payment of taxes and assessments on a Mortgaged Property shall not, for the purpose of calculating payments to Noteholders, be added to the unpaid Stated Principal Balance of the related Mortgage Loan, notwithstanding that the terms of such Mortgage Loan so permit.

          Notwithstanding anything in this Agreement to the contrary, the Servicer may not make any future advances with respect to a Mortgage Loan (except as provided in Section 4.01) and the Servicer shall not permit any modification with respect to any Mortgage Loan that would change the Mortgage Rate, reduce or increase the Stated Principal Balance (except for reductions resulting from actual payments of principal) or change the final maturity date on such Mortgage Loan, (unless, in any such case, as provided in Section 3.07, the Mortgagor is in default with respect to the Mortgage Loan or such default is, in the judgment of the Servicer, reasonably foreseeable). In addition, neither the Servicer nor the Indenture Trustee shall, under any circumstance, be permitted to sell any Mortgage Loan (other than with respect to the exercise of an optional purchase pursuant to Section 3.16(c) hereof or an optional redemption pursuant to Section 8.07 of the Indenture).

          Section 3.02. Sub-Servicing Agreements Between Servicer and Sub-Servicers.

          (a) The Servicer may enter into Sub-Servicing Agreements with Sub-Servicers, which may be Affiliates of the Servicer, for the servicing and administration of the Mortgage Loans; provided, however, such sub-servicing arrangement and the terms of the related Sub-Servicing Agreement must provide for the servicing of the Mortgage Loans in a manner consistent with the servicing arrangement contemplated hereunder and in accordance with the Servicing Standard. The Indenture Trustee is hereby authorized to acknowledge, at the request of the Servicer, any Sub-Servicing Agreement. No such acknowledgment shall be deemed to imply that the Indenture Trustee has consented to any such Sub-Servicing Agreement, has passed upon whether such Sub-Servicing Agreement meets the requirements applicable to Sub-Servicing Agreements set forth in this Agreement or has passed upon whether such Sub-Servicing Agreement is otherwise permitted

          under this Agreement.

          Each Sub-Servicer shall be (i) authorized to transact business in the state or states where the related Mortgaged Properties it is to service are situated, if and to the extent required by applicable law to enable the Sub-Servicer to perform its obligations hereunder and under the Sub-Servicing Agreement and (ii) a Xxxxxxx Mac or Xxxxxx Mae approved mortgage servicer. Each Sub-Servicing Agreement must impose on the Sub-Servicer requirements conforming to the provisions set forth in Section 3.08 and provide for servicing of the Mortgage Loans consistent with the terms of this Agreement. The Servicer will examine each Sub-Servicing Agreement and will be familiar with the terms thereof. The terms of any Sub-Servicing Agreement will not be inconsistent with any of the provisions of this Agreement. Any variation in any Sub-Servicing Agreements from the provisions set forth in Section 3.08 relating to insurance or priority requirements of Sub-Servicing Accounts, or credits and charges to the Sub-Servicing Accounts or the timing and amount of remittances by the Sub-Servicers to the Servicer, are conclusively deemed to be inconsistent with this Agreement and therefore prohibited. The Servicer shall deliver to the Indenture Trustee copies of all Sub-Servicing Agreements, and any amendments or modifications thereof, promptly upon the Servicer’s execution and delivery of such instruments.

          (b) As part of its servicing activities hereunder, the Servicer, for the benefit of the Indenture Trustee and the Noteholders, shall enforce the obligations of each Sub-Servicer under the related Sub-Servicing Agreement, including, without limitation, any obligation to make advances in respect of delinquent payments as required by a Sub-Servicing Agreement. Such enforcement, including, without limitation, the legal prosecution of claims, termination of Sub-Servicing Agreements, and the pursuit of other appropriate remedies, shall be in such form and carried out to such an extent and at such time as the Servicer, in its good faith business judgment, would require were it the owner of the related Mortgage Loans. The Servicer shall pay the costs of such enforcement at its own expense, and shall be reimbursed therefor only (i) from a general recovery resulting from such enforcement, to the extent, if any, that such recovery exceeds all amounts due in respect of the related Mortgage Loans, or (ii) from a specific recovery of costs, expenses or attorneys’ fees against the party against whom such enforcement is directed.

          Section 3.03. Successor Sub-Servicers.

          The Servicer shall be entitled to terminate any Sub-Servicing Agreement and the rights and obligations of any Sub-Servicer pursuant to any Sub-Servicing Agreement in accordance with the terms and conditions of such Sub-Servicing Agreement. In the event of termination of any Sub-Servicer, all servicing obligations of such Sub-Servicer shall be assumed simultaneously by the Servicer without any act or deed on the part of such Sub-Servicer or the Servicer, and the Servicer either shall service directly the related Mortgage Loans or shall enter into a Sub-Servicing Agreement with a successor Sub-Servicer which qualifies under Section 3.02.

          Any Sub-Servicing Agreement shall include the provision that such agreement may be immediately terminated by the Servicer or the Indenture Trustee (if the Indenture Trustee is acting as Servicer) without fee, in accordance with the terms of this Agreement, in the event that the Servicer (or the Indenture Trustee, if such party is then acting as Servicer) shall, for any reason, no longer be the Servicer (including termination due to a Servicer Event of Termination).

          Section 3.04. Liability of the Servicer.

          Notwithstanding any Sub-Servicing Agreement or the provisions of this Agreement relating to agreements or arrangements between the Servicer and a Sub-Servicer or reference to actions taken through a Sub-Servicer or otherwise, the Servicer shall remain obligated and primarily liable to the Indenture Trustee and the Noteholders for the servicing and administering of the Mortgage Loans in accordance with the provisions of Section 3.01 without diminution of such obligation or liability by virtue of such Sub-Servicing Agreements or arrangements or by virtue of indemnification from the Sub-Servicer and to the same extent and under the same terms and conditions as if the Servicer alone were servicing and administering the Mortgage Loans. The Servicer shall be entitled to enter into any agreement with a Sub-Servicer for indemnification of the Servicer by such Sub-Servicer and nothing contained in this Agreement shall be deemed to limit or modify such indemnification.

          Section 3.05. No Contractual Relationship Between Sub-Servicers, the Indenture Trustee or the Noteholders.

          Any Sub-Servicing Agreement that may be entered into and any transactions or services relating to the Mortgage Loans involving a Sub-Servicer in its capacity as such shall be deemed to be between the Sub-Servicer and the Servicer alone, and the Indenture Trustee or Noteholders shall not be deemed parties thereto and shall have no claims, rights, obligations, duties or liabilities with respect to the Sub-Servicer except as set forth in Section 3.06. The Servicer shall be solely liable for all fees owed by it to any Sub-Servicer, irrespective of whether the Servicer’s compensation pursuant to this Agreement is sufficient to pay such fees.

          Section 3.06. Assumption or Termination of Sub-Servicing Agreements by the Indenture Trustee.

          In the event the Servicer shall for any reason no longer be the servicer (including by reason of the occurrence of a Servicer Event of Termination), the Indenture Trustee, pursuant to its duties under Section 6.02, shall thereupon assume all of the rights and obligations of the Servicer under each Sub-Servicing Agreement that the Servicer may have entered into, unless the Indenture Trustee elects to terminate any Sub-Servicing Agreement in accordance with its terms as provided in Section 3.03. Upon such assumption, the Indenture Trustee (or the successor servicer appointed pursuant to Section 6.02) shall be deemed, subject to Section 3.03, to have assumed all of the departing Servicer’s interest therein and to have replaced the departing Servicer as a party to each Sub-Servicing Agreement to the same extent as if each Sub-Servicing Agreement had been assigned to the assuming party, except that (i) the departing Servicer shall not thereby be relieved of any liability or obligations under any Sub-Servicing Agreement that arose before it ceased to be the Servicer and (ii) neither the Indenture Trustee nor any successor Servicer shall be deemed to have assumed any liability or obligation of the Servicer that arose before it ceased to be the Servicer.

          The Servicer at its expense shall, upon request of the Indenture Trustee, deliver to the assuming party all documents and records relating to each Sub-Servicing Agreement and the Mortgage Loans then being serviced and an accounting of amounts collected and held by or on behalf of it, and otherwise use its best efforts to effect the orderly and efficient transfer of the Sub-Servicing Agreements to the assuming party. All Servicing Transfer Costs shall be paid by the predecessor Servicer upon presentation of reasonable documentation of such costs, and if such predecessor Servicer defaults in its obligation to pay such costs, such costs shall be paid by the successor Servicer or the Indenture Trustee (in which case the successor Servicer or the Indenture Trustee, as applicable, shall be entitled to reimbursement therefor from the assets of the Trust).

          Section 3.07. Collection of Certain Mortgage Loan Payments.

          The Servicer shall make reasonable efforts, in accordance with the Servicing Standard, to collect all payments called for under the terms and provisions of the Mortgage Loans and the provisions of any applicable insurance policies provided to the Servicer. Consistent with the foregoing, the Servicer may in its discretion (i) waive any late payment charge or, if applicable, any penalty interest, or any provisions of any Mortgage Loan requiring the related Mortgagor to submit to mandatory arbitration with respect to disputes arising thereunder or (ii) extend the due dates for the Monthly Payments due on a Mortgage Note for a period of not greater than 180 days; provided, however, that any extension pursuant to clause (ii) above shall not affect the amortization schedule of any Mortgage Loan for purposes of any computation hereunder, except as provided below. In the event of any such arrangement pursuant to clause (ii) above, the Servicer shall make timely Advances on such Mortgage Loan during such extension pursuant to Section 4.01 and in accordance with the amortization schedule of such Mortgage Loan without modification thereof by reason of such arrangement. Notwithstanding the foregoing, in the event that any Mortgage Loan is in default or, in the judgment of the Servicer, such default is reasonably foreseeable, the Servicer, consistent with the standards set forth in Section 3.01, may also waive, modify or vary any term of such Mortgage Loan (including modifications that would change the Mortgage Rate, forgive the payment of principal or interest or extend the final maturity date of such Mortgage Loan), accept payment from the related Mortgagor of an amount less than the Stated Principal Balance in final satisfaction of such Mortgage Loan, or consent to the postponement of strict compliance with any such term or otherwise grant indulgence to any Mortgagor (any and all such waivers, modifications, variances, forgiveness of principal or interest, postponements, or indulgences collectively referred to herein as “forbearance”). The Servicer’s analysis supporting any forbearance and the conclusion that any forbearance meets the

          standards of Section 3.01 shall be reflected in writing in the Mortgage File.

          Section 3.08. Sub-Servicing Accounts.

          In those cases where a Sub-Servicer is servicing a Mortgage Loan pursuant to a Sub- Servicing Agreement, the Sub-Servicer will be required to establish and maintain one or more accounts (collectively, the “Sub-Servicing Account”). The Sub-Servicing Account shall be an Eligible Account and shall comply with all requirements of this Agreement relating to the Collection Account. The Sub-Servicer shall deposit in the clearing account in which it customarily deposits payments and collections on mortgage loans in connection with its mortgage loan servicing activities on a daily basis, and in no event more than one Business Day after the Sub-Servicer’s receipt thereof, all proceeds of Mortgage Loans received by the Sub-Servicer less its servicing compensation to the extent permitted by the Sub-Servicing Agreement, and shall thereafter deposit such amounts in the Sub-Servicing Account, in no event more than two Business Days after the receipt of such amounts. The Sub-Servicer shall thereafter deposit such proceeds in the Collection Account or remit such proceeds to the Servicer for deposit in the Collection Account not later than two Business Days after the deposit of such amounts in the Sub-Servicing Account. For purposes of this Agreement, the Servicer shall be deemed to have received payments on the Mortgage Loans when the Sub-Servicer receives such payments.

          Section 3.09. Collection of Taxes, Assessments and Similar Items; Servicing Accounts.

          To the extent required by the related Mortgage Note, the Servicer shall establish and maintain, or cause to be established and maintained, one or more accounts (the “Escrow Accounts”), into which all Escrow Payments shall be deposited and retained. Escrow Accounts shall be Eligible Accounts. The Servicer shall deposit in the clearing account in which it customarily deposits payments and collections on mortgage loans in connection with its mortgage loan servicing activities, all Escrow Payments collected on account of the Mortgage Loans and shall deposit in the Escrow Accounts, in no event more than two Business Days after the receipt of such Escrow Payments, all Escrow Payments collected on account of the Mortgage Loans for the purpose of effecting the payment of any such items as required under the terms of this Agreement. Withdrawals of amounts from an Escrow Account may be made only to (i) effect payment of taxes, assessments, hazard insurance premiums, and comparable items in a manner and at a time that assures that the lien priority of the Mortgage is not jeopardized (or, with respect to the payment of taxes, in a manner and at a time that avoids the loss of the Mortgaged Property due to a tax sale or the foreclosure as a result of a tax lien); (ii) reimburse the Servicer (or a Sub-Servicer to the extent provided in the related Sub-Servicing Agreement) out of related collections for any Servicing Advances made pursuant to Section 3.01 (with respect to taxes and assessments) and Section 3.14 (with respect to hazard insurance); (iii) refund to Mortgagors any sums as may be determined to be overages; (iv) pay interest, if required and as described below, to Mortgagors on balances in the Escrow Account; or (v) clear and terminate the Escrow Account at the termination of the Servicer’s obligations and responsibilities in respect of the Mortgage Loans under this Agreement in accordance with Section 8.07 of the Indenture. In the event the Servicer shall deposit in a Escrow Account any amount not required to be deposited therein, it may at any time withdraw such amount from such Escrow Account, any provision herein to the contrary notwithstanding. The Servicer will be responsible for the administration of the Escrow Accounts and will be obligated to make Servicing Advances to such accounts when and as necessary to avoid the lapse of insurance coverage on the Mortgaged Property, or which the Servicer knows, or in the exercise of the required standard of care of the Servicer hereunder should know, is necessary to avoid the loss of the Mortgaged Property due to a tax sale or the foreclosure as a result of a tax lien. If any such payment has not been made and the Servicer receives notice of a tax lien with respect to the Mortgage being imposed, the Servicer will, within 10 Business Days of receipt of such notice, advance or cause to be advanced funds necessary to discharge such lien on the Mortgaged Property. As part of its servicing duties, the Servicer or any Sub-Servicers shall pay to the Mortgagors interest on funds in the Escrow Accounts, to the extent required by law and, to the extent that interest earned on funds in the Escrow Accounts is insufficient, to pay such interest from its or their own funds, without any reimbursement therefor. The Servicer may pay to itself any excess interest on funds in the Escrow Accounts, to the extent such action is in conformity with the Servicing Standard, is permitted by law and such amounts are not required to be paid to Mortgagors or used for any of the other purposes set forth above.

          Section 3.10. Collection Account and Payment Account.

          (a) On behalf of the Trust, the Servicer shall establish and maintain, or cause to be established and maintained, one or more accounts (such account or accounts, the “Collection Account”), held in trust for the benefit of the Trust, the Indenture Trustee and the Noteholders. On behalf of the Trust, the Servicer shall deposit or cause to be deposited in the Collection Account, in no event more than two Business Days after the Servicer’s receipt thereof, as and when received or as otherwise required hereunder, the following payments and collections received or made by it subsequent to the Cut-off Date (other than in respect of principal or interest on the Mortgage Loans due on or before the Cut-off Date) or payments (other than Principal Prepayments) received by it on or prior to the Cut-off Date but allocable to a Due Period subsequent thereto:

          (i) all payments on account of principal, including Principal Prepayments (but not Prepayment Charges), on the Mortgage Loans;

          (ii) all payments on account of interest (net of the Servicing Fee) on each Mortgage Loan;

          (iii) all Insurance Proceeds, Liquidation Proceeds, Subsequent Recoveries and condemnation proceeds (other than proceeds collected in respect of any particular REO Property and amounts paid in connection with the redemption of the Notes pursuant to Section 8.07 of the Indenture) and Subsequent Recoveries;

          (iv) any amounts required to be deposited pursuant to Section 3.12 in connection with any losses realized on Permitted Investments with respect to funds held in the Collection Account;

          (v) any amounts required to be deposited by the Servicer pursuant to the second paragraph of Section 3.14(a) in respect of any blanket policy deductibles;

          (vi) all proceeds of any Mortgage Loan repurchased or purchased in accordance with Section 2.03, Section 3.16(c) or Section 8.07 of the Indenture;

          (vii) all amounts required to be deposited in connection with Substitution Adjustments pursuant to Section 2.03; and

          (viii) all Prepayment Charges collected by the Servicer in connection with the Principal Prepayment of any of the Mortgage Loans.

          The foregoing requirements for deposit in the Collection Account shall be exclusive, it being understood and agreed that, without limiting the generality of the foregoing, payments in the nature of Servicing Fees, late payment charges, Prepayment Interest Excess, assumption fees, insufficient funds charges and ancillary income (other than Prepayment Charges) need not be deposited by the Servicer in the Collection Account and may be retained by the Servicer as additional compensation. In the event the Servicer shall deposit in the Collection Account any amount not required to be deposited therein, it may at any time withdraw such amount from the Collection Account, any provision herein to the contrary notwithstanding.

          (b) On behalf of the Trust, the Servicer shall deliver to the Indenture Trustee in immediately available funds for deposit in the Payment Account on or before 4:00 p.m. New York time on the Servicer Remittance Date, that portion of the Available Funds (calculated without regard to the references in the definition thereof to amounts that may be withdrawn from the Payment Account) for the related Payment Date then on deposit in the Collection Account, the amount of all Prepayment Charges collected during the applicable Prepayment Period by the Servicer in connection with the Principal Prepayment of any of the Mortgage Loans then on deposit in the Collection Account, the amount of any funds reimbursable to an Advancing Person pursuant to Section 3.29 (unless such amounts are to be remitted in another manner as specified in the documentation establishing the related Advance Facility).

          (c) Funds in the Collection Account may be invested in Permitted Investments in accordance with the provisions set forth in Section 3.12. The Servicer shall give notice to the Indenture Trustee of the location of the Collection Account maintained by it when established and prior to any change thereof. The Indenture Trustee shall give notice to the Servicer, the Sponsor and the Depositor of the location of the Payment Account when established and prior to any change thereof.

          (d) Funds held in the Collection Account at any time may be delivered by the Servicer to the Indenture Trustee for deposit in an account (which may be the Payment Account and must satisfy the standards for the Payment Account as set forth in the definition thereof) and for all purposes of this Agreement shall be deemed to be a part of the Collection Account; provided, however, that the Indenture Trustee shall have the sole authority to withdraw any funds held pursuant to this subsection (d). In the event the Servicer shall deliver to the Indenture Trustee for deposit in the Payment Account any amount not required to be deposited therein, it may at any time request that the Indenture Trustee withdraw such amount from the Payment Account and remit to it any such amount, any provision herein to the contrary notwithstanding. In addition, the Servicer, with respect to items (i) through (iv) below, shall deliver to the Indenture Trustee from time to time for deposit, and the Indenture Trustee, with respect to items (i) through (iv) below, shall so deposit, in the Payment Account:

          (i) any Advances, as required pursuant to Section 4.01;

          (ii) any amounts required to be deposited pursuant to Section 3.23(d) or (f) in connection with any REO Property;

          (iii) any Compensating Interest to be deposited pursuant to Section 3.24 in connection with any Prepayment Interest Shortfall; and

          (iv) any amounts required to be paid to the Indenture Trustee pursuant to the Agreement, including, but not limited to Section 3.06 and Section 6.02.

          Section 3.11. Withdrawals from the Collection Account and Payment Account.

          (a) The Servicer shall, from time to time, make withdrawals from the Collection Account for any of the following purposes or as described in Section 4.01:

          (i) to remit to the Indenture Trustee for deposit in the Payment Account the amounts required to be so remitted pursuant to Section 3.10(b) or permitted to be so remitted pursuant to the first sentence of Section 3.10(d);

          (ii) subject to Section 3.16(d), to reimburse the Servicer for (a) any unreimbursed Advances to the extent of amounts received which represent Late Collections (net of the related Servicing Fees), Liquidation Proceeds, Insurance Proceeds and Subsequent Recoveries on Mortgage Loans or REO Properties with respect to which such Advances were made in accordance with the provisions of Section 4.01; or (b) without limiting any right of withdrawal set forth in clause (vi) below, any unreimbursed Advances that, upon a Final Recovery Determination with respect to such Mortgage Loan, are Nonrecoverable Advances, but only to the extent that Late Collections (net of the related Servicing Fees), Liquidation Proceeds and Insurance Proceeds received with respect to such Mortgage Loan are insufficient to reimburse the Servicer for such unreimbursed Advances;

          (iii) subject to Section 3.16(d), to pay the Servicer or any Sub-Servicer (a) any unpaid Servicing Fees, (b) any unreimbursed Servicing Advances with respect to each Mortgage Loan, but only to the extent of any Late Collections, Liquidation Proceeds and Insurance Proceeds received with respect to such Mortgage Loan or REO Property, and (c) without limiting any right of withdrawal set forth in clause (vi) below, any Servicing Advances made with respect to a Mortgage Loan that, upon a Final Recovery Determination with respect to such

          Mortgage Loan are Nonrecoverable Advances, but only to the extent that Late Collections, Liquidation Proceeds and Insurance Proceeds received with respect to such Mortgage Loan are insufficient to reimburse the Servicer or any Sub-Servicer for Servicing Advances;

          (iv) to pay to the Servicer as additional servicing compensation (in addition to the Servicing Fee) on the Servicer Remittance Date any interest or investment income earned on funds deposited in the Collection Account;

          (v) to pay itself or the Seller with respect to each Mortgage Loan that has previously been purchased or replaced pursuant to Section 2.03 or Section 3.16(c) all amounts received thereon subsequent to the date of purchase or substitution, as the case may be;

          (vi) to reimburse the Servicer for any Advance or Servicing Advance previously made which the Servicer has determined to be a Nonrecoverable Advance in accordance with the provisions of Section 4.01;

          (vii) to pay, or to reimburse the Servicer for Servicing Advances in respect of, expenses incurred in connection with any Mortgage Loan pursuant to Section 3.16(b);

          (viii) to reimburse the Servicer for expenses incurred by or reimbursable to the Servicer pursuant to Section 5.03;

          (ix) to pay itself any Prepayment Interest Excess; and

          (x) to clear and terminate the Collection Account.

          The foregoing requirements for withdrawal from the Collection Account shall be exclusive. In the event the Servicer shall deposit in the Collection Account any amount not required to be deposited therein, it may at any time withdraw such amount from the Collection Account, any provision herein to the contrary notwithstanding.

          The Servicer shall keep and maintain separate accounting, on a Mortgage Loan by Mortgage Loan basis, for the purpose of justifying any withdrawal from the Collection Account, to the extent held by or on behalf of it, pursuant to subclauses (ii), (iii), (iv), (v), (vi) and (vii) above. The Servicer shall provide written notification to the Indenture Trustee, on or prior to the next succeeding Servicer Remittance Date, upon making any withdrawals from the Collection Account pursuant to subclause (vi) above; provided that an Officers’ Certificate in the form described under Section 4.01(d) shall suffice for such written notification to the Indenture Trustee in respect hereof.

          (b) The Indenture Trustee shall, from time to time, make withdrawals from the Payment Account, for any of the following purposes, without priority:

          (i) to make payments in accordance with Section 3.05 of the Indenture;

          (ii) to pay and reimburse itself and the Owner Trustee amounts to which it or the Owner Trustee is entitled pursuant to Section 6.07 of the Indenture;

          (iii) to clear and terminate the Payment Account pursuant to Section 8.07 of the Indenture;

          (iv) to pay any amounts required to be paid to the Indenture Trustee pursuant to this Agreement, including but not limited to funds required to be paid pursuant to Section 2.01, Section 3.06 and Section 6.02 and Section 3.05 and Section 6.07 of the Indenture; and

          (v) to pay to an Advancing Person reimbursements for Advances and/or Servicing Advances pursuant to Section 3.29.

          Section 3.12. Investment of Funds in the Collection Account and the Payment Account.

          (a) The Servicer may direct any depository institution maintaining the Collection Account and any REO Account to invest the funds on deposit in such accounts (each such account, for the purposes of this Section 3.12, an “Investment Account”). All investments pursuant to this Section 3.12 shall be in one or more Permitted Investments bearing interest or sold at a discount, and maturing, unless payable on demand, (i) no later than the Business Day immediately preceding the date on which such funds are required to be withdrawn from such account pursuant to this Agreement, if a Person other than the Indenture Trustee is the obligor thereon or if such investment is managed or advised by a Person other than the Indenture Trustee or an Affiliate of the Indenture Trustee, and (ii) no later than the date on which such funds are required to be withdrawn from such account pursuant to this Agreement, if the Indenture Trustee is the obligor thereon or if such investment is managed or advised by the Indenture Trustee or any Affiliate or if the Indenture Trustee or any Affiliate of the Indenture Trustee is the Custodian, sub-custodian or administrator. All such Permitted Investments shall be held to maturity, unless payable on demand. Any investment of funds in an Investment Account shall be made in the name of the Indenture Trustee (in its capacity as such), or in the name of a nominee of the Indenture Trustee. The Indenture Trustee shall be entitled to sole possession (except with respect to investment direction of funds held in the Collection Account and any REO Account, and any income and gain realized thereon) over each such investment, and any certificate or other instrument evidencing any such investment shall be delivered directly to the Indenture Trustee or its agent, together with any document of transfer necessary to transfer title to such investment to the Indenture Trustee or its nominee. In the event amounts on deposit in an Investment Account are at any time invested in a Permitted Investment payable on demand, the Indenture Trustee shall:

     (x) consistent with any notice required to be given thereunder, demand that payment thereon be made on the last day such Permitted Investment may otherwise mature hereunder in an amount equal to the lesser of (1) all amounts then payable thereunder and (2) the amount required to be withdrawn on such date; and

     (y) demand payment of all amounts due thereunder promptly upon determination by a Responsible Officer of the Indenture Trustee that such Permitted Investment would not constitute a Permitted Investment in respect of funds thereafter on deposit in the Investment Account.

          (b) All income and gain realized from the investment of funds deposited in the Collection Account and any REO Account held by or on behalf of the Servicer shall be for the benefit of the Servicer and shall be subject to its withdrawal in accordance with Section 3.11 or Section 3.23, as applicable. The Servicer shall deposit in the Collection Account or any REO Account, as applicable, the amount of any loss of principal incurred in respect of any such Permitted Investment made with funds in such Account immediately upon realization of such loss.

          (c) Funds on deposit in the Payment Account shall be held uninvested.

          (d) Except as otherwise expressly provided in this Agreement, if any default occurs in the making of a payment due under any Permitted Investment, or if a default occurs in any other performance required under any Permitted Investment, the Indenture Trustee may and, upon the request of the Holders of the 50% of the aggregate Note Balance of the Notes, shall take such action as may be appropriate to enforce such payment or performance, including the institution and prosecution of appropriate proceedings.

          Section 3.13. [Reserved].

          Section 3.14. Maintenance of Hazard Insurance and Errors and Omissions and Fidelity Coverage.

          (a) The Servicer shall cause to be maintained for each Mortgage Loan hazard insurance with extended coverage on the Mortgaged Property in an amount which is at least equal to the lesser of (i) the current Principal Balance of such Mortgage Loan and (ii) the amount necessary to fully compensate for any damage or loss to the improvements that are a part of such property on a replacement cost basis, in each case in an amount not less than such amount as is necessary to avoid the application of any coinsurance clause contained in the related hazard insurance policy. The Servicer shall also cause to be maintained hazard insurance with extended coverage on each REO Property in an amount which is at least equal to the lesser of (i) the maximum insurable value of the improvements which are a part of such property and (ii) the outstanding Principal Balance of the related Mortgage Loan at the time it became an REO Property. The Servicer will comply in the performance of this Agreement with all reasonable rules and requirements of each insurer under any such hazard policies. Any amounts to be collected by the Servicer under any such policies (other than amounts to be applied to the restoration or repair of the property subject to the related Mortgage or amounts to be released to the Mortgagor in accordance with the procedures that the Servicer would follow in servicing loans held for its own account, subject to the terms and conditions of the related Mortgage and Mortgage Note) shall be deposited in the Collection Account, subject to withdrawal pursuant to Section 3.11, if received in respect of a Mortgage Loan, or in the REO Account, subject to withdrawal pursuant to Section 3.23, if received in respect of an REO Property. Any cost incurred by the Servicer in maintaining any such insurance shall not, for the purpose of calculating payments to Noteholders, be added to the unpaid Principal Balance of the related Mortgage Loan, notwithstanding that the terms of such Mortgage Loan so permit. It is understood and agreed that no earthquake or other additional insurance is to be required of any Mortgagor other than pursuant to such applicable laws and regulations as shall at any time be in force and as shall require such additional insurance. If the Mortgaged Property or REO Property is at any time in an area identified in the Federal Register by the Federal Emergency Management Agency as having special flood hazards and flood insurance has been made available, the Servicer will cause to be maintained a flood insurance policy in respect thereof. Such flood insurance shall be in an amount equal to the lesser of (i) the unpaid Principal Balance of the related Mortgage Loan and (ii) the maximum amount of such insurance available for the related Mortgaged Property under the national flood insurance program (assuming that the area in which such Mortgaged Property is located is participating in such program).

          In the event that the Servicer shall obtain and maintain a blanket policy insuring against hazard losses on all of the Mortgage Loans, it shall conclusively be deemed to have satisfied its obligations as set forth in the first two sentences of this Section 3.14, it being understood and agreed that such policy may contain a deductible clause on terms substantially equivalent to those commercially available and maintained by competent servicers, in which case the Servicer shall, in the event that there shall not have been maintained on the related Mortgaged Property or REO Property a policy complying with the first two sentences of this Section 3.14, and there shall have been one or more losses which would have been covered by such policy, deposit to the Collection Account from its own funds the amount not otherwise payable under the blanket policy because of such deductible clause. In connection with its activities as servicer of the Mortgage Loans, the Servicer agrees to prepare and present, on behalf of itself, the Depositor, the Indenture Trustee and Noteholders, claims under any such blanket policy in a timely fashion in accordance with the terms of such policy.

          (b) The Servicer shall keep in force during the term of this Agreement a policy or policies of insurance covering errors and omissions for failure in the performance of the Servicer’s obligations under this Agreement, which policy or policies shall be in such form and amount that would meet the requirements of Xxxxxx Xxx or Xxxxxxx Mac if it were the purchaser of the Mortgage Loans, unless the Servicer has obtained a waiver of such requirements from Xxxxxx Mae or Xxxxxxx Mac. The Servicer shall also maintain a fidelity bond in the form and amount that would meet the requirements of Xxxxxx Mae or Xxxxxxx Mac, unless the Servicer has obtained a waiver of such requirements from Xxxxxx Mae or Xxxxxxx Mac. The Servicer shall be deemed to have complied with this provision if an Affiliate of the Servicer has such errors and omissions and fidelity bond coverage and, by the terms of such insurance policy or fidelity bond, the coverage afforded thereunder extends to the Servicer. Any such errors and omissions policy and fidelity bond shall by its terms not be cancelable without thirty days’ prior written notice to the Indenture Trustee. The Servicer shall also cause each Sub-Servicer to maintain a policy of insurance covering errors and omissions and a fidelity bond which would meet such requirements.

          Section 3.15. Enforcement of Due-On-Sale Clauses; Assumption Agreements.

          The Servicer will, to the extent it has knowledge of any conveyance or prospective conveyance of any Mortgaged Property by any Mortgagor (whether by absolute conveyance or by contract of sale, and whether or not the

          Mortgagor remains or is to remain liable under the Mortgage Note and/or the Mortgage), exercise its rights to accelerate the maturity of such Mortgage Loan under the “due-on-sale” clause, if any, applicable thereto; provided, however, that the Servicer shall not be required to take such action if in its sole business judgment the Servicer believes it is not in the best interests of the Trust and shall not exercise any such rights if prohibited by law from doing so. If the Servicer reasonably believes it is unable under applicable law to enforce such “due-on-sale” clause, or if any of the other conditions set forth in the proviso to the preceding sentence apply, the Servicer will enter into an assumption and modification agreement from or with the person to whom such property has been conveyed or is proposed to be conveyed, pursuant to which such person becomes liable under the Mortgage Note and, to the extent permitted by applicable state law, the Mortgagor remains liable thereon. The Servicer is also authorized, to the extent permitted under the related Mortgage Note, to enter into a substitution of liability agreement with such person, pursuant to which the original Mortgagor is released from liability and such person is substituted as the Mortgagor and becomes liable under the Mortgage Note, provided that no such substitution shall be effective unless such person satisfies the current underwriting criteria of the Servicer for a mortgage loan similar to the related Mortgage Loan. In connection with any assumption, modification or substitution, the Servicer shall apply such underwriting standards and follow such practices and procedures as shall be normal and usual in its general mortgage servicing activities and as it applies to other mortgage loans owned solely by it. The Servicer shall not take or enter into any assumption and modification agreement, however, unless (to the extent practicable in the circumstances) it shall have received confirmation, in writing, of the continued effectiveness of any applicable hazard insurance policy. Any fee collected by the Servicer in respect of an assumption, modification or substitution of liability agreement shall be retained by the Servicer as additional servicing compensation. In connection with any such assumption, no material term of the Mortgage Note (including but not limited to the related Mortgage Rate and the amount of the Monthly Payment) may be amended or modified, except as otherwise required pursuant to the terms thereof. The Servicer shall notify the Indenture Trustee that any such substitution, modification or assumption agreement has been completed by forwarding to the Indenture Trustee the executed original of such substitution, modification or assumption agreement, which document shall be added to the related Mortgage File and shall, for all purposes, be considered a part of such Mortgage File to the same extent as all other documents and instruments constituting a part thereof.

          Notwithstanding the foregoing paragraph or any other provision of this Agreement, the Servicer shall not be deemed to be in default, breach or any other violation of its obligations hereunder by reason of any assumption of a Mortgage Loan by operation of law or by the terms of the Mortgage Note or any assumption which the Servicer may be restricted by law from preventing, for any reason whatsoever. For purposes of this Section 3.15, the term “assumption” is deemed to also include a sale (of the Mortgaged Property) subject to the Mortgage that is not accompanied by an assumption or substitution of liability agreement.

          Section 3.16. Realization Upon Defaulted Mortgage Loans.

          (a) The Servicer shall use its reasonable efforts, consistent with the Servicing Standard, to foreclose upon or otherwise comparably convert the ownership of properties securing such of the Mortgage Loans as come into and continue in default and as to which no satisfactory arrangements can be made for collection of delinquent payments pursuant to Section 3.07. Title to any such property shall be taken in the name of the Indenture Trustee or its nominee on behalf of the Noteholders or in the name of the Servicer in accordance with the Servicer’s customary servicing practices and held for the benefit of the Trust, subject to applicable law. The Servicer shall be responsible for all costs and expenses incurred by it in any such proceedings; provided, however, that such costs and expenses will be recoverable as Servicing Advances by the Servicer as contemplated in Section 3.11(a) and Section 3.23. The foregoing is subject to the provision that, in any case in which a Mortgaged Property shall have suffered damage from an Uninsured Cause, the Servicer shall not be required to expend its own funds toward the restoration of such property unless it shall determine in its discretion that such restoration will increase the proceeds of liquidation of the related Mortgage Loan after reimbursement to itself for such expenses.

          (b) Notwithstanding the foregoing provisions of this Section 3.16 or any other provision of this Agreement, with respect to any Mortgage Loan as to which the Servicer has received actual notice of, or has actual knowledge of, the presence of any toxic or hazardous substance on the related Mortgaged Property, the Servicer shall not, on behalf of the Indenture Trustee, either (i) obtain title to such Mortgaged Property as a result of or in lieu of foreclosure or otherwise, or (ii) otherwise acquire possession of, or take any other action with respect to, such Mortgaged Property, if, as a result of any such action, the Indenture Trustee, the Trust or the Noteholders would be considered to hold title to, to be a

          “mortgagee-in-possession” of, or to be an “owner” or “operator” of such Mortgaged Property within the meaning of the Comprehensive Environmental Response, Compensation and Liability Act of 1980, as amended from time to time, or any comparable law, unless the Servicer has also previously determined, based on its reasonable judgment and a report prepared by a Person who regularly conducts environmental audits using customary industry standards, that:

          (i) such Mortgaged Property is in compliance with applicable environmental laws or, if not, that it would be in the best economic interest of the Trust to take such actions as are necessary to bring the Mortgaged Property into compliance therewith; and

          (ii) there are no circumstances present at such Mortgaged Property relating to the use, management or disposal of any hazardous substances, hazardous materials, hazardous wastes, or petroleum-based materials for which investigation, testing, monitoring, containment, clean-up or remediation could be required under any federal, state or local law or regulation, or that if any such materials are present for which such action could be required, that it would be in the best economic interest of the Trust to take such actions with respect to the affected Mortgaged Property.

          The cost of the environmental audit report contemplated by this Section 3.16 shall be advanced by the Servicer, subject to the Servicer’s right to be reimbursed therefor from the Collection Account as provided in Section 3.11(a) (vii), such right of reimbursement being prior to the rights of Noteholders to receive any amount in the Collection Account received in respect of the affected Mortgage Loan or other Mortgage Loans.

          If the Servicer determines, as described above, that it is in the best economic interest of the Trust to take such actions as are necessary to bring any such Mortgaged Property into compliance with applicable environmental laws, or to take such action with respect to the containment, clean-up or remediation of hazardous substances, hazardous materials, hazardous wastes or petroleum-based materials affecting any such Mortgaged Property, then the Servicer shall take such action as it deems to be in the best economic interest of the Trust; provided that any amounts disbursed by the Servicer pursuant to this Section 3.16(b) shall constitute Servicing Advances, subject to Section 4.01(d). The cost of any such compliance, containment, clean-up or remediation shall be advanced by the Servicer, subject to the Servicer’s right to be reimbursed therefor from the Collection Account as provided in Section 3.11(a)(vii), such right of reimbursement being prior to the rights of Noteholders to receive any amount in the Collection Account received in respect of the affected Mortgage Loan or other Mortgage Loans.

          (c) The Servicer may at its option, on behalf of the Issuer, purchase a Mortgage Loan which has become 90 or more days delinquent or for which the Servicer has accepted a deed in lieu of foreclosure. Prior to purchase pursuant to this Section 3.16(c), the Servicer shall be required to continue to make Advances pursuant to Section 4.01. The Servicer shall not use any procedure in selecting Mortgage Loans to be repurchased which is materially adverse to the interests of the Noteholders. The Servicer shall purchase such delinquent Mortgage Loan at a price equal to the Purchase Price of such Mortgage Loan. Any such purchase of a Mortgage Loan pursuant to this Section 3.16(c) shall be accomplished by deposit in the Collection Account of the amount of the Purchase Price. Upon the satisfaction of the requirements set forth in Section 3.17(a), the Indenture Trustee shall promptly deliver the Mortgage File and any related documentation to the Servicer and will execute such documents provided to it as are necessary to convey the Mortgage Loan to the Servicer without recourse, representation or warranty.

          (d) Proceeds received in connection with any Final Recovery Determination, as well as any recovery resulting from a partial collection of Insurance Proceeds, Liquidation Proceeds or condemnation proceeds, in respect of any Mortgage Loan, will be applied in the following order of priority: first, to unpaid Servicing Fees; second, to reimburse the Servicer or any Sub-Servicer for any related unreimbursed Servicing Advances pursuant to Section 3.11(a)(iii) and Advances pursuant to Section 3.11(a)(ii); third, to accrued and unpaid interest on the Mortgage Loan, to the date of the Final Recovery Determination, or to the Due Date prior to the Payment Date on which such amounts are to be paid if not in connection with a Final Recovery Determination; and fourth, as a recovery of principal of the Mortgage Loan. The portion of the recovery so allocated to unpaid Servicing Fees shall be reimbursed to the Servicer or any Sub-Servicer pursuant to Section 3.11(a)(iii).

          Section 3.17. Indenture Trustee to Cooperate; Release of Mortgage Files.

          (a) Upon the payment in full of any Mortgage Loan, or the receipt by the Servicer of a notification that payment in full shall be escrowed in a manner customary for such purposes, the Servicer shall immediately notify or cause to be notified the Indenture Trustee by a certification and shall deliver to the Indenture Trustee, in written or electronic format, which format is acceptable to the Custodian, two executed copies of a Request for Release in the form of Exhibit C hereto (which certification shall include a statement to the effect that all amounts received or to be received in connection with such payment which are required to be deposited in the Collection Account pursuant to Section 3.10 have been or will be so deposited) signed by a Servicing Officer (or in a mutually agreeable electronic format that will, in lieu of a signature on its face, originate from a Servicing Officer) and shall request delivery to it of the Mortgage File. Upon receipt of such certification and request, the Indenture Trustee shall, within three Business Days, release and send by overnight mail, at the expense of the Servicer or the related Mortgagor, the related Mortgage File to the Servicer. No expenses incurred in connection with any instrument of satisfaction or deed of reconveyance shall be chargeable to the Collection Account or the Payment Account.

          (b) From time to time and as appropriate for the servicing or foreclosure of any Mortgage Loan, including, for this purpose, collection under any insurance policy relating to the Mortgage Loans, the Indenture Trustee shall, upon any request made by or on behalf of the Servicer and delivery to the Indenture Trustee of two executed copies of a written Request for Release in the form of Exhibit C hereto signed by a Servicing Officer (or in a mutually agreeable electronic format that will, in lieu of a signature on its face, originate from a Servicing Officer), release the related Mortgage File to the Servicer within three Business Days, and the Indenture Trustee shall, at the direction of the Servicer, execute such documents provided to it by the Servicer as shall be necessary to the prosecution of any such proceedings. Such Request for Release shall obligate the Servicer to return each and every document previously requested from the Mortgage File to the Indenture Trustee when the need therefor by the Servicer no longer exists, unless the Mortgage Loan has been liquidated and the Liquidation Proceeds relating to the Mortgage Loan have been deposited in the Collection Account or the Mortgage File or such document has been delivered to an attorney, or to a public trustee or other public official as required by law, for purposes of initiating or pursuing legal action or other proceedings for the foreclosure of the Mortgaged Property either judicially or non-judicially, and the Servicer has delivered, or caused to be delivered, to the Indenture Trustee an additional Request for Release certifying as to such liquidation or action or proceedings. Upon the request of the Indenture Trustee, the Servicer shall provide notice to the Indenture Trustee of the name and address of the Person to which such Mortgage File or such document was delivered and the purpose or purposes of such delivery. Upon receipt of a Request for Release, in written (with two executed copies) or electronic format, from a Servicing Officer stating that such Mortgage Loan was liquidated and that all amounts received or to be received in connection with such liquidation that are required to be deposited into the Collection Account have been so deposited, or that such Mortgage Loan has become an REO Property, such Mortgage Loan shall be released by the Indenture Trustee to the Servicer or its designee within three Business Days.

          (c) Upon written certification of a Servicing Officer, the Indenture Trustee shall execute and deliver to the Servicer or the Sub-Servicer, as the case may be, copies of any court pleadings, requests for Indenture Trustee’s sale or other documents necessary to the foreclosure or Indenture Trustee’s sale in respect of a Mortgaged Property or to any legal action brought to obtain judgment against any Mortgagor on the Mortgage Note or Mortgage or to obtain a deficiency judgment, or to enforce any other remedies or rights provided by the Mortgage Note or Mortgage or otherwise available at law or in equity. Each such certification shall include a request that such pleadings or documents be executed by the Indenture Trustee and a statement as to the reason such documents or pleadings are required and that the execution and delivery thereof by the Indenture Trustee will not invalidate or otherwise affect the lien of the Mortgage, except for the termination of such a lien upon completion of the foreclosure or Indenture Trustee’s sale.

          Section 3.18. Servicing Compensation.

          As compensation for its activities hereunder, the Servicer shall be entitled to the Servicing Fee with respect to each Mortgage Loan payable solely from payments of interest in respect of such Mortgage Loan, subject to Section 3.24. In addition, the Servicer shall be entitled to recover unpaid Servicing Fees out of Insurance Proceeds, Liquidation Proceeds, Subsequent Recoveries or condemnation proceeds to the extent permitted by Section 3.11(a)(iii) and out of amounts derived

          from the operation and sale of an REO Property to the extent permitted by Section 3.23. Except as provided in Section 3.29, the right to receive the Servicing Fee may not be transferred in whole or in part except in connection with the transfer of all of the Servicer’s responsibilities and obligations under this Agreement; provided, however, that the Servicer may pay from the Servicing Fee any amounts due to a Sub-Servicer pursuant to a Sub-Servicing Agreement entered into under Section 3.02.

          Additional servicing compensation in the form of assumption fees, late payment charges, insufficient funds charges or ancillary income (other than Prepayment Charges) shall be retained by the Servicer only to the extent such fees or charges are received by the Servicer. The Servicer shall also be entitled pursuant to Section 3.11(a)(iv) to withdraw from the Collection Account and pursuant to Section 3.23(b) to withdraw from any REO Account, as additional servicing compensation, interest or other income earned on deposits therein, subject to Section 3.12 and Section 3.24. The Servicer shall also be entitled to receive Prepayment Interest Excess pursuant to Section 3.10 and 3.11 as additional servicing compensation. The Servicer shall be required to pay all expenses incurred by it in connection with its servicing activities hereunder (including premiums for the insurance required by Section 3.14, to the extent such premiums are not paid by the related Mortgagors or by a Sub-Servicer, and servicing compensation of each Sub-Servicer) and shall not be entitled to reimbursement therefor except as specifically provided herein.

          The Servicer shall be entitled to any Prepayment Interest Excess, which it may withdraw from the Collection Account pursuant to Section 3.11(a)(ix).

          Section 3.19. Reports to the Indenture Trustee and Others; Collection Account Statements.

          On each Servicer Remittance Date, the Servicer shall forward to the Indenture Trustee, the Sponsor and the Depositor an account statement evidencing the status of the collection account reflecting activity in the previous month and an Officer’s Certificates shall accompany such account statement certifying that the information contained in such account statement is true and correct.

          Section 3.20. Statement as to Compliance.

          The Servicer will deliver to the Indenture Trustee, not later than March 15th of each calendar year beginning in 2007, an Officers’ Certificate (an “Annual Statement of Compliance”) stating, as to each signatory thereof, that (i) a review of the activities of the Servicer during the preceding calendar year and of performance under this Agreement has been made under such officers’ supervision and (ii) to the best of such officers’ knowledge, based on such review, the Servicer has fulfilled all of its obligations under this Agreement in all material respects throughout such year, or, if there has been a failure to fulfill any such obligation in any material respect, specifying each such failure known to such officer and the nature and status of cure provisions thereof. Such Annual Statement of Compliance shall contain no restrictions or limitations on its use. The Servicer shall deliver a similar Annual Statement of Compliance by any Sub-Servicer to which the Servicer has delegated any servicing responsibilities with respect to the Mortgage Loans, to the Indenture Trustee as described above as and when required with respect to the Servicer.

          If the Servicer cannot deliver the related Annual Statement of Compliance by March 15th of such year, the Indenture Trustee (with the consent of the Depositor), may permit a cure period for the Servicer to deliver such Annual Statement of Compliance, but in no event later than March 20th of such year or if March 20th is not a Business Day, the preceding Business Day.

          Failure of the Servicer to timely comply with this Section 3.20 (taking into account the cure period if permitted as set forth in the preceding paragraph) shall be deemed a Servicer Event of Termination, and the Indenture Trustee shall, at the direction of the Depositor (who shall simultaneously notify the Indenture Trustee of the identity of the successor servicer which shall be an entity other than the Indenture Trustee, who shall meet any requirements hereunder or under any other Basic Document and who shall have consented to its appointment as successor servicer hereunder), in addition to whatever rights the Indenture Trustee may have under this Agreement and at law or equity or to damages, including injunctive relief and specific performance, upon notice immediately terminate all the rights and obligations of the Servicer

          under this Agreement and in and to the Mortgage Loans and the proceeds thereof without compensating the Servicer for the same (other than as provided herein with respect to unreimbursed Advances or Servicing Advances or accrued and unpaid Servicing Fees). This paragraph shall supersede any other provision in this Agreement or any other agreement to the contrary.

          The Servicer shall indemnify and hold harmless the Depositor and the Indenture Trustee, as applicable and their respective officers, directors and Affiliates from and against any actual losses, damages, penalties, fines, forfeitures, reasonable and necessary legal fees and related costs, judgments and other costs and expenses that such Person may sustain based upon a breach of the Servicer’s obligations under this Section 3.20.

          Section 3.21. Assessments of Compliance and Attestation Reports.

          Pursuant to Rules 13a-18 and 15d-18 of the Exchange Act and Item 1122 of Regulation AB, the Servicer shall deliver to the Indenture Trustee on or before March 15th of each calendar year beginning in 2007, a report regarding the Servicer’s assessment of compliance (an “Assessment of Compliance”) with the applicable Servicing Criteria (as set forth in Exhibit H) during the preceding calendar year. The Assessment of Compliance must contain the following:

          (i) A statement by such officer of its responsibility for assessing compliance with the Servicing Criteria applicable to the Servicer;

          (ii) A statement by such officer that such officer used the Servicing Criteria, and which will also be attached to the Assessment of Compliance, to assess compliance with the Servicing Criteria applicable to the Servicer;

          (iii) An assessment by such officer of the Servicer’s compliance with the applicable Servicing Criteria for the period consisting of the preceding calendar year, including disclosure of any material instance of noncompliance with respect thereto during such period, which assessment shall be based on the activities it performs with respect to asset-backed securities transactions taken as a whole involving the Servicer, that are backed by the same asset type as the Mortgage Loans;

          (iv) A statement that a registered public accounting firm has issued an attestation report on the Servicer’s Assessment of Compliance for the period consisting of the preceding calendar year; and

          (v) A statement as to which of the Servicing Criteria, if any, are not applicable to the Servicer, which statement shall be based on the activities it performs with respect to asset-backed securities transactions taken as a whole involving the Servicer, that are backed by the same asset type as the Mortgage Loans.

          Such report at a minimum shall address each of the Servicing Criteria specified on Exhibit H hereto which are indicated as applicable to the Servicer.

          On or before March 15th of each calendar year beginning in 2007, the Servicer shall furnish to the Indenture Trustee a report (an “Attestation Report”) by a registered public accounting firm that attests to, and reports on, the Assessment of Compliance made by the Servicer, as required by Rules 13a-18 and 15d-18 of the Exchange Act and Item 1122(b) of Regulation AB, which Attestation Report must be made in accordance with standards for attestation reports issued or adopted by the Public Company Accounting Oversight Board.

          The Servicer shall cause any Sub-Servicer, and each subcontractor determined by the Servicer to be “participating in the servicing function” within the meaning of Item 1122 of Regulation AB, to deliver to the Indenture Trustee and the Depositor an Assessment of Compliance and Attestation Report as and when provided above.

          Such Assessment of Compliance, as to any Sub-Servicer, shall address each of the Servicing Criteria

          applicable to the Sub-Servicer. Notwithstanding the foregoing, as to any subcontractor determined by the Servicer to be “participating in the servicing function,” an Assessment of Compliance is not required to be delivered unless it is required as part of a Form 10-K with respect to the Trust.

          If the Servicer cannot deliver any Assessment of Compliance or Attestation Report by March 15th of such year, the Indenture Trustee (with the consent of the Depositor), may permit a cure period for the Servicer to deliver such Assessment of Compliance or Attestation Report, but in no event later than March 20th of such year or if March 20th is not a Business Day, the preceding Business Day.

          Failure of the Servicer to timely comply with this Section 3.21 (taking into account the cure period if permitted as set forth in the preceding paragraph) shall be deemed a Servicer Event of Termination, and the Indenture Trustee shall, at the direction of the Depositor (who shall simultaneously notify the Indenture Trustee of the identity of the successor servicer which shall be an entity other than the Indenture Trustee, who shall meet any requirements hereunder or under any other Basic Document and who shall have consented to its appointment as successor servicer hereunder), in addition to whatever rights the Indenture Trustee may have under this Agreement and at law or equity or to damages, including injunctive relief and specific performance, upon notice immediately terminate all the rights and obligations of the Servicer under this Agreement and in and to the Mortgage Loans and the proceeds thereof without compensating the Servicer for the same (other than as provided herein with respect to unreimbursed Advances or Servicing Advances or accrued and unpaid Servicing Fees). This paragraph shall supercede any other provision in this Agreement or any other agreement to the contrary.

          The Indenture Trustee shall also provide an Assessment of Compliance and Attestation Report, as and when provided above, which shall at a minimum address each of the Servicing Criteria specified on Exhibit H hereto which are indicated as applicable to the “indenture trustee”. Notwithstanding the foregoing, as to the Indenture Trustee, neither an Assessment of Compliance nor an Attestation Report is required to be delivered unless it is required as part of a Form 10-K with respect to the Trust.

          The Servicer shall indemnify and hold harmless the Depositor and the Indenture Trustee and their respective officers, directors and Affiliates against and from any actual losses, damages, penalties, fines, forfeitures, reasonable and necessary legal fees and related costs, judgments and other costs and expenses that such Person may sustain based upon a breach of the Servicer’s obligations under this Section 3.21.

          Section 3.22. Access to Certain Documentation; Filing of Reports by Indenture Trustee.

          The Servicer shall provide to the Office of Thrift Supervision, the FDIC, and any other federal or state banking or insurance regulatory authority that may exercise authority over any Noteholder, access to the documentation regarding the Mortgage Loans required by applicable laws and regulations. Such access shall be afforded without charge, but only upon reasonable request and during normal business hours at the offices of the Servicer designated by it. In addition, access to the documentation regarding the Mortgage Loans will be provided to any Noteholder, the Indenture Trustee, the Owner Trustee and to any Person identified to the Servicer as a prospective transferee of a Note, upon reasonable request during normal business hours at the offices of the Servicer designated by it, at the expense of the Person requesting such access.

          Section 3.23. Title, Management and Disposition of REO Property.

          (a) The deed or certificate of sale of any REO Property shall, subject to applicable laws, be taken in the name of the Indenture Trustee, or its nominee, in trust for the benefit of the Noteholders or in the name of the Servicer in accordance with the Servicer’s customary servicing practices and held for the benefit of the Trust. The Servicer, on behalf of the Issuer, shall sell any REO Property as soon as practicable and in any event no later than the end of the third full taxable year after the taxable year in which such Issuer acquires ownership of such REO Property for purposes of the Code or request from the Internal Revenue Service, no later than 60 days before the day on which the three-year grace period would otherwise expire, an extension of such three-year period. The Servicer shall manage, conserve, protect and operate each REO Property

          for the Noteholders solely for the purpose of its prompt disposition and sale in a manner which does not cause such REO Property to fail to qualify as “foreclosure property” within the meaning of the Code.

          (b) The Servicer shall separately account for all funds collected and received in connection with the operation of any REO Property and shall establish and maintain, or cause to be established and maintained, with respect to REO Properties an account held in trust for the Indenture Trustee for the benefit of the Noteholders (the “REO Account”), which shall be an Eligible Account. The Servicer shall be permitted to allow the Collection Account to serve as the REO Account, subject to separate ledgers for each REO Property. The Servicer shall be entitled to retain or withdraw any interest income paid on funds deposited in the REO Account.

          (c) The Servicer shall have full power and authority, subject only to the specific requirements and prohibitions of this Agreement, to do any and all things in connection with any REO Property as are consistent with the manner in which the Servicer manages and operates similar property owned by the Servicer or any of its Affiliates, all on such terms and for such period (subject to the requirement of prompt disposition set forth in Section 3.23(a)) as the Servicer deems to be in the best interests of Noteholders. In connection therewith, the Servicer shall deposit, or cause to be deposited in the REO Account, in no event more than two Business Days after the Servicer’s receipt thereof, all revenues received by it with respect to an REO Property and shall withdraw therefrom funds necessary for the proper operation, management and maintenance of such REO Property including, without limitation:

          (i) all insurance premiums due and payable in respect of such REO Property;

          (ii) all real estate taxes and assessments in respect of such REO Property that may result in the imposition of a lien thereon; and

          (iii) all costs and expenses necessary to maintain, operate and dispose of such REO Property.

          To the extent that amounts on deposit in the REO Account with respect to an REO Property are insufficient for the purposes set forth in clauses (i) through (iii) above with respect to such REO Property, the Servicer shall advance from its own funds such amount as is necessary for such purposes if, but only if, the Servicer would make such advances if the Servicer owned the REO Property and if in the Servicer’s judgment, the payment of such amounts will be recoverable from the rental or sale of the REO Property.

          Notwithstanding the foregoing, neither the Servicer nor the Indenture Trustee shall:

          (A) authorize the Issuer to enter into, renew or extend any New Lease with respect to any REO Property, if the New Lease by its terms will give rise to any income that does not constitute Rents from Real Property;

          (B) authorize any amount to be received or accrued under any New Lease other than amounts that will constitute Rents from Real Property;

          (C) authorize any construction on any REO Property, other than the completion of a building or other improvement thereon, and then only if more than ten percent of the construction of such building or other improvement was completed before default on the related Mortgage Loan became imminent, all within the meaning of Section 856(e)(4)(B) of the Code; or

          (D) authorize any Person to Directly Operate any REO Property on any date more than 90 days after its date of acquisition by the Issuer;

unless, in any such case, the Servicer has obtained an Opinion of Counsel, addressed to the Indenture Trustee, to the effect

that such action will not cause such REO Property to fail to qualify as “foreclosure property” within the meaning of the Code at any time that it is held by the Issuer, in which case the Servicer may take such actions as are specified in such Opinion of Counsel.

          The Servicer may contract with any Independent Contractor for the operation and management of any REO Property, provided that:

          (iv) the terms and conditions of any such contract shall not be inconsistent herewith;

          (v) any such contract shall require, or shall be administered to require, that the Independent Contractor pay all costs and expenses incurred in connection with the operation and management of such REO Property, including those listed above and remit all related revenues (net of such costs and expenses) to the Servicer as soon as practicable, but in no event later than thirty days following the receipt thereof by such Independent Contractor;

          (vi) none of the provisions of this Section 3.23(c) relating to any such contract or to actions taken through any such Independent Contractor shall be deemed to relieve the Servicer of any of its duties and obligations to the Indenture Trustee on behalf of the Noteholders with respect to the operation and management of any such REO Property; and

          (vii) the Servicer shall be obligated with respect thereto to the same extent as if it alone were performing all duties and obligations in connection with the operation and management of such REO Property.

          The Servicer shall be entitled to enter into any agreement with any Independent Contractor performing services for it related to its duties and obligations hereunder for indemnification of the Servicer by such Independent Contractor, and nothing in this Agreement shall be deemed to limit or modify such indemnification. The Servicer shall be solely liable for all fees owed by it to any such Independent Contractor, irrespective of whether the Servicer’s compensation pursuant to Section 3.18 is sufficient to pay such fees; provided, however, that to the extent that any payments made by such Independent Contractor would constitute Servicing Advances if made by the Servicer, such amounts shall be reimbursable as Servicing Advances made by the Servicer.

          (d) In addition to the withdrawals permitted under Section 3.23(c), the Servicer may from time to time make withdrawals from the REO Account for any REO Property: (i) to pay itself or any Sub-Servicer unpaid Servicing Fees in respect of the related Mortgage Loan; and (ii) to reimburse itself or any Sub-Servicer for unreimbursed Servicing Advances and Advances made in respect of such REO Property or the related Mortgage Loan. On the Servicer Remittance Date, the Servicer shall withdraw from each REO Account maintained by it and deposit into the Payment Account in accordance with Section 3.10(d)(ii), for payment on the related Payment Date in accordance with Section 3.05 of the Indenture, the income from the related REO Property received during the prior calendar month, net of any withdrawals made pursuant to Section 3.23(c) or this Section 3.23(d).

          (e) Subject to the time constraints set forth in Section 3.23(a), each REO Disposition shall be carried out by the Servicer in a manner, at such price and upon such terms and conditions as shall be normal and usual in the Servicing Standard.

          (f) The proceeds from the REO Disposition, net of any amount required by law to be remitted to the Mortgagor under the related Mortgage Loan and net of any payment or reimbursement to the Servicer or any Sub-Servicer as provided above, shall be deposited in the Payment Account in accordance with Section 3.10(d)(ii) on the Servicer Remittance Date in the month following the receipt thereof for payment on the related Payment Date in accordance with Section 3.05 of the Indenture. Any REO Disposition shall be for cash only (unless changes in the REMIC Provisions made subsequent to the Closing Date allow a sale for other consideration).

          (g) The Servicer shall file information returns with respect to the receipt of mortgage interest received in a trade or business, reports of foreclosures and abandonments of any Mortgaged Property and cancellation of indebtedness income with respect to any Mortgaged Property as required by the Code. Such reports shall be in form and substance sufficient to meet the reporting requirements of the Code.

          Section 3.24. Obligations of the Servicer in Respect of Prepayment Interest Shortfalls.

          Not later than 4:00 p.m. New York time on each Servicer Remittance Date, the Servicer shall remit to the Payment Account an amount (“Compensating Interest”) equal to the lesser of (A) the aggregate of the Prepayment Interest Shortfalls for the related Payment Date and (B) its aggregate Servicing Fee for the related Payment Date. The Servicer shall not have the right to reimbursement for any amounts remitted to the Indenture Trustee in respect of Compensating Interest. Such amounts so remitted shall be included in the Available Funds and paid therewith on the next Payment Date. The Servicer shall not be obligated to pay Compensating Interest with respect to Relief Act Interest Shortfalls.

          Section 3.25. [Reserved].

          Section 3.26. Obligations of the Servicer in Respect of Mortgage Rates and Monthly Payments.

          In the event that a shortfall in any collection on or liability with respect to the Mortgage Loans in the aggregate results from or is attributable to adjustments to Mortgage Rates, Monthly Payments or Stated Principal Balances that were made by the Servicer in a manner not consistent with the terms of the related Mortgage Note and this Agreement, the Servicer, upon discovery or receipt of notice thereof, immediately shall deposit in the Collection Account from its own funds the amount of any such shortfall and shall indemnify and hold harmless the Trust, the Indenture Trustee, the Depositor and any successor servicer in respect of any such liability. Such indemnities shall survive the resignation or termination of the Servicer or the termination or discharge of this Agreement or the Indenture. Notwithstanding the foregoing, this Section 3.26 shall not limit the ability of the Servicer to seek recovery of any such amounts from the related Mortgagor under the terms of the related Mortgage Note, as permitted by law.

          Section 3.27. [Reserved].

          Section 3.28. [Reserved].

          Section 3.29. Advance Facility.

          The Servicer is hereby authorized to enter into a financing or other facility (any such arrangement, an “Advance Facility”) under which (1) the Servicer sells, assigns or pledges to another Person (together with such Person’s successors and assigns, an “Advancing Person”) the Servicer’s rights under this Agreement to be reimbursed for any Advances or Servicing Advances and/or (2) an Advancing Person agrees to fund some or all Advances and/or Servicing Advances required to be made by the Servicer pursuant to this Agreement. No consent of the Depositor, the Indenture Trustee, the Noteholders or any other party shall be required before the Servicer may enter into an Advance Facility. The Servicer shall notify each other party to this Agreement in writing prior to or promptly after entering into or terminating any Advance Facility stating the identity of the Advancing Person. Notwithstanding the existence of any Advance Facility under which an Advancing Person agrees to fund Advances and/or Servicing Advances on the Servicer’s behalf, the Servicer shall remain obligated pursuant to this Agreement to make Advances and Servicing Advances pursuant to and as required by this Agreement. If the Servicer enters into an Advance Facility, and for so long as an Advancing Person remains entitled to receive reimbursement for any Advances including Nonrecoverable Advances (“Advance Reimbursement Amounts”) and/or Servicing Advances including Nonrecoverable Advances (“Servicing Advance Reimbursement Amounts” and together with Advance Reimbursement Amounts, “Reimbursement Amounts”) (in each case to the extent such type of Reimbursement Amount is included in the Advance Facility), as applicable, pursuant to this Agreement, then the Servicer shall identify, in the Officer’s Certificate described in the next two sentences, such Reimbursement Amounts consistent with the reimbursement rights set forth in Section 3.11(a)(ii), (iii), (vi) and (vii) and remit such Reimbursement Amounts in accordance with Section 3.10(b) or otherwise in accordance with the documentation establishing the Advance Facility to such

          Advancing Person or to a trustee, agent or custodian (an “Advance Facility Trustee”) designated by such Advancing Person. Notwithstanding the foregoing, if so required pursuant to the terms of the Advance Facility, the Servicer may direct, and if so directed the Indenture Trustee is hereby authorized to and shall pay to the Advance Facility Trustee the Reimbursement Amounts identified pursuant to the preceding sentence. To the extent that an Advancing Person funds any Advance and the Servicer provides the Indenture Trustee with an Officer’s Certificate that such Advancing Person is entitled to reimbursement, such Advancing Person shall be entitled to receive reimbursement pursuant to this Agreement for such amount to the extent provided in this section. Such Officer’s Certificate must specify the amount of the reimbursement, the remittance date, the Section of this Agreement that permits the applicable Advance to be reimbursed and either the section(s) of the Advance Facility that entitle the Advancing Person to request reimbursement from the Indenture Trustee, rather than the Servicer, or proof of an event of default by the Servicer under the Advance Facility entitling the Advancing Person to reimbursement from the Indenture Trustee. Notwithstanding anything to the contrary herein, in no event shall Advance Reimbursement Amounts or Servicing Advance Reimbursement Amounts be included in the Available Funds or paid to Noteholders.

          Reimbursement Amounts shall consist solely of amounts in respect of Advances and/or Servicing Advances made with respect to the Mortgage Loans for which the Servicer would be permitted to reimburse itself in accordance with this Agreement, assuming the Servicer or the Advancing Person had made the related Advance(s) and/or Servicing Advance(s). Notwithstanding the foregoing, except with respect to reimbursement of Nonrecoverable Advances as set forth in this Agreement, no Person shall be entitled to reimbursement from funds held in the Collection Account for future payment to Noteholders pursuant to this Agreement. None of the Depositor or the Indenture Trustee shall have any duty or liability with respect to the calculation of any Reimbursement Amount and shall be entitled to rely, without independent investigation, on the Officer’s Certificate provided pursuant to this Section 3.29, nor shall the Depositor or the Indenture Trustee have any responsibility to track or monitor the administration of any Advance Facility and the Depositor shall not have any responsibility to track, monitor or verify the payment of Reimbursement Amounts to the related Advancing Person or Advance Facility Trustee. The Servicer shall maintain and provide to any successor servicer and (upon request) the Indenture Trustee a detailed accounting on a loan by loan basis as to amounts advanced by, sold, pledged or assigned to, and reimbursed to any Advancing Person. The successor servicer shall be entitled to rely on any such information provided by the predecessor servicer, and the successor servicer shall not be liable for any errors in such information. Any successor Servicer shall reimburse the predecessor Servicer and itself for outstanding Advances and Servicing Advances, respectively, with respect to each Mortgage Loan on a first in, first out (“FIFO”) basis; provided that the successor Servicer has received prior written notice from the predecessor Servicer or the Advancing Person of reimbursement amounts owed to the predecessor Servicer. Liquidation Proceeds with respect to a Mortgage Loan shall be applied to reimburse Advances outstanding with respect to that Mortgage Loan before being applied to reimburse Servicing Advances outstanding with respect to that Mortgage Loan.

          An Advancing Person who receives an assignment or pledge of the rights to be reimbursed for Advances and/or Servicing Advances, and/or whose obligations hereunder are limited to the funding or purchase of Advances and/or Servicing Advances shall not be required to meet the criteria for qualification of a subservicer set forth in this Agreement.

          Upon the direction of and at the expense of the Servicer, the Indenture Trustee agrees to execute such acknowledgments, certificates, and other documents provided by the Servicer recognizing the interests of any Advance Facility Trustee in such Reimbursement Amounts as the Servicer may cause to be made subject to Advance Facilities pursuant to this Section 3.29.

          The Servicer shall remain entitled to be reimbursed for all Advances and Servicing Advances funded by the Servicer to the extent the related rights to be reimbursed therefor have not been sold, assigned or pledged to an Advancing Person.

          The Servicer shall indemnify the Depositor, the Indenture Trustee, any successor servicer and the Trust for any loss, liability or damage resulting from any Advance Facility, including, without limitation, any claim by the related Advancing Person, except to the extent that such claim, loss, liability or damage resulted from or arose out of negligence, recklessness or willful misconduct or breach of its duties hereunder on the part of the Depositor, the Indenture Trustee or any successor servicer.

          Any amendment to this Section 3.29 or to any other provision of this Agreement that may be necessary or appropriate to effect the terms of an Advance Facility as described generally in this Section 3.29, including amendments to add provisions relating to a successor servicer, may be entered into by the Indenture Trustee, the Depositor and the Servicer without the consent of any Noteholder but with the consent of the Majority Certificateholder, provided such amendment complies with Section 7.01 hereof. All reasonable costs and expenses (including attorneys’ fees) of each party hereto of any such amendment shall be borne solely by the Servicer. Prior to entering into an Advance Facility, the Servicer shall notify the Advancing Person in writing that: (a) the Advances and/or Servicing Advances purchased, financed by and/or pledged to the Advancing Person are obligations owed to the Servicer on a non-recourse basis payable only from the cash flows and proceeds received under this Agreement for reimbursement of Advances and/or Servicing Advances only to the extent provided herein, and the Indenture Trustee and the Trust are not otherwise obligated or liable to repay any Advances and/or Servicing Advances financed by the Advancing Person and (b) the Indenture Trustee shall not have any responsibility to calculate any Reimbursement Amounts or to track or monitor the administration of the Advance Facility between the Servicer and the Advancing Person.

ARTICLE IV

REMITTANCE REPORTS; ADVANCES; EXCHANGE ACT REPORTING

          Section 4.01. Remittance Reports and Advances. (a) On the second Business Day following each Determination Date, the Servicer shall deliver to the Indenture Trustee and the Sponsor by telecopy or electronic mail (or by such other means as the Servicer and the Indenture Trustee may agree from time to time) a Remittance Report with respect to the related Payment Date. Not later than the second Business Day following each Determination Date, the Servicer shall deliver or cause to be delivered to the Indenture Trustee in addition to the information provided in the Remittance Report, such other information reasonably available to it with respect to the Mortgage Loans as the Indenture Trustee may reasonably require to perform the calculations necessary to make the payments contemplated by Section 3.05 of the Indenture and to prepare the statements to Noteholders contemplated by Section 3.26 of the Indenture. The Indenture Trustee shall not be responsible to recompute, recalculate or verify any information provided to it by the Servicer.

          (b) The amount of Advances to be made by the Servicer for any Payment Date shall equal, subject to Section 4.01(d), the sum of (i) the aggregate amount of Monthly Payments (net of the related Servicing Fee), due during the related Due Period in respect of the Mortgage Loans, which Monthly Payments were delinquent on a contractual basis as of the Close of Business on the related Determination Date and (ii) with respect to each REO Property, which REO Property was acquired during or prior to the related Due Period and as to which REO Property an REO Disposition did not occur during the related Due Period, an amount equal to the excess, if any, of the REO Imputed Interest on such REO Property for the most recently ended calendar month, over the net income from such REO Property transferred to the Payment Account pursuant to Section 3.23 for payment on such Payment Date.

          On or before 4:00 p.m. New York time on the Servicer Remittance Date, the Servicer shall remit in immediately available funds to the Indenture Trustee for deposit in the Payment Account an amount equal to the aggregate amount of Advances, if any, to be made in respect of the Mortgage Loans and REO Properties for the related Payment Date either (i) from its own funds or (ii) from the Collection Account, to the extent of funds held therein for future payment (in which case it will cause to be made an appropriate entry in the records of the Collection Account that amounts held for future payment have been, as permitted by this Section 4.01, used by the Servicer in discharge of any such Advance) or (iii) in the form of any combination of (i) and (ii) aggregating the total amount of Advances to be made by the Servicer with respect to the Mortgage Loans and REO Properties. Any amounts held for future payment used by the Servicer to make an Advance as permitted in the preceding sentence shall be appropriately reflected in the Servicer’s records and replaced by the Servicer by deposit in the Collection Account on or before any future Servicer Remittance Date to the extent that the Available Funds for the related Payment Date (determined without regard to Advances to be made on the Servicer Remittance Date) shall be less than the total amount that would be paid to the Classes of Noteholders pursuant to Section 3.05 of the Indenture on such Payment Date if such amounts held for future payments had not been so used to make Advances. The Indenture Trustee will provide notice to the Servicer by telecopy by the Close of Business on any Servicer Remittance Date in the event that the amount remitted by the Servicer to the Indenture Trustee on such date is less than the Advances required to be made by the Servicer for the related Payment Date, as set forth in the related Remittance Report.

          (c) The obligation of the Servicer to make such Advances is mandatory, notwithstanding any other provision of this Agreement but subject to (d) below, and, with respect to any Mortgage Loan, shall continue until the Mortgage Loan is paid in full or until all Liquidation Proceeds thereon have been recovered, or a Final Recovery Determination has been made thereon.

          (d) Notwithstanding anything herein to the contrary, no Advance or Servicing Advance shall be required to be made hereunder by the Servicer if such Advance or Servicing Advance would, if made, constitute a Nonrecoverable Advance. The determination by the Servicer that it has made a Nonrecoverable Advance or that any proposed Advance or Servicing Advance, if made, would constitute a Nonrecoverable Advance, shall be evidenced by an Officers’ Certificate of the Servicer delivered to the Depositor and the Indenture Trustee. Furthermore, the Servicer shall not be required to advance

          Relief Act Interest Shortfalls.

          Section 4.02. Exchange Act Reporting.

          (a) (i) Unless and until a Form 15 Suspension Notice has been filed pursuant to Section 4.02(a)(iii) below, within 15 days after each Payment Date, the Indenture Trustee shall, in accordance with industry standards, file with the Commission via the Electronic Data Gathering and Retrieval System (“XXXXX”), a distribution report on Form 10-D, signed by the Servicer, with a copy of the monthly statement to be furnished by the Indenture Trustee to the Noteholders for such Payment Date. Any disclosure in addition to the monthly statement required to be included on the Form 10-D (“Additional Form 10-D Disclosure”) shall be determined and prepared by the entity that is indicated in Exhibit I as the responsible entity for providing that information. The Indenture Trustee will have no duty or liability to verify the accuracy or sufficiency of any such Additional Form 10-D Disclosure and the Indenture Trustee shall have no liability with respect to any failure to properly prepare or file such Form 10-D resulting from or relating to the Indenture Trustee’s inability or failure to obtain any information in a timely manner from the party responsible for delivery of such Additional Form 10-D Disclosure.

          Within 5 calendar days after the related Determination Date, each entity that is indicated in Exhibit I as the responsible entity for providing Additional Form 10-D Disclosure shall be required to provide to the Indenture Trustee and the Depositor, to the extent known with respect to themselves, in an XXXXX compatible format, clearly identifying which item of Form 10-D the information relates to, any Additional Form 10-D Disclosure, if applicable. The Indenture Trustee shall compile the information provided to it, prepare the Form 10-D and no later than 5 calendar days prior to the 15^th day after the related Payment Date forward the Form 10-D to the Depositor for verification with a copy to the Sponsor. The Depositor will approve, as to form and substance, or disapprove, as the case may be, the Form 10-D. An officer of the Servicer shall sign the Form 10-D and return an electronic or fax copy of such signed Form 10-D (with an original executed hard copy to follow by overnight mail) to the Indenture Trustee. For administrative convenience, the Servicer may deliver executed signature pages to the Indenture Trustee to be held by the Indenture Trustee in escrow and attached to a Form 10-D only upon the Servicer’s electronic notification to the Indenture Trustee authorizing such attachment.

          (ii) At the direction and at the expense of the Depositor, within four (4) Business Days after the occurrence of an event requiring disclosure on Form 8-K (each such event, a “Reportable Event”), the Indenture Trustee shall prepare and file any Form 8-K, as required by the Exchange Act, in addition to the initial Form 8-K in connection with the issuance of the Notes (which shall be prepared and filed by the Depositor). Any disclosure or information related to a Reportable Event or that is otherwise required to be included on Form 8-K (“Form 8-K Disclosure Information”) shall be determined and prepared by the entity that is indicated in Exhibit I as the responsible entity for providing that information.

          For so long as the Trust is subject to the Exchange Act reporting requirements, no later than the end of business on the second Business Day after the occurrence of a Reportable Event, the entity that is indicated in Exhibit I as the responsible entity for providing Form 8-K Disclosure Information shall be required to provide to the Indenture Trustee and the Depositor in XXXXX compatible format, to the extent known, the form and substance of any Form 8-K Disclosure Information, if applicable, clearly identifying the Form 8-K reporting section to which such Disclosure Information relates. The Indenture Trustee shall compile the information provided to it, and following its receipt of the Depositor’s approval thereof prepare and file the Form 8-K, which shall be signed by an officer of the Servicer.

          (iii) Prior to January 30 of the first year in which the Indenture Trustee is able to do so under applicable law, the Indenture Trustee shall file a Form 15 Suspension Notice with respect to the Trust, if applicable. Prior to (x) March 15, 2007 and (y) unless and until a Form 15 Suspension Notice shall have been filed, prior to March 15 of each year thereafter, the Servicer shall provide the Indenture Trustee with an Annual Compliance Statement, together with a copy of the Assessment of Compliance and Attestation Report to be delivered by the Servicer pursuant to Sections 3.20 and 3.21 (including with respect to any Sub-Servicer or any subcontractor, if required to be filed). Prior to (x) March 31, 2007 and (y) unless and until a Form 15 Suspension Notice shall have been filed, March 31 of each year thereafter, the Indenture Trustee shall file a Form 10-K with respect to the Trust. Such Form 10-K shall include the Assessment of Compliance, Attestation Report, Annual Compliance Statements and other documentation required by Sections 3.20 and 3.21 (including with respect

          to any Sub-Servicer or subcontractor, if required to be filed) and the Form 10-K certification in the form attached hereto as Exhibit G-1 (the “Certification”) signed by the senior officer of the Servicer in charge of securitization. The Indenture Trustee shall receive the items described in the preceding sentence no later than March 10 of each calendar year prior to the filing deadline for the Form 10-K.

          If information, data and exhibits to be included in the Form 10-K are not so timely delivered, the Indenture Trustee shall cooperate with the Depositor and the Servicer (at the expense of the Depositor) to file an amended Form 10-K including such documents as exhibits reasonably promptly after they are delivered to the Indenture Trustee. The Indenture Trustee shall have no liability with respect to any failure to properly prepare or file such periodic reports resulting from or relating to the Indenture Trustee’s inability or failure to timely obtain any information from any other party.

          The Indenture Trustee shall compile the information provided to it, prepare the Form 10-K and forward the Form 10-K to the Depositor and the Servicer for verification with a copy to the Sponsor. The Depositor and the Servicer will approve, as to form and substance, or disapprove, as the case may be, the Form 10-K by no later than March 25 of the relevant year (or the immediately preceding Business Day if March 25 is not a Business Day), an officer of the Servicer shall sign the Form 10-K and return an electronic or fax copy of such signed Form 10-K (with an original executed hard copy to follow by overnight mail) to the Indenture Trustee.

          The Servicer shall be responsible for determining the pool concentration applicable to any Sub-Servicer to which the Servicer delegated any of its responsibilities with respect to the Mortgage Loans at any time, for purposes of disclosure as required by Items 1117 and 1119 of Regulation AB. The Indenture Trustee will provide electronic or paper copies of all Form 10-D, 8-K and 10-K filings free of charge to any Noteholder upon request. Any expenses incurred by the Indenture Trustee in connection with the previous sentence shall be reimbursable to the Indenture Trustee out of the Trust.

          The Indenture Trustee shall sign a certification (in the form attached hereto as Exhibit G-2) for the benefit of the Servicer and its officers, directors and Affiliates in respect of items 1 through 3 of the Certification. Such certification shall be delivered to the Servicer by March 15^th of each year (or if not a Business Day, the immediately preceding Business Day). The Certification attached hereto as Exhibit G-1 shall be delivered to the Indenture Trustee by March 15^th for filing on or prior to March 30^th of each year (or if not a Business Day, the immediately preceding Business Day).

          (b) (A) The Indenture Trustee shall indemnify and hold harmless the Depositor and its respective officers, directors and Affiliates from and against any losses, damages, penalties, fines, forfeitures, reasonable and necessary legal fees and related costs, judgments and other costs and expenses directly resulting from (i) a failure by the Indenture Trustee to deliver the Assessment of Compliance required under Section 3.21 or any material misstatement or omission in the Assessment of Compliance delivered by the Indenture Trustee pursuant to Section 3.21 or (ii) a breach of the Indenture Trustee’s obligations under this Section 4.02 caused by the Indenture Trustee’s negligence, bad faith or willful misconduct in connection therewith, and (B) the Servicer shall indemnify and hold harmless the Depositor, the Indenture Trustee and their respective officers, directors and Affiliates from and against any actual losses, damages, penalties, fines, forfeitures, reasonable and necessary legal fees and related costs, judgments and other costs and expenses arising out of or based upon (i) a breach of the Servicer’s obligations under this Section 4.02 or (ii) any material misstatement or omission in the Statement as to Compliance delivered by the Servicer pursuant to Section 3.20 or the Assessment of Compliance delivered by the Servicer pursuant to Section 3.21.

          (c) If the indemnification provided for in Section 4.02(b)(A) is unavailable or insufficient to hold harmless an indemnified party under Sections 4.02(b)(A) above, then the indemnifying party shall contribute to the amount paid or payable by the indemnified party as a result of the losses, claims, damages or liabilities referred to in Section 4.02(b) (A) above in such proportion as is appropriate to reflect (1) the relative fault and benefits of (a) the indemnifying party on the one hand and (b) the indemnified party on the other hand, as well as (2) any other relevant equitable considerations.

          (d) If the indemnification provided for in Section 4.02(b)(B) is unavailable or insufficient to hold harmless an indemnified party under Sections 4.02(b)(B) above, then the indemnifying party shall contribute to the amount paid or payable by the indemnified party as a result of the losses, claims, damages or liabilities referred to in Section 4.02(b)

          (B) above in such proportion as is appropriate to reflect (1) the relative fault and benefits of (a) the indemnifying party on the one hand and (b) the indemnified party on the other hand, as well as (2) any other relevant equitable considerations.

          (e) Upon any filing with the Securities and Exchange Commission, the Indenture Trustee shall promptly deliver to the Depositor and the Sponsor a copy of any such executed report, statement or information.

          (f) Each of the Servicer and the Indenture Trustee will be required to pay all expenses incurred by it in connection with the performance of its obligations under this Section 4.02 and shall not be entitled to reimbursement therefor.

          (g) In no event, notwithstanding anything to the contrary herein or in any other Basic Document, shall the Indenture Trustee be responsible or liable to any party for special, indirect or consequential damages, including pursuant to any indemnification agreement or indemnification provision hereunder or under any other Basic Document, even if advised of the possibility of such damages.

          Section 4.03. Swap Account.

          (a) On the Closing Date, the Indenture Trustee shall establish and maintain a separate, segregated trust account titled, “Swap Account, JPMorgan Chase Bank, N.A., as Indenture Trustee, in trust for the registered Noteholders of Newcastle Mortgage Securities Trust 2006-1, Asset-Backed Notes, Series 2006-1.” Such account shall be an Eligible Account and funds on deposit therein shall be held separate and apart from, and shall not be commingled with, any other moneys, including, without limitation, other moneys of the Indenture Trustee held pursuant to this Agreement. Amounts therein shall be held uninvested.

          (b) On each Payment Date, prior to any payment to any Note, the Indenture Trustee shall deposit into the Swap Account the amount of any Net Swap Payment or Swap Termination Payment (other than any Swap Termination Payment resulting from a Swap Provider Trigger Event) owed to the Swap Provider (after taking into account any upfront payment received from the counterparty to a replacement interest rate swap agreement) from funds collected and received with respect to the Mortgage Loans prior to the determination of Available Funds.

          (c) The Indenture Trustee shall use any payment received from the Owner Trustee pursuant to Section 2.03 of the Trust Agreement to make any upfront payment required under a replacement swap agreement and any upfront payment received from the counterparty to a replacement swap agreement shall be used to pay any Swap Termination Payment owed to the Swap Provider.

ARTICLE V
THE SERVICER AND THE DEPOSITOR

          Section 5.01. Liability of the Servicer and the Depositor.

          The Servicer shall be liable in accordance herewith only to the extent of the obligations specifically imposed upon and undertaken by Servicer herein. The Depositor shall be liable in accordance herewith only to the extent of the obligations specifically imposed upon and undertaken by the Depositor.

          Section 5.02. Merger or Consolidation of, or Assumption of the Obligations of, the Servicer or the Depositor.

          Any entity into which the Servicer or Depositor may be merged or consolidated, or any entity resulting from any merger, conversion or consolidation to which the Servicer or the Depositor shall be a party, or any corporation succeeding to the business of the Servicer or the Depositor, shall be the successor of the Servicer or the Depositor, as the case may be, hereunder, without the execution or filing of any paper or any further act on the part of any of the parties hereto, anything herein to the contrary notwithstanding; provided, however, that the successor Servicer shall satisfy all the requirements of Section 6.02 with respect to the qualifications of a successor Servicer.

          Section 5.03. Limitation on Liability of the Servicer and Others.

          Neither the Servicer nor the Depositor nor any of the directors or officers or employees or agents of the Servicer or the Depositor shall be under any liability to the Trust or the Noteholders for any action taken or for refraining from the taking of any action by the Servicer or the Depositor in good faith pursuant to this Agreement, or for errors in judgment; provided, however, that this provision shall not protect the Servicer, the Depositor or any such Person against any liability which would otherwise be imposed by reason of its willful misfeasance, bad faith or negligence in the performance of duties of the Servicer or the Depositor, as the case may be, or by reason of its reckless disregard of its obligations and duties as Servicer or Depositor, as the case may be, hereunder. The Servicer and any director or officer or employee or agent of the Servicer may rely in good faith on any document of any kind prima facie properly executed and submitted by any Person respecting any matters arising hereunder. The Servicer and the Depositor, and any director or officer or employee or agent of the Servicer or the Depositor, shall be indemnified by the Trust and held harmless against any loss, liability or expense incurred in connection with (i) any legal action relating to this Agreement or the Notes, other than any loss, liability or expense incurred by reason of its willful misfeasance, bad faith or negligence or by reason of its reckless disregard of its obligations and duties hereunder or by reason of its failure to perform its obligations or duties hereunder and (ii) any breach of a representation or warranty regarding the Mortgage Loans. The Servicer or the Depositor may undertake any such action which it may deem necessary or desirable in respect of this Agreement, and the rights and duties of the parties hereto and the interests of the Noteholders hereunder. In such event, unless the Depositor or the Servicer acts without the consent of the Holders of 51% of the aggregate Note Balance of the Notes, the reasonable legal expenses and costs of such action and any liability resulting therefrom shall be expenses, costs and liabilities of the Trust and the Servicer shall be entitled to be reimbursed therefor from the Collection Account as and to the extent provided in Section 3.11, any such right of reimbursement being prior to the rights of the Noteholders to receive any amount in the Collection Account. The Servicer’s right to indemnity or reimbursement pursuant to this Section shall survive any resignation or termination of the Servicer pursuant to Section 5.04 or 6.01 with respect to any losses, expenses, costs or liabilities arising prior to such resignation or termination (or arising from events that occurred prior to such resignation or termination). This paragraph shall apply to the Servicer solely in its capacity as Servicer hereunder and in no other capacities.

          Section 5.04. Servicer Not to Resign.

          The Servicer shall not resign from the obligations and duties hereby imposed on it except upon determination that its duties hereunder are no longer permissible under applicable law. Any such determination pursuant to the preceding sentence permitting the resignation of the Servicer shall be evidenced by an Opinion of Counsel to such effect

          obtained at the expense of the Servicer and delivered to the Indenture Trustee. No resignation of the Servicer shall become effective until the Indenture Trustee or a successor servicer shall have assumed the Servicer’s responsibilities, duties, liabilities (other than those liabilities arising prior to the assumption of servicing duties by the Indenture Trustee or the appointment of such successor) and obligations under this Agreement. Any such resignation shall not relieve the Servicer of responsibility for any of the obligations specified in Sections 6.01 and 6.02 as obligations that survive the resignation or receipt of notice of termination of the Servicer

          Except as expressly provided in this Agreement, the Servicer shall not assign or transfer any of its rights, benefits or privileges hereunder to any other Person, or delegate to or subcontract with, or authorize or appoint any other Person to perform any of the duties, covenants or obligations to be performed by the Servicer hereunder. The foregoing prohibition on assignment shall not prohibit the Servicer from designating a Sub-Servicer as payee of any indemnification amount payable to the Servicer hereunder; provided, however, no Sub-Servicer shall be a third-party beneficiary hereunder and the parties hereto shall not be required to recognize any Sub-Servicer as an indemnitee under this Agreement.

          Section 5.05. Delegation of Duties.

          In the ordinary course of business, the Servicer at any time may delegate any of its duties hereunder to any Person, including any of its Affiliates, who agrees to conduct such duties in accordance with standards comparable to those set forth in Section 3.01. Such delegation shall not relieve the Servicer of its liabilities and responsibilities with respect to such duties and shall not constitute a resignation within the meaning of Section 5.04. Except as provided in Section 3.02, no such delegation is permitted that results in the delegee subservicing any Mortgage Loans. The Servicer shall provide the Indenture Trustee with 60 days prior written notice prior to the delegation of any of its duties to any Person other than any of the Servicer’s Affiliates or their respective successors and assigns.

          Section 5.06. Indemnification.

          The Servicer agrees to indemnify and hold the Indenture Trustee, the Sponsor and the Depositor harmless against any and all claims, losses, penalties, fines, forfeitures, legal fees and related costs, judgments, and any other costs, fees and expenses that the Indenture Trustee and the Depositor may sustain in any way related to the failure of the Servicer to perform its duties and service the Mortgage Loans in compliance with the terms of this Agreement.

          Section 5.07. Inspection

          The Servicer, in its capacity as Servicer, shall afford the Indenture Trustee, upon reasonable notice, during normal business hours, access to all records maintained by the Servicer in respect of its rights and obligations hereunder and access to officers of the Servicer responsible for such obligations.

ARTICLE VI

DEFAULT

          Section 6.01. Servicer Events of Termination.

          (a) If any one of the following events (“Servicer Events of Termination”) shall occur and be continuing:

          (i) (A) The failure by the Servicer to make any Advance; or (B) any other failure by the Servicer to deposit in the Collection Account or the Payment Account any deposit required to be made under the terms of this Agreement which continues unremedied for a period of one Business Day after the date upon which written notice of such failure shall have been given to the Servicer by the Indenture Trustee or to the Servicer and the Indenture Trustee by any Holders of not less than 25% of the aggregate Note Balances of the Notes; or

          (ii) The failure by the Servicer to make any required Servicing Advance which failure continues unremedied for a period of 30 days, or the failure by the Servicer duly to observe or perform, in any material respect, any other covenants, obligations or agreements of the Servicer as set forth in this Agreement, which failure continues unremedied for a period of 30 days (or if such failure or breach cannot be remedied within 30 days, then such remedy shall have been commenced within 30 days and diligently pursued thereafter; provided, however, that in no event shall such failure or breach be allowed to exist for a period of greater than 90 days), after the date (A) on which written notice of such failure, requiring the same to be remedied, shall have been given to the Servicer by the Indenture Trustee or to the Indenture Trustee by any Holders of not less than 25% of the aggregate Note Balance of the Notes or (B) of actual knowledge of such failure by a Servicing Officer of the Servicer; or

          (iii) The entry against the Servicer of a decree or order by a court or agency or supervisory authority having jurisdiction in the premises for the appointment of a trustee, conservator, receiver or liquidator in any insolvency, conservatorship, receivership, readjustment of debt, marshalling of assets and liabilities or similar proceedings, or for the winding up or liquidation of its affairs, and the continuance of any such decree or order unstayed and in effect for a period of 60 days;

          (iv) any failure by the Servicer to timely comply with its obligations pursuant to Section 3.20 or Section 3.21 hereof; or

          (v) The Servicer shall voluntarily go into liquidation, consent to the appointment of a conservator or receiver or liquidator or similar person in any insolvency, readjustment of debt, marshalling of assets and liabilities or similar proceedings of or relating to the Servicer or of or relating to all or substantially all of its property; or a decree or order of a court or agency or supervisory authority having jurisdiction in the premises for the appointment of a conservator, receiver, liquidator or similar person in any insolvency, readjustment of debt, marshalling of assets and liabilities or similar proceedings, or for the winding-up or liquidation of its affairs, shall have been entered against the Servicer and such decree or order shall have remained in force undischarged, unbonded or unstayed for a period of 60 days; or the Servicer shall admit in writing its inability to pay its debts generally as they become due, file a petition to take advantage of any applicable insolvency or reorganization statute, make an assignment for the benefit of its creditors or voluntarily suspend payment of its obligations;

          (b) then, and in each and every such case, so long as a Servicer Event of Termination shall not have been remedied within the applicable grace period, (x) with respect solely to clause (i)(A) above, if such Advance is not made by 11:00 A.M., New York time, on the Business Day immediately following the Servicer Remittance Date (provided the Indenture Trustee shall give the Servicer, and the Servicer shall have received, notice of such failure to advance by 5:00 P.M. New York time on the Servicer Remittance Date), the Indenture Trustee shall terminate all of the rights and obligations of the

          Servicer under this Agreement and the Indenture Trustee, or a successor servicer appointed in accordance with Section 6.02, shall immediately make such Advance and assume, pursuant to Section 6.02, the duties of a successor Servicer and (y) in the case of (i)(B), (ii), (iii) and (iv) above, the Indenture Trustee shall, at the direction of the Holders of each Class of Notes evidencing Percentage Interests aggregating not less than 51%, by notice then given in writing to the Servicer (and to the Indenture Trustee if given by Holders of Notes), terminate all of the rights and obligations of the Servicer as servicer under this Agreement. Any such notice to the Servicer shall also be given to each Rating Agency, the Depositor, the Sponsor and the Servicer. On or after the receipt by the Servicer (and by the Indenture Trustee if such notice is given by the Holders) of such written notice, all authority and power of the Servicer under this Agreement, whether with respect to the Notes or the Mortgage Loans or otherwise, shall pass to and be vested in the Indenture Trustee pursuant to and under this Section; and, without limitation, and the Indenture Trustee is hereby authorized and empowered to execute and deliver, on behalf of the Servicer, as attorney-in-fact or otherwise, any and all documents and other instruments, and to do or accomplish all other acts or things necessary or appropriate to effect the purposes of such notice of termination, whether to complete the transfer and endorsement of each Mortgage Loan and related documents or otherwise. The Servicer agrees to cooperate with the Indenture Trustee (or the applicable successor Servicer) in effecting the termination of the responsibilities and rights of the Servicer hereunder, including, without limitation, the delivery to the Indenture Trustee of all documents and records requested by it to enable it to assume the Servicer’s functions under this Agreement within ten Business Days subsequent to such notice, the transfer within one Business Day subsequent to such notice to the Indenture Trustee (or the applicable successor Servicer) for the administration by it of all cash amounts that shall at the time be held by the Servicer and to be deposited by it in the Collection Account, the Payment Account, any REO Account or any Escrow Account or that have been deposited by the Servicer in such accounts or thereafter received by the Servicer with respect to the Mortgage Loans or any REO Property received by the Servicer. All reasonable costs and expenses (including attorneys’ fees) incurred in connection with transferring the Mortgage Files to the successor Servicer and amending this Agreement to reflect such succession as Servicer pursuant to this Section shall be paid by the predecessor Servicer (or if the predecessor Servicer is the Indenture Trustee, the initial Servicer) upon presentation of reasonable documentation of such costs and expenses and to the extent not paid by the Servicer, by the Trust.

          Notwithstanding the termination of the Servicer hereunder, the Servicer shall be entitled to reimbursement of all unpaid Servicing Fees and all unreimbursed Advances and Servicing Advances in the manner and at the times set forth herein.

          Section 6.02. Indenture Trustee to Act; Appointment of Successor.

          (a) From the time the Servicer (and the Indenture Trustee, if notice is sent by the Holders) receives a notice of termination pursuant to Section 6.01 or is permitted to resign pursuant to Section 5.04, the Indenture Trustee (or such other successor Servicer as is approved in accordance with this Agreement) shall be the successor in all respects to the Servicer in its capacity as servicer under this Agreement and the transactions set forth or provided for herein and shall be subject to all the responsibilities, duties and liabilities relating thereto placed on the Servicer by the terms and provisions hereof arising on and after its succession. Notwithstanding the foregoing, the parties hereto agree that the Indenture Trustee, in its capacity as successor Servicer, immediately will assume all of the obligations of the Servicer to make advances. Notwithstanding the foregoing, the Indenture Trustee, in its capacity as successor Servicer, shall not be responsible for the lack of information and/or documents that it cannot obtain through reasonable efforts. It is understood and agreed by the parties hereto that there will be a period of transition (not to exceed 90 days) before the transition of servicing obligations is fully effective. As compensation therefor, the Indenture Trustee (or such other successor Servicer) shall be entitled to such compensation as the Servicer would have been entitled to hereunder if no such notice of termination or resignation had been given. Notwithstanding the above, (i) if the Indenture Trustee is unwilling to act as successor Servicer or (ii) if the Indenture Trustee is legally unable so to act, the Indenture Trustee shall appoint (with the consent of the Majority Certificateholder) or petition a court of competent jurisdiction to appoint, any established housing and home finance institution, bank or other mortgage loan or home equity loan servicer having a net worth of not less than $50,000,000 as the successor to the Servicer hereunder in the assumption of all or any part of the responsibilities, duties or liabilities of the Servicer hereunder; provided, that the appointment of any such successor Servicer will not result in the qualification, reduction or withdrawal of the ratings assigned to the Notes by the Rating Agencies as evidenced by a letter to such effect from the Rating Agencies. Pending appointment of a successor to the Servicer hereunder, unless the Indenture Trustee is prohibited by law from so acting, the Indenture Trustee shall act in such capacity as hereinabove provided. In connection with such appointment and assumption,

          the successor shall be entitled to receive compensation out of payments on Mortgage Loans in an amount equal to the compensation which the Servicer would otherwise have received pursuant to Section 3.18 (or such other compensation as the Indenture Trustee and such successor shall agree, not to exceed the Servicing Fee). The appointment of a successor Servicer shall not affect any liability of the predecessor Servicer which may have arisen under this Agreement prior to its termination as Servicer to pay any deductible under an insurance policy pursuant to Section 3.14 or to reimburse the Indenture Trustee pursuant to Section 3.06, nor shall any successor Servicer be liable for any acts or omissions of the predecessor Servicer or for any breach by such Servicer of any of its representations or warranties contained herein or in any related document or agreement. The Indenture Trustee and such successor shall take such action, consistent with this Agreement, as shall be necessary to effectuate any such succession. All reasonable Servicing Transfer Costs shall be paid by the predecessor Servicer upon presentation of reasonable documentation of such costs, and if such predecessor Servicer defaults in its obligation to pay such costs, such costs shall be paid by the successor Servicer or the Indenture Trustee (in which case the successor Servicer or the Indenture Trustee, as applicable, shall be entitled to reimbursement therefor from the assets of the Trust).

          (b) Any successor to the Servicer, including the Indenture Trustee, shall during the term of its service as servicer continue to service and administer the Mortgage Loans for the benefit of Noteholders, and maintain in force a policy or policies of insurance covering errors and omissions in the performance of its obligations as Servicer hereunder and a fidelity bond in respect of its officers, employees and agents to the same extent as the Servicer is so required pursuant to Section 3.14.

          (c) In connection with the termination or resignation of the Servicer hereunder, either (i) the successor servicer, including the Indenture Trustee if the Indenture Trustee is acting as a successor Servicer, shall represent and warrant that it is a member of MERS in good standing and shall agree to comply in all material respects with the rules and procedures of MERS in connection with the servicing of the related Mortgage Loans that are registered with MERS, in which case the predecessor Servicer shall cooperate with the successor Servicer in causing MERS to revise its records to reflect the transfer of servicing to the successor Servicer as necessary under MERS’ rules and regulations, or (ii) the predecessor Servicer shall cooperate with the successor Servicer in causing MERS to execute and deliver an Assignment in recordable form to transfer the Mortgage from MERS to the Indenture Trustee and to execute and deliver such other notices, documents and other instruments as may be necessary or desirable to effect a transfer of such Mortgage Loan or servicing of such Mortgage Loan on the MERS^® System to the successor Servicer. The predecessor Servicer (or, if the Indenture Trustee is the predecessor Servicer, the related initial Servicer) shall file or cause to be filed any such Assignment in the appropriate recording office. The predecessor Servicer shall bear any and all fees of MERS, costs of preparing any Assignments, and fees and costs of filing any Assignments that may be required under this Section 6.02(c).

          Section 6.03. Waiver of Defaults.

          The Majority Noteholders may, on behalf of all Noteholders, waive, in writing, any events permitting removal of the Servicer as servicer pursuant to this Article VI, provided, however, that the Majority Noteholders may not waive a default in making a required payment on a Note without the written consent of the Holder of such Note. Upon any waiver of a past default, such default shall cease to exist and any Servicer Event of Termination arising therefrom shall be deemed to have been remedied for every purpose of this Agreement. No such waiver shall extend to any subsequent or other default or impair any right consequent thereto except to the extent expressly so waived. Notice of any such waiver shall be given by the Indenture Trustee to the Sponsor and the Rating Agencies.

          Section 6.04. Notification to Noteholders.

          (a) Upon any termination or appointment of a successor to the Servicer pursuant to this Article VI or Section 5.04, the Indenture Trustee shall give prompt written notice thereof to the Owner Trustee, the Sponsor, the Depositor and the Noteholders at their respective addresses appearing in the Note Register and each Rating Agency.

          (b) No later than the later of (a) 60 days after the occurrence of any event which constitutes or which, with notice or lapse of time or both, would constitute a Servicer Event of Termination or (b) within five Business Days after a

          Responsible Officer of the Indenture Trustee becomes aware of the occurrence of such an event, the Indenture Trustee shall transmit by mail to all Noteholders notice of such occurrence unless such default or Servicer Event of Termination shall have been waived or cured.

          Section 6.05. Survivability of Servicer Liabilities.

          Notwithstanding anything herein to the contrary, upon termination of the Servicer hereunder, any liabilities of the Servicer which accrued prior to such termination shall survive such termination.

ARTICLE VII
MISCELLANEOUS PROVISIONS

          Section 7.01. Amendment. This Agreement may be amended from time to time by the parties hereto (with the consent of the Majority Certificateholder), provided that any amendment be accompanied by (i) a letter from the Rating Agencies that the amendment will not result in the downgrading or withdrawal of the rating then assigned to the Notes and (ii) an Officer’s Certificate of the Sponsor, that such amendment will not cause the Trust to fail to qualify as a “qualified special purpose entity” under Financial Accounting Standard 140.

          In addition, the prior written consent of the Swap Provider shall be required for any amendment that materially adversely affects in any respect the rights and interest hereunder of the Swap Provider.

          Section 7.02. GOVERNING LAW. THIS AGREEMENT SHALL BE CONSTRUED IN ACCORDANCE WITH THE LAWS OF THE STATE OF NEW YORK, WITHOUT REFERENCE TO ITS CONFLICT OF LAW PROVISIONS (OTHER THAN SECTIONS 5-1401 AND 5-1402 OF THE NEW YORK GENERAL OBLIGATIONS LAW), AND THE OBLIGATIONS, RIGHTS AND REMEDIES OF THE PARTIES HEREUNDER SHALL BE DETERMINED IN ACCORDANCE WITH SUCH LAWS.

          Section 7.03. Notices. All demands, notices and communications hereunder shall be in writing and shall be deemed to have been duly given if when delivered to:

(a) in the case of the Depositor:

Financial Asset Securities Corp.
000 Xxxxxxxxx Xxxx
Xxxxxxxxx, Xxxxxxxxxxx 00000
Attention: Legal

(b) in the case of the Originator or Servicer:

Centex Home Equity Company, LLC
0000 X. Xxxxxxx Xxxxxx, 00^xx Xxxxx
Xxxxxx, Xxxxx 00000
Attention: Chief Financial Officer

(c) in the case of Rating Agencies:

Xxxxx’x Investors Service, Inc.
4^th Floor
00 Xxxxxx Xxxxxx
Xxx Xxxx, Xxx Xxxx 00000
Attention: Residential Mortgage Monitoring Unit

Standard & Poor’s, a division of The XxXxxx-Xxxx Companies, Inc.
00 Xxxxx Xxxxxx — 41^st Floor
New York, New York 10041
Attention: Asset Backed Surveillance Group

(d) in the case of the Owner Trustee, the Corporate Trust Office:

Wilmington Trust Company
Xxxxxx Square North
0000 Xxxxx Xxxxxx Xxxxxx
Xxxxxxxxxx, Xxxxxxxx 00000
Attention: Corporate Trust Administration

(e) in the case of the Issuer, to Newcastle Mortgage Securities Trust 2006-1:

c/o Newcastle Investment Corp.
000 X Xxxxxx, Xxxxx 0000
Xxx Xxxxx, XX 00000
Attention: Legal

with a copy to the Sponsor at the address in (g) below.

(f) in the case of the Indenture Trustee:

JPMorgan Chase Bank, N.A.
0 Xxx Xxxx Xxxxx, 0xx Xxxxx
Xxx Xxxx, Xxx Xxxx 00000-0000
Attention: Worldwide Securities Services/Structured Finance Services: Newcastle Mortgage Securities
Trust 2006-1

(g) in the case of the Sponsor:

Newcastle Investment Corp.
0000 Xxxxxx xx xxx Xxxxxxxx
Xxx Xxxx, Xxx Xxxx 00000
Attention: Xxxxx Xxxx

or, as to each party, at such other address as shall be designated by such party in a written notice to each other party. Any notice required or permitted to be mailed to a Noteholder shall be given by first class mail, postage prepaid, at the address of such Noteholder as shown in the Note Register. Any notice so mailed within the time prescribed in this Agreement shall be conclusively presumed to have been duly given, whether or not the Noteholder receives such notice. Any notice or other document required to be delivered or mailed by the Indenture Trustee to any Rating Agency shall be given on a reasonable efforts basis and only as a matter of courtesy and accommodation and the Indenture Trustee shall have no liability for failure to deliver such notice or document to any Rating Agency.

          Section 7.04. Severability of Provisions. If any one or more of the covenants, agreements, provisions or terms of this Agreement shall be for any reason whatsoever held invalid, then such covenants, agreements, provisions or terms shall be deemed severable from the remaining covenants, agreements, provisions or terms of this Agreement and shall in no way affect the validity or enforceability of the other provisions of this Agreement or of the Notes or the rights of the Noteholders thereof.

          Section 7.05. Third-Party Beneficiaries. This Agreement will inure to the benefit of and be binding upon

          the parties hereto, the Noteholders, the Owner Trustee, the Indenture Trustee and their respective successors and permitted assigns. Except as otherwise provided in this Agreement, no other Person will have any right or obligation hereunder. The Indenture Trustee shall have the right to exercise all rights of the Issuer under this Agreement.

          Section 7.06. Counterparts. This instrument may be executed in any number of counterparts, each of which so executed shall be deemed to be an original, but all such counterparts shall together constitute but one and the same instrument.

          Section 7.07. Effect of Headings and Table of Contents. The Article and Section headings herein and the Table of Contents are for convenience only and shall not affect the construction hereof.

          Section 7.08. Termination. The respective obligations and responsibilities of the Servicer and the Issuer created hereby shall terminate upon the satisfaction and discharge of the Indenture pursuant to Section 4.10 thereof.

          Section 7.09. No Petition. The Servicer, by entering into this Agreement, hereby covenants and agrees that it will not at any time institute against the Issuer, or join in any institution against the Issuer, any bankruptcy proceedings under any United States federal or state bankruptcy or similar law in connection with any obligations of the Issuer. This section shall survive the termination of this Agreement by one year.

          Section 7.10. No Recourse. The Servicer acknowledges that no recourse may be had against the Issuer, except as may be expressly set forth in this Agreement.

          Section 7.11. Indenture Trustee Rights. The Indenture Trustee shall be entitled to the same rights, protections, indemnities and immunities afforded to it under the Indenture as if specifically set forth herein.

          Section 7.12. Compliance. In order to comply with its duties under the U.S.A. Patriot Act, the Indenture Trustee may obtain and verify certain information and documentation from the Servicer hereto, including but not limited to such Servicer’s name, address, and other identifying information.

          Section 7.13. Intention of the Parties and Interpretation. Each of the parties acknowledges and agrees that the purpose of Sections 3.20, 3.21 and 4.02 of this Agreement is to facilitate compliance by the Depositor with the provisions of Regulation AB promulgated by the Securities and Exchange Commission under the 1934 Act (17 C.F.R. §§ 229.1100 — 229.1123), as such may be amended from time to time and subject to clarification and interpretive advice as may be issued by the staff of the Securities and Exchange Commission from time to time. Therefore, each of the parties agrees that (a) the obligations of the parties hereunder shall be interpreted in such a manner as to accomplish that purpose, (b) the parties’ obligations hereunder will be supplemented and modified as necessary to be consistent with any such amendments, interpretive advice or guidance, convention or consensus among active participants in the asset-backed securities markets, advice of counsel, or otherwise in respect of the requirements of Regulation AB, (c) the parties shall comply with reasonable requests made by the Depositor for delivery of additional or different information as the Depositor may determine in good faith is necessary to comply with the provisions of Regulation AB, and (d) no amendment of this Agreement shall be required to effect any such changes in the parties’ obligations as are necessary to accommodate evolving interpretations of the provisions of Regulation AB.

ARTICLE VIII
DUTIES OF THE ADMINISTRATOR

          Section 8.01. Administrative Duties.

          (a) Duties with Respect to the Indenture. The Administrator shall perform all its duties and the duties of the Issuer under the Indenture. In addition, the Administrator shall consult with the Owner Trustee as the Administrator deems appropriate regarding the duties of the Issuer under the Indenture. The Administrator shall monitor the performance of the Issuer and shall advise the Owner Trustee when action is necessary to comply with the Issuer’s duties under the Indenture. The Administrator shall prepare for execution by the Issuer or shall cause the preparation by other appropriate Persons of all such documents, reports, filings, instruments, Notes and opinions as it shall be the duty of the Issuer to prepare, file or deliver pursuant to the Indenture. In furtherance of the foregoing, the Administrator shall take all necessary action that is the duty of the Issuer to take pursuant to the Indenture.

          (b) Duties with Respect to the Issuer.

          (i) In addition to the duties of the Administrator set forth in this Agreement or any of the Basic Documents, the Administrator shall perform such calculations and shall prepare for execution by the Issuer or the Owner Trustee or shall cause the preparation by other appropriate Persons of all such documents, reports, filings, instruments, certificates and opinions as it shall be the duty of the Issuer or the Owner Trustee to prepare, file or deliver pursuant to this Agreement or any of the Basic Documents or under state and federal tax and securities laws (including, but not limited to, UCC filings in applicable jurisdictions and annual compliance certificates, if any), and at the request of the Owner Trustee or the Indenture Trustee shall take all appropriate action that it is the duty of the Issuer to take pursuant to this Agreement or any of the Basic Documents. In accordance with the directions of the Issuer or the Owner Trustee, the Administrator shall administer, perform or supervise the performance of such other activities in connection with the Notes (including the Basic Documents) as are not covered by any of the foregoing provisions and as are expressly requested by the Issuer, the Indenture Trustee or the Owner Trustee.

          (ii) Notwithstanding anything in this Agreement or any of the Basic Documents to the contrary, the Administrator shall be responsible for promptly notifying the Owner Trustee and Certificate Paying Agent in the event that any withholding tax is imposed on the Issuer’s payments (or allocations of income) to an Owner (as defined in the Trust Agreement) as contemplated in Section 5.03 of the Trust Agreement. Any such notice shall be in writing and specify the amount of any withholding tax required to be withheld by the Owner Trustee or the Certificate Paying Agent pursuant to such provision.

          (iii) In carrying out the foregoing duties or any of its other obligations under this Agreement, the Administrator may enter into transactions with or otherwise deal with any of its Affiliates; provided, however, that the terms of any such transactions or dealings shall be in accordance with any directions received from the Issuer and shall be, in the Administrator’s opinion, no less favorable to the Issuer in any material respect than with terms made available to unrelated third parties.

          (c) Tax Matters. The Administrator shall prepare, on behalf of the Owner Trustee, financial statements and such annual or other reports of the Issuer as are necessary for the preparation by the Indenture Trustee of tax returns and information reports as provided in Section 5.03 of the Trust Agreement, including, without limitation, Form 1099.

          (d) Non-Ministerial Matters. With respect to matters that in the reasonable judgment of the Administrator are non-ministerial, the Administrator shall not take any action pursuant to this Article VIII unless within a reasonable time before the taking of such action, the Administrator shall have notified the Owner Trustee and the Indenture

          Trustee of the proposed action and the Owner Trustee and, with respect to items (A), (B), (C) and (D) below, the Indenture Trustee shall not have withheld consent or provided an alternative direction. For the purpose of the preceding sentence, “non-ministerial matters” shall include:

               (A) the amendment of or any supplement to the Indenture;

               (B) the initiation of any claim or lawsuit by the Issuer and the compromise of any action, claim or lawsuit brought by or against the Issuer (other than in connection with the collection of the Mortgage Loans);

               (C) the amendment, change or modification of this Agreement or any of the Basic Documents to which the Indenture Trustee or the Owner Trustee, as applicable, is a party;

               (D) the appointment of successor Certificate Paying Agents and successor Indenture Trustees pursuant to the Indenture or the appointment of successor Servicers or the consent to the assignment by the Certificate Registrar, Certificate Paying Agent or Indenture Trustee of its obligations under the Indenture; and

               (E) the removal of the Indenture Trustee.

          (e) Sponsor shall act as Administrator. By execution of this Agreement, the Sponsor agrees to be bound as Administrator and shall perform the obligations of the Administrator as described herein.

          Section 8.02. Records. The Administrator shall maintain appropriate books of account and records relating to services performed under this Agreement, which books of account and records shall be accessible for inspection by the Issuer, the Indenture Trustee and the Owner Trustee at any time during normal business hours.

          Section 8.03. Additional Information to be Furnished. The Administrator shall furnish to the Issuer, the Indenture Trustee and the Owner Trustee from time to time such additional information regarding the Mortgage Loans and the Notes as the Issuer, the Indenture Trustee or the Owner Trustee shall reasonably request.

          Section 8.04. No Recourse to Owner Trustee. It is expressly understood and agreed by the parties hereto that (a) this Agreement is executed and delivered by Wilmington Trust Company, not individually or personally, but solely as Owner Trustee of Newcastle Mortgage Securities Trust 2006-1, in the exercise of the powers and authority conferred and vested in it, (b) each of the representations, undertakings and agreements herein made on the part of the Issuer is made and intended not as personal representations, undertakings and agreements by Wilmington Trust Company but is made and intended for the purpose for binding only the Issuer, (c) nothing herein contained shall be construed as creating any liability of Wilmington Trust Company, individually or personally, to perform any covenant either expressed or implied contained herein, all such liability, if any, being expressly waived by the parties hereto and by any Person claiming by, through or under the parties hereto and (d) under no circumstances shall Wilmington Trust Company be personally liable for the payment of any indebtedness or expenses of the Issuer or be liable for the breach or failure of any obligation, representation, warranty or covenant made or undertaken by the Issuer under this Agreement or any other related documents.

          IN WITNESS WHEREOF, the Depositor, the Servicer, the Originator, the Issuer and the Indenture Trustee have caused this Sale and Sale and Servicing Agreement to be duly executed by their respective officers or representatives all as of the day and year first above written.

	FINANCIAL ASSET SECURITIES CORP., as Depositor
	By:	/s/ Xxxxxxx Xxx
		Name:	Xxxxxxx Xxx
		Title:	Vice President
	CENTEX HOME EQUITY COMPANY, LLC, as Originator and Servicer
	By:	/s/ Xxxxxxx Xxxx
		Name:	Xxxxxxx Xxxx
		Title:	Senior Vice President
	NEWCASTLE MORTGAGE SECURITIES TRUST 2006-1, as Issuer By: Wilmington Trust Company, not in its individual capacity, but solely as Owner Trustee
	By:	/s/ Xxxxx X. Xxxxxx
		Name:	Xxxxx X. Xxxxxx
		Title:	Assistant Vice President
	JPMORGAN CHASE BANK, N.A., as Indenture Trustee
	By:	/s/ Xxxxx X. Xxxxxxxx
		Name:	Xxxxx X. Xxxxxxxx
		Title:	Assistant Vice President

	For purposes of Article VIII: NEWCASTLE INVESTMENT CORP., as Sponsor
	By:	/s/ Xxx Xxxx
		Name:	Xxx Xxxx
		Title:	President

EXHIBIT A

FORM OF ASSIGNMENT AGREEMENT

ASSIGNMENT AND RECOGNITION AGREEMENT

          THIS ASSIGNMENT AND RECOGNITION AGREEMENT, dated April 6, 2006, (“Agreement”) among NIC WL LLC (the “Assignor”), Financial Asset Securities Corp. (the “Assignee”) and Centex Home Equity Company, LLC (the “Company”):

          The parties hereto hereby agree as follows:

Assignment and Conveyance

          1. The Assignor hereby conveys, sells, grants, transfers and assigns to the Assignee, without recourse, all of the right, title and interest of the Assignor, as purchaser, in, to and under: (i) those certain Mortgage Loans listed as being originated by the Company on the schedule (the “Mortgage Loan Schedule”) attached hereto as Exhibit A (the “Mortgage Loans”), all interest accruing thereon on and after March 1, 2006 and all collections in respect of interest and principal due after March 1, 2006 (other than collections of interest accrued prior to March 1, 2006); (ii) property which secured each such Mortgage Loan and which has been acquired by foreclosure or deed in lieu of foreclosure; (ii) its interest in any insurance policies in respect of the Mortgage Loans; and (iv) that certain Master Mortgage Loan Purchase and Interim Servicing Agreement dated as of February 28, 2006, as amended (the “Purchase Agreement”), among the Assignor, as purchaser (the “Purchaser”), the Company, as originator and servicer (the “Originator” and the “Servicer”, respectively) and the Xxxxxxx Street Funding II, LLC, as seller (the “Seller”), solely insofar as the Purchase Agreement relates to the Mortgage Loans.

          The Assignor specifically reserves and does not assign to the Assignee hereunder any and all right, title and interest in, to and under and any obligations of the Assignor with respect to (i) any mortgage loans subject to the Purchase Agreement which are not the Mortgage Loans set forth on the Mortgage Loan Schedule and are not the subject of this Agreement and (ii) any collections in respect of interest and principal due on or before March 1, 2006 and any collections of interest accrued prior to March 1, 2006.

          In consideration for the Mortgage Loans assigned hereunder, the Assignee shall, on the date hereof, deliver to or upon the order of the Assignor or its designee (i) an amount, in immediately available funds, equal to the net proceeds of the sale of the Class A and the Mezzanine Notes (other than the Class M-9, Class M-10 and Class M-11 Notes), (ii) the Class M-9, Class M-10 and Class M-11 Notes (the “Retained Notes”) and (iii) the Owner Trust Certificates.

Recognition of the Company

          2. From and after the date hereof, the Company shall and does hereby recognize that the Assignee will transfer the Mortgage Loans and assign its rights under the Purchase Agreement (solely to the extent set forth herein) and this Agreement to Newcastle Mortgage Securities Trust 2006-1 (the “Trust”) created pursuant to the Amended and Restated Trust Agreement, dated as of April 6, 2006, among the

Assignee, Wilmington Trust Company as owner trustee (the “Owner Trustee”) and JPMorgan Chase Bank, N.A., as certificate registrar (the “Certificate Registrar”) (the “Trust Agreement”) and the Indenture, dated April 6, 2006, between the Trust and JPMorgan Chase Bank, N.A. as indenture trustee (the “Indenture Trustee”) (the “Indenture”). The Company hereby acknowledges and agrees that from and after the date hereof (i) the Trust will be the owner of the Mortgage Loans, (ii) the Company shall look solely to the Trust for performance of any obligations of the Assignor insofar as they relate to the enforcement of the representations, warranties and covenants with respect to the Mortgage Loans, (iii) the Trust (including the Indenture Trustee and the Servicer acting on the Trust’s behalf) shall have all the rights and remedies available to the Assignor, insofar as they relate to the Mortgage Loans, under the Purchase Agreement, including, without limitation, the enforcement of the document delivery requirements and remedies with respect to breaches of representations and warranties set forth in the Purchase Agreement, and shall be entitled to enforce all of the obligations of the Company thereunder insofar as they relate to the Mortgage Loans, and (iv) all references to the Purchaser (insofar as they relate to the rights, title and interest and, with respect to obligations of the Purchaser, only insofar as they relate to the enforcement of the representations, warranties and covenants of the Company) or the Custodian under the Purchase Agreement insofar as they relate to the Mortgage Loans, shall be deemed to refer to the Trust (including the Indenture Trustee and the Servicer acting on the Trust’s behalf). Neither the Company nor the Assignor shall amend or agree to amend, modify, waiver, or otherwise alter any of the terms or provisions of the Purchase Agreement which amendment, modification, waiver or other alteration would in any way affect the Mortgage Loans or the Company’s performance under the Purchase Agreement with respect to the Mortgage Loans without the prior written consent of the Indenture Trustee.

Representations and Warranties of the Company

          3. The Company warrants and represents to the Assignor, the Assignee and the Trust as of the date hereof that:

     (a) The Company is duly organized, validly existing and in good standing under the laws of the jurisdiction of its incorporation;

     (b) The Company has full power and authority to execute, deliver and perform its obligations under this Agreement and has full power and authority to perform its obligations under the Purchase Agreement. The execution by the Company of this Agreement is in the ordinary course of the Company’s business and will not conflict with, or result in a breach of, any of the terms, conditions or provisions of the Company’s charter or bylaws or any legal restriction, or any material agreement or instrument to which the Company is now a party or by which it is bound, or result in the violation of any law, rule, regulation, order, judgment or decree to which the Company or its property is subject. The execution, delivery and performance by the Company of this Agreement have been duly authorized by all necessary corporate action on part of the Company. This Agreement has been duly executed and delivered by the Company, and, upon the due authorization, execution and delivery by the Assignor and the

2

Assignee, will constitute the valid and legally binding obligation of the Company, enforceable against the Company in accordance with its terms except as enforceability may be limited by bankruptcy, reorganization, insolvency, moratorium or other similar laws now or hereafter in effect relating to creditors’ rights generally, and by general principles of equity regardless of whether enforceability is considered in a proceeding in equity or at law;

     (c) No consent, approval, order or authorization of, or declaration, filing or registration with, any governmental entity is required to be obtained or made by the Company in connection with the execution, delivery or performance by the Company of this Agreement; and

     (d) There is no action, suit, proceeding or investigation pending or threatened against the Company, before any court, administrative agency or other tribunal, which would draw into question the validity of this Agreement or the Purchase Agreement, or which, either in any one instance or in the aggregate, would result in any material adverse change in the ability of the Company to perform its obligations under this Agreement or the Purchase Agreement, and the Company is solvent.

          4. Pursuant to Section 12 of the Purchase Agreement, the Company hereby represents and warrants, for the benefit of the Assignor, the Assignee and the Trust, that the representations and warranties set forth in Sections 7.01 and 7.02 of the Purchase Agreement attached hereto as Exhibit B, are true and correct as of the date hereof as if such representations and warranties were made on the date hereof, except that the representation and warranty set forth in Section 7.02(a) shall, for purposes of this Agreement, relate to the Mortgage Loan Schedule attached hereto.

Remedies for Breach of Representations and Warranties

          5. The Company hereby acknowledges and agrees that the remedies available to the Assignor, the Assignee and the Trust (including the Indenture Trustee and the Servicer acting on the Trust’s behalf) in connection with any breach of the representations and warranties made by the Company set forth in Sections 3 and 4 hereof shall be as set forth in Subsection 7.03 of the Purchase Agreement as if they were set forth herein (including without limitation the repurchase and indemnity obligations set forth therein).

          Notwithstanding the foregoing, the Assignor may, at its option, satisfy any obligation of the Company with respect to any breach of representation and warranty made by the Company regarding the Mortgage Loans.

Miscellaneous

          6. This Agreement shall be construed in accordance with the laws of the State of New York, without regard to conflicts of law principles, and the obligations, rights and remedies of the parties hereunder shall be determined in accordance with such laws.

3

          7. No term or provision of this Agreement may be waived or modified unless such waiver or modification is in writing and signed by the party against whom such waiver or modification is sought to be enforced, with the prior written consent of the Indenture Trustee.

          8. This Agreement shall inure to the benefit of (i) the successors and assigns of the parties hereto and (ii) the Trust (including the Indenture Trustee and the Servicer acting on the Trust’s behalf). Any entity into which Assignor, Assignee or Company may be merged or consolidated shall, without the requirement for any further writing, be deemed Assignor, Assignee or Company, respectively, hereunder.

          9. Each of this Agreement and the Purchase Agreement shall survive the conveyance of the Mortgage Loans and the assignment of the Purchase Agreement (to the extent assigned hereunder) by Assignor to Assignee and by Assignee to the Trust and nothing contained herein shall supersede or amend the terms of the Purchase Agreement.

          10. This Agreement may be executed simultaneously in any number of counterparts. Each counterpart shall be deemed to be an original and all such counterparts shall constitute one and the same instrument.

          11. In the event that any provision of this Agreement conflicts with any provision of the Purchase Agreement with respect to the Mortgage Loans, the terms of this Agreement shall control.

          12. The Assignor shall notify the Assignee of any proposed disposition of the Retained Notes that would require the delivery of an updated prospectus supplement (as determined by the Assignor or the Assignee in its reasonable discretion) reasonably in advance of settlement of such disposition, and the Assignor shall provide to the Assignee all information about the disposition and the prospective transferees which the Assignee reasonably requests.

          At the time of the Assignor’s notice as required above (or, in the case of information concerning the Mortgage Loans, as soon thereafter as practicable), the Assignor shall fully inform the Assignee with respect to all information that may be necessary in order to correct any untrue statement of a material fact in the Prospectus Supplement, or to prevent any omission of a material fact necessary to make the statements in the Prospectus Supplement not misleading in light of the circumstances in which they are made in connection with the disposition of the Retained Notes, and the Assignor and the Assignee shall cooperate with one another in connection with the preparation and use of any supplement to the Prospectus Supplement required by the Assignee or the Assignor in its reasonable discretion.

4

          13. Capitalized terms used in this Agreement (including the exhibits hereto) but not defined in this Agreement shall have the meanings given to such terms in the Indenture.

[SIGNATURE PAGE FOLLOWS]

5

          IN WITNESS WHEREOF, the parties have caused this Agreement to be executed by their duly authorized officers as of the date first above written.

NIC WL LLC

By:

Name:

Title

FINANCIAL ASSET SECURITIES CORP.

By:

Name:

Title

CENTEX HOME EQUITY COMPANY, LLC

By:

Name:

Title

6

EXHIBIT A

Mortgage Loan Schedule

[Same as Exhibit B Mortgage Loan Schedule below]

EXHIBIT B

Representations and Warranties

     Capitalized terms used but not defined herein shall have the meanings assigned thereto in the Purchase Agreement.

          Subsection 7.01. Representations and Warranties Respecting the Seller and Servicer

          The Seller represents, warrants and covenants to the Initial Purchaser and to any subsequent Purchaser as of the initial Closing Date and each subsequent Closing Date or as of such date specifically provided herein or in the applicable Assignment and Conveyance:

          (i) The Seller is a Delaware company duly organized, validly existing and in good standing under the laws of Delaware. The Seller has all licenses necessary to carry out its business as now being conducted, and is licensed and qualified to transact business in and is in good standing under the laws of each state in which any Mortgaged Property is located or is otherwise exempt under applicable law from such licensing or qualification or is otherwise not required under applicable law to effect such licensing or qualification and no demand for such licensing or qualification has been made upon the Seller by any such state, and in any event the Seller is in compliance with the laws of any such state to the extent necessary to ensure the enforceability of each Mortgage Loan and the servicing of the Mortgage Loans in accordance with the terms of this Agreement. No licenses or approvals obtained by the Seller have been suspended or revoked by any court, administrative agency, arbitrator or governmental body and no proceedings are pending which might result in such suspension or revocation;

          (ii) The Seller has the full limited liability company power and authority to hold each Mortgage Loan, to sell each Mortgage Loan, and to execute, deliver and perform, and to enter into and consummate, all transactions contemplated by this Agreement. The Seller has duly authorized the execution, delivery and performance of this Agreement, has duly executed and delivered this Agreement, and this Agreement, assuming due authorization, execution and delivery by the Purchaser, constitutes a legal, valid and binding obligation of the Seller, enforceable against it in accordance with its terms except as the enforceability thereof may be limited by bankruptcy, insolvency or reorganization;

          (iii) The execution and delivery of this Agreement by the Seller and the performance of and compliance with the terms of this Agreement will not violate the Seller’s Certificate of Formation or limited liability company agreement or constitute a default under or result in a breach or acceleration of, any material contract, agreement or other instrument to which the Seller is a party or which may be applicable to the Seller or its assets;

          (iv) The Seller is not in violation of, and the execution and delivery of this Agreement by the Seller and its performance and compliance with the terms of this Agreement will not constitute a violation with respect to, any order or decree of any court or any order or regulation of any federal, state, municipal or governmental agency having jurisdiction over the Seller or its assets, which violation might have consequences that would materially and adversely affect the condition (financial or otherwise) or the operation of the Seller or its assets or might have consequences that would materially and adversely affect the performance of its obligations and duties hereunder;

          (v) The Seller does not believe, nor does it have any reason or cause to believe, that it cannot perform each and every covenant contained in this Agreement applicable to the Seller;

          (vi) Immediately prior to the payment of the Purchase Price for each Mortgage Loan, the Seller or the Servicer was the owner of the related Mortgage and the indebtedness evidenced by the related Mortgage Note and upon the payment of the Purchase Price by the Purchaser;

          (vii) There are no actions or proceedings against, or investigations of, the Seller before any court, administrative or other tribunal (A) that might prohibit its entering into this Agreement, (B) seeking to prevent the sale of the Mortgage Loans or the consummation of the transactions contemplated by this Agreement or (C) that might prohibit or materially and adversely affect the performance by the Seller of its obligations under, or the validity or enforceability of, this Agreement;

          (viii) No consent, approval, authorization or order of any court or governmental agency or body is required for the execution, delivery and performance by the Seller of, or compliance by the Seller with, this Agreement or the consummation of the transactions contemplated by this Agreement, except for such consents, approvals, authorizations or orders, if any, that have been obtained prior to the Closing Date;

          (ix) The consummation of the transactions contemplated by this Agreement are in the ordinary course of business of the Seller, and the transfer, assignment and conveyance of the Mortgage Notes and the Mortgages by the Seller pursuant to this Agreement are not subject to the bulk transfer or any similar statutory provisions;

          (x) Neither this Agreement nor any written statement, report or other document prepared and furnished or to be prepared and furnished by the Seller pursuant to this Agreement or in connection with the transactions contemplated hereby contains any untrue statement of material fact or omits to state a material fact necessary to make the statements contained herein or therein not misleading;

          (xi) The transfer of the Mortgage Loans shall be treated as a sale on the books and records of Seller, and Seller has determined that, and will treat, the

9

disposition of the Mortgage Loans pursuant to this Agreement for tax and accounting purposes as a sale;

          (xii) The consideration received by the Seller upon the sale of the Mortgage loans constitutes fair consideration and reasonably equivalent value for such Mortgage Loans;

          (xiii) Seller is solvent and will not be rendered insolvent by the consummation of the transactions contemplated hereby. The Seller is not transferring any Mortgage loan with any intent to hinder, delay or defraud any of its creditors;

          (xiv) The Seller has not dealt with any broker, investment banker, agent or other person that may be entitled to any commission or compensation in connection with the sale of the Mortgage Loans; and

          (xv) The Seller is the sole legal, beneficial and equitable owner of the Mortgage Note and the Mortgage and has full right to transfer and sell the Mortgage Loan to the Purchaser free and clear of any encumbrance, equity, lien, pledge, charge, claim or security interest.

          (xvi) The Servicer represents, warrants and covenants to the Initial Purchaser and to any subsequent Purchaser as of the initial Closing Date and each subsequent Closing Date or as of such date specifically provided herein or in the applicable Assignment and Conveyance:

          (xvii) The Servicer is duly organized, validly existing and in good standing under the laws of the state of Delaware and has all licenses necessary to carry on its business as now being conducted. It is licensed in, qualified to transact business in and is in good standing under the laws of the state in which any Mortgaged Property is located and is and will remain in compliance with the laws of each state in which any Mortgaged Property is located to the extent necessary to ensure the enforceability of each Mortgage Loan and the servicing of the Mortgage Loan in accordance with the terms of this Agreement. No licenses or approvals obtained by Servicer have been suspended or revoked by any court, administrative agency, arbitrator or governmental body and no proceedings are pending which might result in such suspension or revocation;

          (xviii) The Servicer has the full power and authority to execute, deliver and perform, and to enter into and consummate, all transactions contemplated by this Agreement. The Servicer has duly authorized the execution, delivery and performance of this Agreement, has duly executed and delivered this Agreement, and this Agreement, assuming due authorization, execution and delivery by the Purchaser, constitutes a legal, valid and binding obligation of the Servicer, enforceable against it in accordance with its terms except as the enforceability thereof may be limited by bankruptcy, insolvency or reorganization;

          (xix) The execution and delivery of this Agreement by the Servicer and the performance of and compliance with the terms of this Agreement will

10

not violate the Servicer’s Certificate of Formation and limited liability company agreement or constitute a default under or result in a breach or acceleration of, any material contract, agreement or other instrument to which the Servicer is a party or which may be applicable to the Servicer or its assets;

          (xx) The Servicer is not in violation of, and the execution and delivery of this Agreement by the Servicer and its performance and compliance with the terms of this Agreement will not constitute a violation with respect to, any order or decree of any court or any order or regulation of any federal, state, municipal or governmental agency having jurisdiction over the Servicer or its assets, which violation might have consequences that would materially and adversely affect the condition (financial or otherwise) or the operation of the Servicer or its assets or might have consequences that would materially and adversely affect the performance of its obligations and duties hereunder;;

          (xxi) The Servicer does not believe, nor does it have any reason or cause to believe, that it cannot perform each and every covenant contained in this Agreement;

          (xxii) The Mortgage Note, the Mortgage, the Assignment of Mortgage and any other documents required to be delivered with respect to each Mortgage Loan pursuant to the Custodial Agreement, have been delivered to the Custodian all in compliance with the specific requirements of the Custodial Agreement. With respect to each Mortgage Loan, the Servicer is in possession of a complete Mortgage File in compliance with Exhibit 5, except for such documents as have been delivered to the Custodian;

          (xxiii) In the event that the Servicer retains record title, the Servicer shall retain such record title to each Mortgage, each related Mortgage Note and the related Mortgage Files with respect thereto in trust for the Purchaser as the owner thereof and only for the purpose of servicing and supervising the servicing of each Mortgage Loan;

          (xxiv) There are no actions or proceedings against, or investigations of, the Servicer before any court, administrative or other tribunal (A) that might prohibit its entering into this Agreement, (B) seeking to prevent the consummation of the transactions contemplated by this Agreement or (C) that might prohibit or materially and adversely affect the performance by the Servicer of its obligations under, or the validity or enforceability of, this Agreement;

          (xxv) No consent, approval, authorization or order of any court or governmental agency or body is required for the execution, delivery and performance by the Servicer of, or compliance by the Servicer with, this Agreement or the consummation of the transactions contemplated by this Agreement, except for such consents, approvals, authorizations or orders, if any, that have been obtained prior to the Closing Date;

11

          (xxvi) Servicer shall maintain complete records for each Mortgage Loan which shall be clearly marked to reflect the ownership of each Mortgage Loan by Purchaser; and

          (xxvii) Neither this Agreement nor any written statement, report or other document prepared and furnished or to be prepared and furnished by the Servicer pursuant to this Agreement or in connection with the transactions contemplated hereby contains any untrue statement of material fact or omits to state a material fact necessary to make the statements contained herein or therein not misleading.

          (xxviii) The Servicer is an approved servicer of conventional loans for Xxxxxx Xxx or Xxxxxxx Mac.

          (xxix) The Servicer is a member of MERS in good standing, and will comply in all material respects with the rules and procedures of MERS in connection with the servicing of the MERS Mortgage Loans for as long as such Mortgage Loans are registered with MERS.

           Subsection 7.02. Representations and Warranties Regarding Individual Mortgage Loans.

          The Servicer hereby represents and warrants to the Initial Purchaser and to any subsequent Purchaser that, as to each Mortgage Loan, as of the related Closing Date for such Mortgage Loan:

          (xxx) The information set forth in the related Mortgage Loan Schedule is complete, true and correct;

          (xxxi) The Mortgage Loan is in compliance with all requirements set forth in the related Confirmation, and the characteristics of the related Mortgage Loan Package as set forth in the related Confirmation are true and correct; provided, however, that in the event of any conflict between the terms of any Confirmation and this Agreement, the terms of the Confirmation shall control, except to the extent specifically set forth in the Confirmation;

          (xxxii) Neither the Seller nor the Servicer has advanced funds, or induced, solicited or knowingly received any advance of funds from a party other than the owner of the related Mortgaged Property, directly or indirectly, for the payment of any amount required by the Mortgage Note or Mortgage; no Mortgage Loan is fifty-nine (59) or more days delinquent (pursuant to the delinquency methodology acceptable to the Office of Thrift Supervision) as of the Closing Date;

          (xxxiii) There are no delinquent taxes, ground rents, water charges, sewer rents, assessments, insurance premiums, leasehold payments, including assessments payable in future installments or other outstanding charges that would constitute a lien superior to the Mortgage, affecting the related Mortgaged Property;

12

          (xxxiv) The terms of the Mortgage Note and the Mortgage have not been impaired, waived, altered or modified in any respect, except by written instruments, recorded in the applicable public recording office if necessary to maintain the lien priority of the Mortgage, and which have been delivered to the Custodian; the substance of any such waiver, alteration or modification has been approved by the title insurer, to the extent required by the related policy, and is reflected on the related Mortgage Loan Schedule. No instrument of waiver, alteration or modification has been executed, and no Mortgagor has been released, in whole or in part, except in connection with an assumption agreement approved by the title insurer, to the extent required by the policy, and which assumption agreement has been delivered to the Custodian and the terms of which are reflected in the related Mortgage Loan Schedule;

          (xxxv) The Mortgage Note and the Mortgage are not subject to any right of rescission, set-off, counterclaim or defense, including the defense of usury, nor will the operation of any of the terms of the Mortgage Note and the Mortgage, or the exercise of any right thereunder, render the Mortgage unenforceable, in whole or in part, or subject to any right of rescission, set-off, counterclaim or defense, including the defense of usury and no such right of rescission, set-off, counterclaim or defense has been asserted with respect thereto. Each Prepayment Charge or penalty with respect to any Mortgage Loan is permissible, enforceable and collectible under applicable federal, state and local law;

          (xxxvi) All buildings upon the Mortgaged Property are insured by a Qualified Insurer acceptable to Xxxxxx Mae and Xxxxxxx Mac against loss by fire, hazards of extended coverage and such other hazards as are customary in the area where the Mortgaged Property is located, pursuant to insurance policies providing coverage in an amount not less than the greatest of (i) 100% of the replacement cost of all improvements to the Mortgaged Property, (ii) either (A) the outstanding principal balance of the Mortgage Loan with respect to each first lien Mortgage Loan or (B) with respect to each second lien Mortgage Loan, the sum of the outstanding principal balance of the related first lien mortgage loan and the outstanding principal balance of the second lien Mortgage Loan, or (iii) the amount necessary to avoid the operation of any co-insurance provisions with respect to the Mortgaged Property, and consistent with the amount that would have been required as of the date of origination in accordance with the Underwriting Guidelines. All such insurance policies contain a standard mortgagee clause naming the Seller, its successors and assigns as mortgagee and all premiums thereon have been paid. If the Mortgaged Property is in an area identified on a Flood Hazard Map or Flood Insurance Rate Map issued by the Federal Emergency Management Agency as having special flood hazards (and such flood insurance has been made available) a flood insurance policy meeting the requirements of the current guidelines of the Federal Insurance Administration is in effect which policy conforms to the requirements of Xxxxxx Mae and Xxxxxxx Mac. The Mortgage obligates the Mortgagor thereunder to maintain all such insurance at the Mortgagor’s cost and expense, and on the Mortgagor’s failure to do so, authorizes the holder of the Mortgage to maintain such insurance at Mortgagor’s cost and expense and to seek reimbursement therefore from the Mortgagor;

13

          (xxxvii) Any and all requirements of any federal, state or local law including, without limitation, usury, truth in lending, real estate settlement procedures, predatory and abusive lending, consumer credit protection, equal credit opportunity, fair housing or disclosure laws applicable to the origination and servicing of mortgage loans of a type similar to the Mortgage Loans and applicable to any prepayment penalty associated with the Mortgage Loans at origination have been complied with;

          (xxxviii) The Mortgage has not been satisfied, cancelled, subordinated or rescinded, in whole or in part, and the Mortgaged Property has not been released from the lien of the Mortgage, in whole or in part, nor has any instrument been executed that would effect any such satisfaction, cancellation, subordination, rescission or release;

          (xxxix) The Mortgage (including any Negative Amortization which may arise thereunder) is a valid, existing and enforceable (A) first lien and first priority security interest with respect to each Mortgage Loan which is indicated by the Seller to be a first lien (as reflected on the Mortgage Loan Schedule), or (B) second lien and second priority security interest with respect to each Mortgage Loan which is indicated by the Seller to be a second lien (as reflected on the Mortgage Loan Schedule), in either case, on the Mortgaged Property, including all improvements on the Mortgaged Property subject only to (a) the lien of current real property taxes and assessments not yet due and payable, (b) covenants, conditions and restrictions, rights of way, easements and other matters of the public record as of the date of recording being acceptable to mortgage lending institutions generally and specifically referred to in the lender’s title insurance policy delivered to the originator of the Mortgage Loan and which do not adversely affect the Appraised Value of the Mortgaged Property, (c) with respect to each Mortgage Loan which is indicated by the Seller to be a second lien Mortgage Loan (as reflected on the Mortgage Loan Schedule) a first lien on the Mortgaged Property; and (d) other matters to which like properties are commonly subject which do not materially interfere with the benefits of the security intended to be provided by the Mortgage or the use, enjoyment, value or marketability of the related Mortgaged Property. Any security agreement, chattel mortgage or equivalent document related to and delivered in connection with the Mortgage Loan establishes and creates a valid, existing and enforceable first or second lien and first or second priority security interest (in each case, as indicated on the Mortgage Loan Schedule) on the property described therein and the Seller has full right to sell and assign the same to the Purchaser;

          (xl) The Mortgage Note and the related Mortgage are genuine and each is the legal, valid and binding obligation of the maker thereof, enforceable in accordance with its terms;

          (xli) All parties to the Mortgage Note and the Mortgage had legal capacity to enter into the Mortgage Loan and to execute and deliver the Mortgage Note and the Mortgage, and the Mortgage Note and the Mortgage have been duly and properly executed by such parties. The Mortgagor is a natural person;

14

          (xlii) The proceeds of the Mortgage Loan have been fully disbursed to or for the account of the Mortgagor and there is no obligation for the Mortgagee to advance additional funds thereunder and any and all requirements as to completion of any on-site or off-site improvement and as to disbursements of any escrow funds therefore have been complied with. All costs, fees and expenses incurred in making or closing the Mortgage Loan and the recording of the Mortgage have been paid, and the Mortgagor is not entitled to any refund of any amounts paid or due to the Mortgagee pursuant to the Mortgage Note or Mortgage;

          (xliii) The Seller is the sole legal, beneficial and equitable owner of the Mortgage Note and the Mortgage and has full right to transfer and sell the Mortgage Loan to the Purchaser free and clear of any encumbrance, equity, lien, pledge, charge, claim or security interest;

          (xliv) All parties which have had any interest in the Mortgage Loan, whether as mortgagee, assignee, pledgee or otherwise, are (or, during the period in which they held and disposed of such interest, were) in compliance with any and all applicable “doing business” and licensing requirements of the laws of the state wherein the Mortgaged Property is located;

          (xlv) The Mortgage Loan is covered by an American Land Title Association (“ALTA”) lender’s title insurance policy or a comparable form in the States of California or Texas (which, in the case of an Adjustable Rate Mortgage Loan has an adjustable rate mortgage endorsement in the form of ALTA 6.0 or 6.1), issued by a title insurer acceptable to Xxxxxx Xxx and Xxxxxxx Mac and qualified to do business in the jurisdiction where the Mortgaged Property is located, insuring (subject to the exceptions contained in (x)(a) and (b), and with respect to any second lien Mortgage Loan (c), above) the Seller or the Servicer, its successors and assigns as to the first or second priority lien (as indicated on the Mortgage Loan Schedule) of the Mortgage in the original principal amount of the Mortgage Loan (including, if the Mortgage Loan provides for Negative Amortization, the maximum amount of Negative Amortization in accordance with the Mortgage) and, with respect to any Adjustable Rate Mortgage Loan, against any loss by reason of the invalidity or unenforceability of the lien resulting from the provisions of the Mortgage providing for adjustment in the Mortgage Interest Rate and Monthly Payment and Negative Amortization provisions of the Mortgage Note. The Seller or Servicer is the sole insured of such lender’s title insurance policy, and such lender’s title insurance policy is in full force and effect and will be in full force and effect upon the consummation of the transactions contemplated by this Agreement. No claims have been made under such lender’s title insurance policy, and no prior holder of the related Mortgage, including the Seller, has done, by act or omission, anything which would impair the coverage of such lender’s title insurance policy;

          (xlvi) There is no default, breach, violation or event of acceleration existing under the Mortgage or the Mortgage Note and no event which, with the passage of time or with notice and the expiration of any grace or cure period, would constitute a default, breach, violation or event of acceleration, and neither the Seller nor the Servicer

15

has waived any default, breach, violation or event of acceleration. With respect to each second lien Mortgage Loan (i) the related first lien mortgage loan is in full force and effect, (ii) there is no default, breach, violation or event of acceleration existing under such first lien mortgage or the related mortgage note, (iii) no event which, with the passage of time or with notice and the expiration of any grace or cure period, would constitute a default, breach, violation or event of acceleration thereunder, (iv) either (A) the first lien mortgage contains a provision which allows or (B) applicable law requires, the mortgagee under the second lien Mortgage Loan to receive notice of, and affords such mortgagee an opportunity to cure any default by payment in full or otherwise under the first lien mortgage, (v) the related first lien does not provide for or permit negative amortization under such first lien Mortgage Loan, and (vi) either no consent for the Mortgage Loan is required by the holder of the first lien or such consent has been obtained and is contained in the Mortgage File;

          (xlvii) There are no mechanics’ or similar liens or claims which have been filed for work, labor or material (and no rights are outstanding that under law could give rise to such lien) affecting the related Mortgaged Property which are or may be liens prior to, or equal or coordinate with, the lien of the related Mortgage;

          (xlviii) All improvements which were considered in determining the Appraised Value of the related Mortgaged Property lay wholly within the boundaries and building restriction lines of the Mortgaged Property, and no improvements on adjoining properties encroach upon the Mortgaged Property;

          (xlix) The Mortgage Loan was originated by the Servicer or by a savings and loan association, a savings bank, a commercial bank or similar banking institution which is supervised and examined by a federal or state authority, or by a mortgagee approved as such by the Secretary of HUD, or by a Qualified Correspondent;

          (l) Principal payments on the Mortgage Loan commenced no more than sixty (60) days after the proceeds of the Mortgage Loan were disbursed. The Mortgage Loan bears interest at the Mortgage Interest Rate. With respect to each Mortgage Loan which is not a Negative Amortization Loan, the Mortgage Note is payable on the day of each month specified in the related Mortgage Note in Monthly Payments, which, in the case of a Fixed Rate Mortgage Loans, are sufficient to fully amortize the original principal balance over the original term thereof (other than with respect to a Mortgage Loan identified on the related Mortgage Loan Schedule as an interest-only Mortgage Loan during the interest-only period or a Mortgage Loan which is identified on the related Mortgage Loan Schedule as a Balloon Mortgage Loan) and to pay interest at the related Mortgage Interest Rate, and, in the case of an Adjustable Rate Mortgage Loan, are changed on each Adjustment Date, and in any case, are sufficient to fully amortize the original principal balance over the original term thereof (other than with respect to a Mortgage Loan identified on the related Mortgage Loan Schedule as an interest-only Mortgage Loan during the interest-only period or a Mortgage Loan which is identified on the related Mortgage Loan Schedule as a Balloon Mortgage Loan) and to pay interest at the related Mortgage Interest Rate. With respect to each Negative Amortization Mortgage Loan, the related Mortgage Note requires a

16

Monthly Payment which is sufficient during the period following each Payment Adjustment Date, to fully amortize the outstanding principal balance as of the first day of such period (including any Negative Amortization) over the then remaining term of such Mortgage Note and to pay interest at the related Mortgage Interest Rate; provided, that the Monthly Payment shall not increase to an amount that exceeds 107.5% of the amount of the Monthly Payment that was due immediately prior to the Payment Adjustment Date; provided, further, that the payment adjustment cap shall not be applicable with respect to the adjustment made to the Monthly Payment that occurs in a year in which the Mortgage Loan has been outstanding for a multiple of five (5) years and in any such year the Monthly Payment shall be adjusted to fully amortize the Mortgage Loan over the remaining term. With respect to each Mortgage Loan identified on the Mortgage Loan Schedule as an interest-only Mortgage Loan, the interest-only period shall not exceed ten (10) years (or such other period specified on the Mortgage Loan Schedule) and following the expiration of such interest-only period, the remaining Monthly Payments shall be sufficient to fully amortize the original principal balance over the remaining term of the Mortgage Loan and to pay interest at the related Mortgage Interest Rate. With respect to each Balloon Mortgage Loan, the Mortgage Note requires a monthly payment which is sufficient to fully amortize the original principal balance over the original term thereof and to pay interest at the related Mortgage Interest Rate and requires a final Monthly Payment substantially greater than the preceding monthly payment which is sufficient to repay the remained unpaid principal balance of the Balloon Mortgage Loan as the Due Date of such monthly payment. The Index for each Adjustable Rate Mortgage Loan is as set forth on the Mortgage Loan Schedule. No Mortgage Loan is a Convertible Mortgage Loan. No Balloon Mortgage Loan has an original stated maturity of less than seven (7) years;

The origination, servicing and collection practices used with respect to each Mortgage Note and Mortgage including, without limitation, the establishment, maintenance and servicing of the Escrow Accounts and Escrow Payments, if any, since origination, have been in all respects legal, proper, prudent and customary in the non conforming mortgage origination and servicing industry. The Mortgage Loan has been serviced by the Servicer and any predecessor servicer in accordance with the terms of the Mortgage Note and Accepted Servicing Practices. With respect to escrow deposits and Escrow Payments, if any, all such payments are in the possession of, or under the control of, the Servicer and there exist no deficiencies in connection therewith for which customary arrangements for repayment thereof have not been made. No escrow deposits or Escrow Payments or other charges or payments due the Servicer have been capitalized under any Mortgage or the related Mortgage Note and no such escrow deposits or Escrow Payments are being held by the Servicer for any work on a Mortgaged Property which has not been completed; provided that, certain Insurance Proceeds may be held by the Servicer in escrow pending the completion of repairs which are required to be made to a Mortgaged Property in connection with the payment of such Insurance Proceeds;

          (li) The Mortgaged Property is free of damage and waste and there is no proceeding pending for the total or partial condemnation thereof;

17

          (lii) The Mortgage and related Mortgage Note contain customary and enforceable provisions such as to render the rights and remedies of the holder thereof adequate for the realization against the Mortgaged Property of the benefits of the security provided thereby, including, (a) in the case of a Mortgage designated as a deed of trust, by trustee’s sale, and (b) otherwise by judicial foreclosure. The Mortgaged Property is not subject to any bankruptcy proceeding or foreclosure proceeding and the Mortgagor has not filed for protection under applicable bankruptcy laws. There is no homestead or other exemption available to the Mortgagor which would interfere with the right to sell the Mortgaged Property at a trustee’s sale or the right to foreclose the Mortgage. The Mortgagor has not notified the Servicer and the Servicer has no knowledge of any relief requested or allowed to the Mortgagor under the Servicemembers’ Civil Relief Act or any similar state law;

          (liii) The Mortgage Loan was underwritten in accordance with the published underwriting standards of Centex Home Equity Company, LLC in effect at the time the Mortgage Loan was originated; and the Mortgage Note and Mortgage are on forms acceptable to prudent lenders in the secondary market;

          (liv) The Mortgage Note is not and has not been secured by any collateral except the lien of the corresponding Mortgage on the Mortgaged Property and the security interest of any applicable security agreement or chattel mortgage referred to in (x) above;

          (lv) The Mortgage File contains an appraisal of the related Mortgaged Property which satisfied the standards of Xxxxxx Xxx and Xxxxxxx Mac, was on appraisal form 1004 or form 2055 with an interior inspection and was made and signed, prior to the approval of the Mortgage Loan application, by a qualified appraiser, duly appointed by the Servicer, who had no interest, direct or indirect in the Mortgaged Property or in any loan made on the security thereof, whose compensation is not affected by the approval or disapproval of the Mortgage Loan and who met the minimum qualifications of Xxxxxx Mae and Xxxxxxx Mac, or an insured automated valuation model valuation. Each appraisal of the Mortgage Loan that is not an insured automated valuation model was made in accordance with the relevant provisions of the Financial Institutions Reform, Recovery, and Enforcement Act of 1989;

          (lvi) In the event the Mortgage constitutes a deed of trust, a trustee, duly qualified under applicable law to serve as such, has been properly designated and currently so serves and is named in the Mortgage, and no fees or expenses are or will become payable by the Purchaser to the trustee under the deed of trust, except in connection with a trustee’s sale after default by the Mortgagor;

          (lvii) No Mortgage Loan contains provisions pursuant to which Monthly Payments are (a) paid or partially paid with funds deposited in any separate account established by the Servicer, the Mortgagor, or anyone on behalf of the Mortgagor, (b) paid by any source other than the Mortgagor or (c) contains any other similar provisions which may constitute a “buydown” provision. The Mortgage Loan is

18

not a graduated payment mortgage loan and the Mortgage Loan does not have a shared appreciation or other contingent interest feature;

          (lviii) The Mortgagor has executed a statement to the effect that the Mortgagor has received all disclosure materials required by applicable law with respect to the making of fixed rate mortgage loans in the case of Fixed Rate Mortgage Loans, and adjustable rate mortgage loans in the case of Adjustable Rate Mortgage Loans and rescission materials with respect to Refinanced Mortgage Loans, and such statement is and will remain in the Mortgage File;

          (lix) No Mortgage Loan was made in connection with (a) the construction or rehabilitation of a Mortgaged Property or (b) facilitating the trade-in or exchange of a Mortgaged Property;

          (lx) The Servicer has no knowledge of any circumstances or condition with respect to the Mortgage, the Mortgaged Property, the Mortgagor or the Mortgagor’s credit standing that can reasonably be expected to cause the Mortgage Loan to be an unacceptable investment, cause the Mortgage Loan to become delinquent, or adversely affect the value of the Mortgage Loan;

          (lxi) No Mortgage Loan had an LTV or a CLTV at origination in excess of 100%. No Mortgage Loan is subject to a lender paid primary mortgage insurance policy;

          (lxii) The Mortgaged Property is lawfully occupied under applicable law; all inspections, licenses and certificates required to be made or issued with respect to all occupied portions of the Mortgaged Property and, with respect to the use and occupancy of the same, including but not limited to certificates of occupancy, have been made or obtained from the appropriate authorities;

          (lxiii) No error, omission, misrepresentation, negligence, fraud or similar occurrence with respect to a Mortgage Loan has taken place on the part of any person, including without limitation the Mortgagor, any appraiser, any builder or developer, or any other party involved in the origination of the Mortgage Loan or in the application of any insurance in relation to such Mortgage Loan;

          (lxiv) The Assignment of Mortgage is in recordable form, except for the name of the assignee which is blank, and is acceptable for recording under the laws of the jurisdiction in which the Mortgaged Property is located;

          (lxv) Any principal advances made to the Mortgagor prior to the Closing Date have been consolidated with the outstanding principal amount secured by the Mortgage, and the secured principal amount, as consolidated, bears a single interest rate and single repayment term. The lien of the Mortgage securing the consolidated principal amount is expressly insured as having first or second (as indicated on the Mortgage Loan Schedule) lien priority by a title insurance policy, an endorsement to the policy insuring the mortgagee’s consolidated interest or by other title evidence acceptable to Xxxxxx Mae and Xxxxxxx Mac. The consolidated principal amount does

19

not exceed the original principal amount of the Mortgage Loan plus any Negative Amortization;

          (lxvi) If the Residential Dwelling on the Mortgaged Property is a condominium unit or a unit in a planned unit development (other than a de minimis planned unit development) such condominium or planned unit development project meets the eligibility requirements of Xxxxxx Mae and Xxxxxxx Mac;

          (lxvii) The source of the down payment with respect to each Mortgage Loan has been fully verified by the Servicer;

          (lxviii) Interest on each Mortgage Loan is calculated on the basis of a 360-day year consisting of twelve 30-day months;

          (lxix) The Mortgaged Property is in compliance with all applicable environmental laws pertaining to environmental hazards including, without limitation, asbestos, and neither the Seller nor the Servicer nor, to the Seller’s or the Servicer’s knowledge, the related Mortgagor, has received any notice of any violation or potential violation of such law;

          (lxx) The Servicer shall, at its own expense, cause each Mortgage Loan to be covered by a Tax Service Contract which is assignable to the Purchaser or its designee; provided however, that if the Servicer fails to purchase such Tax Service Contract, the Servicer shall be required to reimburse the Purchaser for all costs and expenses incurred by the Purchaser in connection with the purchase of any such Tax Service Contract;

          (lxxi) Each Mortgage Loan is covered by a Flood Zone Service Contract which is assignable to the Purchaser or its designee or, for each Mortgage Loan not covered by such Flood Zone Service Contract, the Servicer agrees to purchase such Flood Zone Service Contract;

          (lxxii) No Mortgage Loan is (a)(1) subject to the provisions of the Homeownership and Equity Protection Act of 1994 as amended (“HOEPA”) or (2) has an APR or total points and fees that are equal to or exceeds the HOEPA thresholds (as defined in 12 CFR 226.32 (a)(1)(i) and (ii)), (b) subject to any comparable federal, state or local statutes or regulations, or any other statute or regulation providing for heightened regulatory scrutiny or assignee liability to holders of such mortgage loans, (c) a High Cost Loan or Covered Loan, as applicable (as such terms are defined in the current Standard & Poor’s LEVELS^® Glossary Revised, Appendix E) or (d) a “high cost” mortgage loan, “covered” mortgage loan (excluding home loans defined as “covered home loans” pursuant to clause (1) of the definition of that term in the New Jersey Home Ownership Security Act), “high risk Home” mortgage loan, or “predatory” mortgage loan or any other comparable term, no matter how defined under any federal, state, or local law ;

          (lxxiii) No predatory, abusive, or deceptive lending practices, including but not limited to, the extension of credit to a Mortgagor without regard for

20

the Mortgagor’s ability to repay the Mortgage Loan and the extension of credit to a mortgagor which has no apparent benefit to the Mortgagor, were employed in connection with the origination of the Mortgage Loan;

          (lxxiv) The debt-to-income ratio of the related Mortgagor was not greater than 60% at the origination of the related Mortgage Loan;

          (lxxv) No Mortgagor was required to purchase any credit insurance product (e.g., life, mortgage, disability, accident, unemployment or health insurance product) or debt cancellation agreement as a condition of obtaining the extension of credit and no Mortgagor in connection with a Mortgage Loan originated on or after October 1, 2002, obtained a prepaid single premium credit insurance policy (e.g., life, mortgage, disability, accident, unemployment or health insurance) or debt cancellation agreement in connection with the origination of the Mortgage Loan. No proceeds from any Mortgage Loan originated on or after October 1, 2002, were used to purchase single premium credit insurance policies or debt cancellation agreements as part of the origination of, or as a condition to closing, such Mortgage Loan;

          (lxxvi) The Mortgage Loans were not selected from the outstanding one- to four-family mortgage loans in the Seller’s portfolio as to which the representations and warranties set forth in this Agreement could be made at the related Closing Date in a manner so as to affect adversely the interests of the Purchaser;

          (lxxvii) The Mortgage contains an enforceable provision for the acceleration of the payment of the unpaid principal balance of the Mortgage Loan in the event that the Mortgaged Property is sold or transferred without the prior written consent of the mortgagee thereunder;

          (lxxviii) The Mortgage Loan complies with all applicable consumer credit statutes and regulations, including, without limitation, the respective Uniform Consumer Credit Code laws in effect in Alabama, Colorado, Idaho, Indiana, Iowa, Kansas, Maine, Oklahoma, South Carolina, Utah, West Virginia and Wyoming, has been originated by a properly licensed entity, and in all other respects, complies with all of the material requirements of any such applicable laws;

          (lxxix) The information set forth in the Mortgage Loan Schedule as to Prepayment Charges is complete, true and correct in all material respects and each Prepayment Charge is permissible, enforceable and collectable in accordance with its terms upon the Mortgagor’s full and voluntary principal payment under applicable law;

          (lxxx) The Mortgage Loan was not prepaid in full prior to the Closing Date and the Servicer has not received notification from a Mortgagor that a prepayment in full shall be made after the Closing Date;

          (lxxxi) No Mortgage Loan is secured by cooperative housing, commercial property or mixed use property, and each Mortgage Loan is secured by a “single family” residence within the meaning of Section 25(c)(10) of the Code;

21

          (lxxxii) With respect to any Mortgage Loan which is secured by manufactured housing, if such Mortgage Loans are permitted hereunder, such Mortgage Loan satisfies the requirements for inclusion in residential mortgage backed securities transactions rated by Standard & Poor’s Ratings Services and such manufactured housing is the principal residence of the Mortgagor at the time of the origination of the Mortgage Loan;

          (lxxxiii) Each Mortgage Loan constitutes a “qualified mortgage” under Section 860G(a)(3)(A) of the Code and Treasury Regulation Section 1.860G-2(a)(1);

          (lxxxiv) No Mortgage Loan is secured by real property or secured by a manufactured home located in the state of Georgia unless (x) such Mortgage Loan was originated prior to October 1, 2002 or after March 6, 2003, or (y) the property securing the Mortgage Loan is not, nor will be, occupied by the Mortgagor as the Mortgagor’s principal dwelling. No Mortgage Loan is a “High Cost Home Loan” as defined in the Georgia Fair Lending Act, as amended (the “Georgia Act”). Each Mortgage Loan that is a “Home Loan” under the Georgia Act complies with all applicable provisions of the Georgia Act. No Mortgage Loan secured by owner occupied real property or an owner occupied manufactured home located in the State of Georgia was originated (or modified) on or after October 1, 2002 through and including March 6, 2003;

          (lxxxv) No Mortgage Loan is a “High-Cost” loan as defined under the New York Banking Law Section 6-1, effective as of April 1, 2003;

          (lxxxvi) No Mortgage Loan (a) is secured by property located in the State of New York; (b) had an unpaid principal balance at origination of $300,000 or less, and (c) has an application date on or after April 1, 2003, the terms of which Mortgage Loan equal or exceed either the APR or the points and fees threshold for “high-cost home loans”, as defined in Section 6-1 of the New York State Banking Law;

          (lxxxvii) No Mortgage Loan is a “High Cost Home Loan” as defined in the Arkansas Home Loan Protection Act effective July 16, 2003 (Act 1340 or 2003);

          (lxxxviii) No Mortgage Loan is a “High Cost Home Loan” as defined in the Kentucky high-cost loan statute effective June 24, 2003 (Ky. Rev. Stat. Section 360.100);

          (lxxxix) No Mortgage Loan secured by property located in the State of Nevada is a “home loan” as defined in the Nevada Assembly Xxxx No. 284;

          (xc) No Mortgage Loan is a “manufactured housing loan” or “home improvement home loan” pursuant to the New Jersey Home Ownership Act. No Mortgage Loan is a “High-Cost Home Loan” or a refinanced “Covered Home Loan,” in each case, as defined in the New Jersey Home Ownership Act effective November 27, 2003 (N.J.S.A. 46;10B-22 et seq.);

22

          (xci) No Mortgage Loan is a subsection 10 mortgage under the Oklahoma Home Ownership and Equity protection Act;

          (xcii) No Mortgage Loan is a “High-Cost Home Loan” as defined in the New Mexico Home Loan Protection Act effective January 1, 2004 (N.M. Stat. Xxx. §§ 58-21A-1 et seq.);

          (xciii) No Mortgage Loan is a “High-Risk Home Loan” as defined in the Illinois High-Risk Home Loan Act effective January 1, 2004 (815 Ill. Comp. Stat. 137/1 et seq.);

          (xciv) No Loan that is secured by property located within the State of Maine meets the definition of a (i) “high-rate, high-fee” mortgage loan under Article VIII, Title 9-A of the Maine Consumer Credit Code or (ii) “High-Cost Home Loan”as defined under the Maine House Xxxx 383 X.X. 494, effective as of September 13, 2003;

          (xcv) With respect to any Loan for which a mortgage loan application was submitted by the Mortgagor after April 1, 2004, no such Loan secured by Mortgaged Property in the State of Illinois which has a Loan Interest Rate in excess of 8.0% per annum has lender-imposed fees (or other charges) in excess of 3.0% of the original principal balance of the Loan;

          (xcvi) No Mortgage Loan is a “High Cost Home Mortgage Loan” as defined in the Massachusetts Predatory Home Loan Practices Act, effective November 7, 2004 (Mass. Xxx. Laws Ch. 183C). No Mortgage Loan secured by a Mortgaged Property located in the Commonwealth of Massachusetts was made to pay off or refinance an existing loan or other debt of the related borrower (as the term “borrower” is defined in the regulations promulgated by the Massachusetts Secretary of State in connection with Massachusetts House Xxxx 4880 (2004)) unless either (1) (a) the related Mortgage Interest Rate (that would be effective once the introductory rate expires, with respect to Adjustable Rate Mortgage Loans) did or would not exceed by more than 2.25% the yield on United States Treasury securities having comparable periods of maturity to the maturity of the related Mortgage Loan as of the fifteenth day of the month immediately preceding the month in which the application for the extension of credit was received by the related lender or (b) the Mortgage Loan is an “open-end home loan”(as such term is used in the Massachusetts House Xxxx 4880 (2004)) and the related Mortgage Note provides that the related Mortgage Interest Rate may not exceed at any time the Prime rate index as published in The Wall Street Journal plus a margin of one percent, or (2) such Mortgage Loan is in the “borrower’s interest,” as documented by a “borrower’s interest worksheet” for the particular Mortgage Loan, which worksheet incorporates the factors set forth in Massachusetts House Xxxx 4880 (2004) and the regulations promulgated thereunder for determining “borrower’s interest,” and otherwise complies in all material respects with the laws of the Commonwealth of Massachusetts;

23

          (xcvii) No Loan is a “High Cost Home Loan” as defined by the Indiana Home Loan Practices Act, effective January 1, 2005 (Ind. Code Xxx. §§ 24-9-1 et seq.);

          (xcviii) The Mortgagee has not made or caused to be made any payment in the nature of an “average” or “yield spread premium” to a mortgage broker or a like Person which has not been fully disclosed to the Mortgagor;

          (xcix) The sale or transfer of the Mortgage Loan by the Seller complies with all applicable federal, state, and local laws, rules, and regulations governing such sale or transfer, including, without limitation, the Fair and Accurate Credit Transactions Act (“FACT Act”) and the Fair Credit Reporting Act, each as may be amended from time to time, and the Seller has not received any actual or constructive notice of any identity theft, fraud, or other misrepresentation in connection with such Mortgage Loan or any party thereto;

          (c) With respect to each MOM Loan, a MIN has been assigned by MERS and such MIN is accurately provided on the Mortgage Loan Schedule. The related Assignment of Mortgage to MERS has been duly and properly recorded, or has been delivered for recording to the applicable recording office;

          (ci) With respect to each MOM Loan, Seller has not received any notice of liens or legal actions with respect to such Mortgage Loan and no such notices have been electronically posted by MERS;

          (cii) With respect to each second lien Mortgage Loan, either no consent for the Mortgage Loan is required by the holder of the first lien or such consent has been obtained and is contained in the Mortgage File;

          (ciii) As of the Closing Date, each Mortgage Loan shall be eligible for sale in the secondary market or for securitization without unreasonable credit enhancement;

          (civ) No Mortgage Loan contains any obligation, conditional or otherwise, requiring the owner of such Mortgage Loan to offer a new loan to the related Mortgagor to refinance the principal balance of the Mortgage Loan, or any portion thereof,, or to extend the maturity date thereof;

          (cv) Each Mortgage Loan contains a customary “due on sale” clause.

          (cvi) Any leasehold estate securing a Mortgage Loan has a term of not less than five years in excess of the term of the related Mortgage Loan; and

          (cvii) If the Mortgage Loan provides that the interest rate on the principal balance of the related Mortgage Loan may be adjusted, all of the terms of the related Mortgage pertaining to interest rate adjustments and adjustments of the outstanding principal balance have been made in accordance with the terms of the

24

related Mortgage Noted and applicable law and are enforceable and such adjustments will not affect the priority of the Mortgage lien.

25

EXHIBIT B

MORTGAGE LOAN SCHEDULE

New Castle 2006-1: Final Pool (Schedule balances as of 3/1/2006)

																																				1st
																Occupancy				Original				Remaining				LTV at								Payment		Maturity		Orginal				Current										Schedule 03/01/06						Original
Loan Number				Reserved		Property Adderss		City		State		Zipcode				Status		Property Type		Term				Term				Orginination				Mortgage Rate				Date		Date		Payment				Payment				Paid to Date		Original Balance				Balance				Loan Purpose		Rate
	1							XXXXXXXXXXXX		XX			00000			Primary		Single Family			240				143				80				11.8			3/1/1998		2/1/2018			530.55				530.55			3/1/2006			48800				40098.18			Cash Out Refinance			11.8
	2							XXX XXXXXXX		XX			00000			Primary		Single Family			240				143				65.03				9.95			2/27/1998		1/27/2018			495.29				495.29			2/27/2006			51500				41507.15			Rate/Term Refinance			9.95
	3							XXXXXXXXX		XX			00000			Primary		Single Family			360				280				80				10.8			8/1/1999		7/1/2029			577.35				577.35			3/1/2006			61600				58927.96			Purchase			10.8
	4							XXXXX		XX			00000			Primary		Single Family			360				289				75				11.8			4/3/2000		3/3/1930			341.97				341.97			2/3/2006			33750				31904.76			Cash Out Refinance			11.8
	5							XXXXXXXXX		XX			00000			Investor		Single Family			360				289				76.26				12			5/1/2000		4/1/1930			337.27				337.27			3/1/2006			32788.28				31824.35			Cash Out Refinance			12
	6							XXXXXXXXXX		XX			00000			Primary		Single Family			360				289				75				12.85			5/1/2000		4/1/1930			389.92				389.92			3/1/2006			35625				34734.58			Purchase			12.85
	7							XXXXXXXXXXX		XX			00000			Primary		Single Family			360				290				90				10.6			5/17/2000		4/17/1930			394.25				394.25			2/17/2006			42750				41201.1			Cash Out Refinance			10.6
	8							XXXXXXX		XX			00000			Primary		Manufactured Housing			240				170				78.21				11.5			6/1/2000		5/1/2020			483.72				483.72			3/1/2006			45358.27				40419.3			Rate/Term Refinance			11.5
	9							XXXXXXXX		XX			00000			Primary		Single Family			180				110				82				13.6			6/1/2000		5/1/2015			535.05				535.05			3/1/2006			41000				32889.31			Cash Out Refinance			13.6
	00							XXXXXX XXXX		XX			00000			Primary		Single Family			180				111				80				12.09			6/23/2000		5/23/2015			723.58				723.58			2/23/2006			60000				48620.65			Cash Out Refinance			12.09
	00							XX XXXXX		XX			00000			Primary		Single Family			180				111				75				12.95			7/1/2000		6/1/2015			454.31				454.31			3/1/2006			36000				29171.42			Cash Out Refinance			12.95
	12							XXX XXXXXXX		XX			00000			Primary		Single Family			360				291				79.88				12.55			7/1/2000		6/1/1930			385.02				385.02			3/1/2006			35944.59				33061.33			Cash Out Refinance			12.55
	13							XXXXXXXXXX		XX			00000			Primary		Single Family			180				111				77.81				11.25			7/1/2000		6/1/2015			448.3				448.3			3/1/2006			38902.66				30815.31			Cash Out Refinance			11.25
	14							XXXXXXXXX		XX			00000			Primary		Single Family			240				171				64.87				12.99			7/1/2000		6/1/2020			281.01				281.01			2/10/2006			24000				21838.49			Rate/Term Refinance			12.99
	15							XXXXXXXX		XX			00000			Primary		Single Family			120				51				40				14.45			7/1/2000		6/1/2010			157.99				157.99			3/1/2006			10000				5728.87			Cash Out Refinance			14.45
	16							XXXXXXXXX		XX			00000			Primary		Single Family			360				291				89.53				8.45			7/1/2000		6/1/1930			1618.46				1180.75			3/1/2006			152199.57				146490.02			Cash Out Refinance			8.45
	17							XXXXXXXX XXXX		XX			00000			Primary		Single Family			180				111				88.18				12.99			7/1/2000		6/1/2015			390.29				390.29			3/1/2006			30862.76				25064.08			Cash Out Refinance			12.99
	18							XXXXXXXXXX		XX			00000			Primary		Single Family			240				171				83.47				10.8			7/1/2000		6/1/2020			382.58				382.58			2/15/2006			37558.43				33066.53			Rate/Term Refinance			10.8
	19							XXX XXXXXXX		XX			00000			Primary		Single Family			360				291				51.2				12.5			7/1/2000		6/1/1930			303.27				303.27			3/1/2006			28415.08				27684.34			Cash Out Refinance			12.5
	20							XXXXXXX		XX			00000			Primary		Single Family			180				111				70				13.25			7/1/2000		6/1/2015			314.03				314.03			3/1/2006			24500				19797.85			Cash Out Refinance			13.25
	21							XXXX XXXXXX		XX			00000			Primary		Single Family			360				291				85				12.57			7/1/2000		6/1/1930			501.49				501.49			2/15/2006			46750				45537.92			Cash Out Refinance			12.57
	22							XXXXXXXXX		XX			00000			Primary		Single Family			180				111				80				14.7			7/1/2000		6/1/2015			144.59				144.59			3/1/2006			10484				8746.25			Cash Out Refinance			14.7
	23							XXXXXXXXXX		XX			00000			Primary		Single Family			360				291				89.35				13			7/1/2000		6/1/1930			256.97				256.97			3/1/2006			23229.2				22687.59			Cash Out Refinance			00
	00							XXXX XXXXXXX		XX			00000			Primary		Single Family			360				291				52				7			7/1/2000		6/1/1930			214.84				176.66			3/1/2006			26000				24884.5			Cash Out Refinance			0
	00							X XXXXXXX		XX			0000			Primary		Single Family			240				171				79.95				13.35			7/1/2000		6/1/2020			1503.05				1503.05			3/1/2006			125504.36				114705.3			Cash Out Refinance			13.35
	26							XXXXXXX XXXXX		XX			00000			Investor		Single Family			360				291				44.45				14.25			7/1/2000		6/1/1930			240.94				240.94			3/1/2006			20000				19635.55			Cash Out Refinance			14.25
	27							XXXXXXXXXX		XX			00000			Primary		Single Family			360				292				89.24				11.99			7/5/2000		6/5/1930			1073.07				1073.07			2/5/2006			104400				96480.74			Cash Out Refinance			11.99
	28							XXXXXXX		XX			00000			Primary		Manufactured Housing			120				52				79.32				11.49			7/7/2000		6/7/2010			512.76				512.76			2/20/2006			36485.02				18273.15			Rate/Term Refinance			11.49
	00							XX XXXXXX		XX			00000			Primary		Single Family			360				292				73.69				13.99			7/7/2000		6/7/1930			331.55				331.55			2/7/2006			28000				27473.56			Cash Out Refinance			13.99
	30							XXXXXXXXXX		XX			00000			Primary		Single Family			360				292				57.65				12.8			7/9/2000		6/9/1930			213.76				213.76			2/9/2006			19600				19118.97			Cash Out Refinance			12.8
	31							XXXXX		XX			00000			Primary		Single Family			360				292				91.72				11.25			7/15/2000		6/15/1930			935.33				935.29			2/15/2006			96300				93223.84			Purchase			11.25
	32							XXXXXX XXXXXX		XX			00000			Primary		Manufactured Housing			240				172				80				11.19			7/12/2000		6/12/2020			610.37				610.37			2/20/2006			58400				52192.69			Cash Out Refinance			11.19
	00							XX XXXXX		XX			00000			Primary		Single Family			360				292				65.23				9.95			7/13/2000		6/13/1930			247.96				247.96			2/13/2006			28373.68				23991.01			Cash Out Refinance			9.95
	34							XXXXXXX		XX			00000			Primary		Single Family			360				292				75.04				11.75			7/13/2000		6/13/1930			473.42				473.42			2/13/2006			46900				45124.43			Cash Out Refinance			11.75
	35							XXXXXXXXXXXX		XX			00000			Primary		Single Family			360				292				85				12.25			7/9/2000		6/9/1930			300.17				300.17			2/9/2006			28645				27793.91			Purchase			12.25
	36							XXXXXXXX		XX			00000			Primary		Single Family			180				112				85				12.95			7/14/2000		6/14/2015			566.86				566.86			2/14/2006			51425				49903.77			Cash Out Refinance			12.95
	37							XXXXXX		XX			00000			Primary		Single Family			120				52				74.91				12.3			7/14/2000		6/14/2010			380.68				380.68			2/14/2006			26215.62				14623.43			Cash Out Refinance			12.3
	38							XXXX		XX			00000			Primary		Manufactured Housing			240				172				79.13				10.35			7/16/2000		6/16/2020			711.6				711.6			2/16/2006			72000				63650.66			Cash Out Refinance			10.35
	39							XXXXXX		XX			00000			Primary		Single Family			180				112				50.25				13.2			7/16/2000		6/16/2015			334.01				334.01			2/16/2006			26126.09				21313.89			Cash Out Refinance			13.2
	40							XXXXXXXXX		XX			00000			Primary		Single Family			360				292				97.79				12.45			7/16/2000		6/16/1930			441.93				441.93			2/16/2006			41558.71				40503.61			Cash Out Refinance			12.45

Page 1 of 274

New Castle 2006-1: Final Pool (Schedule balances as of 3/1/2006)

																																				1st
																Occupancy				Original				Remaining				LTV at								Payment		Maturity		Orginal				Current										Schedule 03/01/06						Original
Loan Number				Reserved		Property Adderss		City		State		Zipcode				Status		Property Type		Term				Term				Orginination				Mortgage Rate				Date		Date		Payment				Payment				Paid to Date		Original Balance				Balance				Loan Purpose		Rate
	41							XXXXXXXXX		XX			00000			Primary		Single Family			180				112				53.34				13.8			7/19/2000		6/19/2015			210.94				210.94			2/19/2006			16000				13195.01			Rate/Term Refinance			13.8
	42							XXXXXXX		XX			00000			Primary		Single Family			180				112				83.84				12.15			7/14/2000		6/14/2015			313.94				313.94			2/14/2006			30181.25				28913.7			Purchase			12.15
	43							XXXXXXXXX		XX			00000			Primary		Single Family			360				292				75				12.75			7/19/2000		6/19/1930			1189.93				1189.93			2/19/2006			109500				106476.12			Cash Out Refinance			12.75
	44							XXXX XXXXX		XX			00000			Investor		Single Family			180				112				80				13.55			7/15/2000		6/15/2015			220.68				220.68			2/15/2006			19200				15468.67			Cash Out Refinance			13.55
	00							XXX XXXXXX		XX			00000			Primary		Single Family			360				292				90				10.95			8/1/2000		7/1/1930			870.77				870.77			3/1/2006			91800				88741.61			Cash Out Refinance			10.95
	46							XXXXXXXXXXXX		XX			00000			Primary		Single Family			360				292				90				11.8			8/1/2000		7/1/1930			1121.67				1121.67			3/1/2006			110700				107517.54			Rate/Term Refinance			11.8
	47							XXXXXXX		XX			00000			Primary		Single Family			120				52				33.04				11.3			8/1/2000		7/1/2010			257.99				257.99			3/1/2006			18500				8259.33			Cash Out Refinance			11.3
	48							XXXXXXXX		XX			00000			Primary		Single Family			180				112				89.7				9.95			8/1/2000		7/1/2015			384.44				384.44			3/1/2006			35876.93				27976.32			Cash Out Refinance			9.95
	49							XXXXXXX		XX			00000			Primary		Single Family			360				292				90				11.4			8/1/2000		7/1/1930			1105.51				1105.51			3/1/2006			112500				108972.54			Cash Out Refinance			11.4
	50							XXXXXX XXXX		XX			00000			Primary		Single Family			360				292				90				10.2			8/1/2000		7/1/1930			522.05				522.05			3/1/2006			58500				52256.07			Cash Out Refinance			10.2
	51							XXXXXXXX		XX			00000			Primary		Single Family			360				292				80				13.5			8/1/2000		7/1/1930			302.39				302.39			3/1/2006			26400				25830.12			Cash Out Refinance			13.5
	52							XXXXXX		XX			00000			Primary		Single Family			180				112				85				10.95			8/1/2000		7/1/2015			520.05				520.05			3/1/2006			54825				52305.99			Cash Out Refinance			10.95
	53							XXXXXX		XX			00000			Primary		Two-Four Family			180				112				90				11.45			8/1/2000		7/1/2015			681.54				681.54			3/1/2006			58500				46768.9			Cash Out Refinance			11.45
	54							XXXXXXX		XX			00000			Primary		Single Family			180				112				85				14.99			8/1/2000		7/1/2015			289.09				289.09			3/1/2006			20665				17372.66			Cash Out Refinance			14.99
	55							XXXXXX		XX			00000			Primary		Single Family			180				112				85.45				14.5			8/1/2000		7/1/2015			218.41				218.41			3/1/2006			15994.18				12369.99			Cash Out Refinance			14.5
	56							XXXXXXX		XX			00000			Primary		Single Family			180				112				79.62				13.99			8/1/2000		7/1/2015			275.54				275.54			3/1/2006			20700				17079.92			Cash Out Refinance			13.99
	57							XXXXXXXX		XX			00000			Primary		Single Family			240				172				80				13.25			8/1/2000		7/1/2020			237.89				237.89			3/1/2006			20000				18285.2			Cash Out Refinance			13.25
	58							XXXX XXXXXXX		XX			00000			Primary		Single Family			120				52				80				11.45			8/1/2000		7/1/2010			432.16				432.16			3/1/2006			30800				17806.19			Cash Out Refinance			11.45
	59							XXXXXXXXXX		XX			00000			Primary		Single Family			240				172				48.08				11.99			8/1/2000		7/1/2020			275.1				275.1			3/1/2006			25000				22552.87			Cash Out Refinance			11.99
	60							XXXXXXXXXX		XX			00000			Primary		Single Family			180				112				75				11.5			8/1/2000		7/1/2015			661.02				661.02			3/1/2006			66750				64617.13			Rate/Term Refinance			11.5
	00							XXXX XXXXXXX		XX			00000			Primary		Single Family			360				292				97.01				9.9			8/1/2000		7/1/1930			548.68				548.68			3/1/2006			63051.89				60615.53			Rate/Term Refinance			9.9
	62							LOGANSPORT		LA			71049			Investor		Single Family			180				112				79.49				9.8			8/1/2000		7/1/2015			329.35				329.35			3/1/2006			31000				23847.34			Cash Out Refinance			9.8
	63							XXXXXXX		XX			00000			Primary		Single Family			360				292				84.49				8.25			8/1/2000		7/1/1930			547.11				338.07			2/15/2006			53228				44120.09			Cash Out Refinance			8.25
	64							XXXXXXXX		XX			00000			Primary		Manufactured Housing			144				76				59.77				9.95			8/1/2000		7/1/2012			605.61				605.61			3/1/2006			50797.31				34045.93			Rate/Term Refinance			9.95
	65							XXXXXXXX		XX			00000			Primary		Single Family			360				292				80				11.8			8/1/2000		7/1/1930			522.84				522.84			3/1/2006			51600				50115.76			Cash Out Refinance			11.8
	66							XXXX XXXXX		XX			00000			Primary		Single Family			360				292				90				11.25			8/1/2000		7/1/1930			607.53				607.53			3/1/2006			62550				60677.2			Cash Out Refinance			11.25
	67							XXXXXXXX		XX			00000			Primary		Single Family			360				292				74.78				12.7			8/1/2000		7/1/1930			360.3				360.3			3/1/2006			33274.67				32469.82			Cash Out Refinance			12.7
	00							XXXXXX XXXXXXX		XX			00000			Primary		Single Family			180				112				79.94				15.3			8/1/2000		7/1/2015			184.63				184.63			3/1/2006			13000				10361.47			Cash Out Refinance			15.3
	69							XXXXXXXX		XX			00000			Primary		Single Family			360				292				96.77				10.99			8/1/2000		7/1/1930			354.51				354.51			2/20/2006			37254.39				31232.62			Cash Out Refinance			10.99
	70							XXXXXXXXXX		XX			00000			Primary		Single Family			360				292				88.6				11.5			8/1/2000		7/1/1930			1315.09				1315.09			3/1/2006			132797.65				128993.9			Purchase			11.5
	71							XXXXXXXX		XX			00000			Primary		Single Family			180				113				80				13.4			8/5/2000		7/5/2015			387.51				387.51			2/5/2006			30000				24283.12			Cash Out Refinance			13.4
	72							XXXXXXXXXXX		XX			00000			Primary		Single Family			360				292				80				11.55			8/1/2000		7/1/1930			508.99				509.03			3/1/2006			51200				49660.36			Purchase			11.55
	73							ROCKY XXXXX		XX			00000			Primary		Single Family			360				293				80				10.7			8/6/2000		7/6/1930			725.19				725.19			2/6/2006			78000				75347.63			Rate/Term Refinance			10.7
	00							XXXXXXXXXX		XX			00000			Primary		Single Family			360				293				80				10.99			8/6/2000		7/6/1930			928.74				928.74			2/6/2006			97600				93703.58			Cash Out Refinance			10.99
	75							XXXXXX XXXXXX		XX			00000			Investor		Single Family			180				113				75				11.85			8/3/2000		7/3/2015			350.9				350.9			2/3/2006			34500				33536.49			Cash Out Refinance			11.85
	76							XXXXXXXX		XX			00000			Primary		Single Family			240				173				80				13.5			8/10/2000		7/10/2020			463.64				463.64			2/10/2006			38400				35112.87			Cash Out Refinance			13.5
	77							XXXXXXXXXX XXXXXXX		XX			00000			Primary		Single Family			180				113				85				11.99			8/11/2000		7/11/2015			1100.82				1100.82			2/11/2006			107100				102369.04			Cash Out Refinance			11.99
	78							XXXXXX		XX			00000			Primary		Single Family			360				293				80				12.9			8/14/2000		7/14/1930			377.85				377.85			2/14/2006			34400				33521			Cash Out Refinance			12.9
	79							XXXXXXXXXX		XX			00000			Primary		Single Family			180				113				85.48				12.3			8/15/2000		7/15/2015			705.74				705.74			2/15/2006			67100				65456.48			Rate/Term Refinance			12.3
	80							XXXXXXXXX		XX			00000			Investor		Two-Four Family			180				113				80				12.2			8/12/2000		7/12/2015			223.21				223.21			2/12/2006			18400				13408.24			Purchase			12.2

Page 2 of 274

New Castle 2006-1: Final Pool (Schedule balances as of 3/1/2006)

																																				1st
																Occupancy				Original				Remaining				LTV at								Payment		Maturity		Orginal				Current										Schedule 03/01/06						Original
Loan Number				Reserved		Property Adderss		City		State		Zipcode				Status		Property Type		Term				Term				Orginination				Mortgage Rate				Date		Date		Payment				Payment				Paid to Date		Original Balance				Balance				Loan Purpose		Rate
	81							XXXXXXX		XX			00000			Primary		Single Family			180				113				90.4				12.99			8/17/2000		7/17/2015			480.1				480.1			2/17/2006			37964.78				31571.66			Cash Out Refinance			12.99
	82							XXXXXXXXX		XX			00000			Primary		Single Family			360				293				88.88				10.99			8/18/2000		7/18/1930			1285.43				1285.43			2/18/2006			135085.09				130735.16			Rate/Term Refinance			10.99
	83							XXXXX		XX			00000			Primary		Single Family			180				113				80				11.99			8/19/2000		7/19/2015			767.7				767.7			2/19/2006			64000				51188.81			Cash Out Refinance			11.99
	84							XXXXXX		XX			00000			Primary		Single Family			360				293				75				12.6			8/19/2000		7/19/1930			370.89				370.89			2/19/2006			34500				33628.35			Cash Out Refinance			12.6
	85							XXXXXXX		XX			00000			Primary		Manufactured Housing			240				173				85				11.99			8/19/2000		7/19/2020			841.8				841.8			2/19/2006			76500				68434.9			Cash Out Refinance			11.99
	86							XXXXXXXXXXX		XX			00000			Primary		Two-Four Family			360				293				85				13.8			9/1/2000		8/1/1930			745.28				745.28			3/1/2006			63750				62436.51			Purchase			13.8
	87							XXXXXX		XX			00000			Primary		Single Family			360				293				57.19				11.75			9/1/2000		8/1/1930			217.03				217.03			3/1/2006			21500				20873.08			Cash Out Refinance			11.75
	88							XXXXXXX		XX			00000			Primary		Single Family			180				113				29.21				10.45			9/1/2000		8/1/2015			150.32				150.32			3/1/2006			16500				15805.54			Rate/Term Refinance			10.45
	89							XXXXXXX		XX			00000			Primary		Single Family			360				293				75				14.85			9/1/2000		8/1/1930			516.64				516.64			3/1/2006			41250				39732.79			Cash Out Refinance			14.85
	90							XXXXXXXXX		XX			00000			Investor		Single Family			360				293				59.53				12.8			9/1/2000		8/1/1930			272.65				272.65			3/1/2006			25000				24461.45			Cash Out Refinance			12.8
	91							XXXX		XX			00000			Primary		PUD			360				293				65				12.99			8/18/2000		7/18/1930			640.48				640.48			2/19/2006			57940				56359.19			Cash Out Refinance			12.99
	92							XXXXX		XX			00000			Primary		Single Family			120				53				68.85				12.99			9/1/2000		8/1/2010			395.61				395.61			3/1/2006			26505.67				15330.19			Cash Out Refinance			12.99
	93							XXXXXXXX		XX			00000			Primary		Single Family			360				293				32.78				12.15			9/1/2000		8/1/1930			306.86				306.86			3/1/2006			29500				28721.9			Cash Out Refinance			12.15
	94							XXXXXXXX		XX			00000			Primary		Single Family			360				293				79.89				13.5			9/1/2000		8/1/1930			327.59				327.59			3/1/2006			28600				28021.89			Cash Out Refinance			13.5
	95							XXXX XXXXXX		XX			00000			Primary		Single Family			180				113				80.48				11.99			9/1/2000		8/1/2015			479.81				479.81			3/1/2006			40000				31436.59			Cash Out Refinance			11.99
	97							XXXXXXXXX		XX			00000			Primary		Single Family			360				293				90				12.4			9/1/2000		8/1/1930			657.96				657.96			3/1/2006			62100				60483.33			Rate/Term Refinance			12.4
	98							XXXXXXX		XX			00000			Primary		Single Family			120				53				54.16				13.45			9/1/2000		8/1/2010			592.71				592.71			3/1/2006			39000				23589.14			Cash Out Refinance			13.45
	99							XXXXX		XX			00000			Primary		Single Family			360				293				80				8.99			9/1/2000		8/1/1930			803.91				803.91			3/1/2006			100000				94926.81			Cash Out Refinance			8.99
	100							XXXXXXXXX		XX			00000			Primary		Single Family			180				113				50				14.05			9/1/2000		8/1/2015			267.03				267.03			3/1/2006			20000				16684.48			Cash Out Refinance			14.05
	101							XXXXXXXXX		XX			00000			Primary		Single Family			360				293				80				12.85			9/1/2000		8/1/1930			288.95				288.95			3/1/2006			26400				24958.15			Cash Out Refinance			12.85
	102							XXXXXXXXX		XX			00000			Primary		Single Family			240				173				21.14				9.75			9/1/2000		8/1/2020			220.49				220.49			3/1/2006			23245				20443.59			Cash Out Refinance			9.75
	103							XXXXXX XXXX		XX			00000			Primary		Single Family			180				113				85.49				9.75			9/1/2000		8/1/2015			572.91				572.91			3/1/2006			66682				63905.33			Cash Out Refinance			9.75
	104							XXXXXX XXXX		XX			00000			Primary		Single Family			180				113				52.18				9.5			9/1/2000		8/1/2015			250.62				250.62			3/1/2006			24000				18659.27			Cash Out Refinance			9.5
	105							XXXXXX		XX			00000			Primary		Single Family			180				113				58.61				14.2			9/1/2000		8/1/2015			275.92				275.92			3/1/2006			20510.96				17145.18			Cash Out Refinance			14.2
	106							XXXXXX		XX			00000			Primary		Single Family			180				113				75				11.5			9/1/2000		8/1/2015			744.73				744.73			3/1/2006			63750				51266.96			Rate/Term Refinance			11.5
	000							XXXXXX		XX			00000			Primary		Single Family			360				293				80				12.39			9/1/2000		8/1/1930			239.99				239.99			3/1/2006			22667				21873.03			Cash Out Refinance			12.39
	108							XXXXXXXXX		XX			00000			Primary		Single Family			360				293				85.52				14.3			9/1/2000		8/1/1930			192.69				192.69			3/1/2006			15941.81				15264.8			Cash Out Refinance			14.3
	109							HOPE		AR			71801			Primary		Single Family			180				113				99.01				13.5			9/1/2000		8/1/2015			347.07				347.07			3/1/2006			26732.14				21516.76			Cash Out Refinance			13.5
	110							LAREDO		TX			78040			Investor		Single Family			120				53				78.19				13.5			9/1/2000		8/1/2010			654.78				654.78			3/1/2006			43000				25822.26			Cash Out Refinance			13.5
	111							XXXXXXXX		XX			00000			Primary		Single Family			120				53				86.2				12.75			9/1/2000		8/1/2010			251.12				251.12			3/1/2006			16985.77				10421.36			Cash Out Refinance			12.75
	000							XXXXXX XXXXX		XX			00000			Primary		Single Family			120				53				45.61				13.25			9/1/2000		8/1/2010			268.2				268.2			3/1/2006			17786.36				10558.07			Cash Out Refinance			13.25
	000							XXXXXXXX		XX			00000			Primary		Single Family			360				293				91.07				10.1			9/1/2000		8/1/1930			1571.48				1571.48			3/1/2006			177573.77				169542.67			Cash Out Refinance			10.1
	114							XXXXXXXX		XX			00000			Primary		Single Family			360				293				78.44				8.75			9/1/2000		8/1/1930			629.37				629.37			3/1/2006			80000				74416.61			Cash Out Refinance			8.75
	115							XXXXXXX		XX			00000			Primary		Single Family			360				293				75				13.9			9/1/2000		8/1/1930			882.73				882.73			3/1/2006			75000				73533.7			Purchase			13.9
	000							XXXXXXXXXX		XX			00000			Primary		Single Family			360				293				90				12.4			9/1/2000		8/1/1930			252.7				252.7			3/1/2006			23850				23249.29			Purchase			12.4
	117							XXXXXXX		XX			00000			Primary		Single Family			360				294				81.82				12.99			9/2/2000		8/2/1930			397.96				397.96			2/2/2006			36000				35214.73			Cash Out Refinance			12.99
	000							XXX XXXXXX		XX			00000			Primary		Single Family			360				294				99.7				13.15			9/4/2000		8/4/1930			512.68				512.68			2/4/2006			45859.18				44924.34			Cash Out Refinance			13.15
	119							XXXXXX XXXX		XX			00000			Primary		Single Family			360				293				77.22				13.49			9/1/2000		8/1/1930			371.21				371.21			3/1/2006			32430.49				31795.7			Purchase			13.49
	000							XXXXXX XXXX		XX			00000			Primary		Single Family			360				294				92.43				11.1			9/2/2000		8/2/1930			576.64				576.64			2/2/2006			60073.62				58145.95			Purchase			11.1
	000							XXXXXXX		XX			00000			Primary		Single Family			360				294				87.12				11.8			9/8/2000		8/8/1930			794.39				794.39			2/8/2006			78400				76084.62			Cash Out Refinance			11.8

Page 3 of 274

New Castle 2006-1: Final Pool (Schedule balances as of 3/1/2006)

																																				1st
																Occupancy				Original				Remaining				LTV at								Payment		Maturity		Orginal				Current										Schedule 03/01/06						Original
Loan Number				Reserved		Property Adderss		City		State		Zipcode				Status		Property Type		Term				Term				Orginination				Mortgage Rate				Date		Date		Payment				Payment				Paid to Date		Original Balance				Balance				Loan Purpose		Rate
	122							XXXXXX		XX			00000			Primary		Single Family			180				114				80				12.05			9/8/2000		8/8/2015			330.39				330.39			2/8/2006			32000				31158.48			Cash Out Refinance			12.05
	000							XXXXX XXXXX		XX			00000			Primary		Single Family			360				294				80				10.55			9/8/2000		8/8/1930			504.07				504.07			2/8/2006			54880				53036.57			Cash Out Refinance			10.55
	000							XXXXXXXXXXX		XX			00000			Investor		Single Family			360				294				88.84				11.99			9/4/2000		8/4/1930			543.31				543.31			2/4/2006			52858.96				48103.43			Purchase			11.99
	000							XXXXXXX		XX			00000			Primary		Single Family			144				78				86.04				12.4			9/9/2000		8/9/2012			206.32				206.32			2/9/2006			15422.33				11005.81			Cash Out Refinance			12.4
	126							ELOY		AZ			85231			Primary		Single Family			360				294				80				10.55			9/15/2000		8/15/1930			683.35				683.35			2/15/2006			74400				72002.36			Cash Out Refinance			10.55
	000							X.XXXXXX XXXXX		XX			00000			Primary		Manufactured Housing			180				114				71.92				11.35			9/14/2000		8/14/2015			541.68				541.68			2/14/2006			46650.5				37655.85			Cash Out Refinance			11.35
	128							XXXXXXX		XX			00000			Primary		Single Family			180				114				71.65				7.85			9/14/2000		8/14/2015			488.2				354.6			2/20/2006			48000				46566.28			Rate/Term Refinance			7.85
	129							XXXXXXX		XX			00000			Primary		Single Family			360				294				80				11.99			9/14/2000		8/14/1930			994.96				994.96			2/14/2006			96800				94695.17			Cash Out Refinance			11.99
	000							XXXXXX XXXX		XX			00000			Primary		Single Family			120				54				82.95				12.9			9/15/2000		8/15/2010			199.73				199.73			2/15/2006			13429.66				8107.55			Cash Out Refinance			12.9
	000							XXXXXX		XX			00000			Primary		Manufactured Housing			180				114				85.49				11.75			9/15/2000		8/15/2015			819.8				819.8			2/15/2006			81215				78909.63			Rate/Term Refinance			11.75
	000							XXXXXXXXXX		XX			00000			Primary		Single Family			360				294				84.45				10.8			9/15/2000		8/15/1930			712.31				712.31			2/15/2006			76000				72850.38			Cash Out Refinance			10.8
	133							WEIMAR		TX			78962			Primary		Single Family			120				54				50				11.2			9/15/2000		8/15/2010			347.22				347.22			2/15/2006			25000				14127.05			Cash Out Refinance			11.2
	000							XXXXX		XX			00000			Primary		Single Family			360				294				75				12.15			10/1/2000		9/1/1930			585.1				585.1			3/1/2006			56250				54798.02			Cash Out Refinance			12.15
	135							XXXXXX		XX			00000			Primary		Single Family			360				294				86.77				13.15			9/16/2000		8/16/1930			310.4				310.4			2/16/2006			27765.08				27093.89			Cash Out Refinance			13.15
	136							XXXXXXXXXX		XX			00000			Primary		Townhouse			360				294				93.54				12.2			9/14/2000		8/14/1930			590.81				590.81			2/14/2006			56588.35				55148.11			Purchase			12.2
	000							XXXXXXXXXX		XX			00000			Primary		Single Family			180				114				85				11.99			9/14/2000		8/14/2015			1222.26				1222.26			2/14/2006			118915				115319.69			Purchase			11.99
	000							XX XXXXX		XX			00000			Primary		Single Family			180				114				51.88				11.99			9/18/2000		8/18/2015			765.39				765.39			2/18/2006			63807.5				51878.66			Cash Out Refinance			11.99
	139							GARY		IN			46404			Primary		Single Family			360				294				80				11.55			9/21/2000		8/21/1930			683.95				683.95			2/21/2006			68800				66820.95			Rate/Term Refinance			11.55
	000							XXXXXX		XX			00000			Primary		Single Family			180				114				90				10.55			10/1/2000		9/1/2015			1206.89				1206.89			3/1/2006			131400				126804.75			Rate/Term Refinance			10.55
	000							XXXXXX		XX			00000			Primary		Single Family			360				294				73.22				12.5			10/1/2000		9/1/1930			371.16				371.16			3/1/2006			34776.21				33937.16			Cash Out Refinance			12.5
	142							XXXX		ME			4987			Primary		Single Family			360				294				59				11.99			10/1/2000		9/1/1930			303.22				303.22			3/1/2006			29500				28714.75			Cash Out Refinance			11.99
	143							XXXXXXXXXXX		XX			00000			Primary		Single Family			360				294				90.81				10.25			10/1/2000		9/1/1930			528.93				528.93			2/15/2006			59025.48				46549.06			Rate/Term Refinance			10.25
	000							XXXXXXXXXXX		XX			00000			Primary		Single Family			180				114				85				10.5			10/1/2000		9/1/2015			1166.3				1166.3			3/1/2006			127500				123094.06			Cash Out Refinance			10.5
	145							XXXXXXXXX		XX			00000			Primary		Single Family			240				174				52.81				13.5			10/1/2000		9/1/2020			414.42				414.42			3/1/2006			34323.87				31636.26			Cash Out Refinance			13.5
	146							XXXX XXXXX		XX			00000			Primary		Single Family			360				294				73.34				11.35			10/1/2000		9/1/1930			646.05				646.05			3/1/2006			66000				64055.18			Cash Out Refinance			11.35
	147							XXXXXXX		XX			00000			Primary		Single Family			360				294				84.49				14.7			10/1/2000		9/1/1930			387.79				387.79			2/10/2006			31261				30771.73			Rate/Term Refinance			14.7
	000							XXXXXX XXXXXXX		XX			00000			Primary		Single Family			360				294				80				12.9			10/1/2000		9/1/1930			307.55				307.55			3/1/2006			28000				27319.05			Cash Out Refinance			12.9
	000							XXXXXXXXX		XX			00000			Primary		Single Family			360				294				90.07				12.25			10/1/2000		9/1/1930			696.52				696.52			3/1/2006			66467.77				64457.4			Purchase			12.25
	000							XXXXXX		XX			00000			Primary		Single Family			360				294				80				10.99			10/1/2000		9/1/1930			548.11				548.11			3/1/2006			57600				55703.42			Cash Out Refinance			10.99
	151							XXXXXXXX		XX			00000			Primary		Single Family			240				174				82.37				12.8			10/1/2000		9/1/2020			293.19				293.19			3/1/2006			25332.5				23458.2			Cash Out Refinance			12.8
	000							XXXXXX		XX			00000			Primary		Single Family			180				114				71.8				14.85			10/1/2000		9/1/2015			568.56				568.56			3/1/2006			40922.82				34636.12			Cash Out Refinance			14.85
	153							XXXXXXXX XXXX		XX			00000			Primary		Single Family			180				114				80.98				13			10/1/2000		9/1/2015			493.45				493.45			3/1/2006			39000				32209.6			Cash Out Refinance			13
	154							ALICE		TX			78332			Primary		Single Family			180				114				65.87				14.5			10/1/2000		9/1/2015			490.16				490.16			3/1/2006			35895.59				30248.52			Cash Out Refinance			14.5
	000							XXXXX XXXX		XX			00000			Primary		Single Family			120				54				80				9.99			10/1/2000		9/1/2010			832.21				832.21			3/1/2006			63000				38565.42			Cash Out Refinance			9.99
	156							XXXXXXXXXXXX		XX			00000			Investor		Townhouse			240				174				72.98				12.99			10/1/2000		9/1/2020			316.14				316.14			3/1/2006			27000				23085.75			Cash Out Refinance			12.99
	000							XXXX XXXXX		XX			00000			Primary		Single Family			360				294				79.52				10.99			10/1/2000		9/1/1930			1256.07				1256.07			3/1/2006			132000				127924.5			Cash Out Refinance			10.99
	158							XXXXXXX		XX			00000			Primary		Two-Four Family			360				294				87.91				14.99			10/1/2000		9/1/1930			229.62				229.62			3/1/2006			18171.11				17884.63			Cash Out Refinance			14.99
	159							XXXXXX		XX			00000			Primary		Single Family			360				294				75				12.9			10/1/2000		9/1/1930			329.52				329.52			3/1/2006			30000				29166.55			Cash Out Refinance			12.9
	000							XX XXXXX		XX			00000			Primary		Single Family			180				114				80				13.85			10/1/2000		9/1/2015			619.35				619.35			3/1/2006			52800				51824.02			Cash Out Refinance			13.85
	161							SCHALLER		IA			51053			Primary		Single Family			120				54				52.57				9.99			10/1/2000		9/1/2010			270.8				270.8			3/1/2006			20500				11738.93			Cash Out Refinance			9.99

Page 4 of 274

New Castle 2006-1: Final Pool (Schedule balances as of 3/1/2006)

																																				1st
																Occupancy				Original				Remaining				LTV at								Payment		Maturity		Orginal				Current										Schedule 03/01/06						Original
Loan Number				Reserved		Property Adderss		City		State		Zipcode				Status		Property Type		Term				Term				Orginination				Mortgage Rate				Date		Date		Payment				Payment				Paid to Date		Original Balance				Balance				Loan Purpose		Rate
	000							XXXX XXXXX		XX			00000			Primary		Single Family			180				114				89.7				12.3			10/1/2000		9/1/2015			451.23				451.23			3/1/2006			37000				30255.16			Rate/Term Refinance			12.3
	000							XXXXXXXX		XX			00000			Primary		Single Family			120				54				72.31				14			10/1/2000		9/1/2010			415.39				415.39			3/1/2006			26752.94				17008.26			Cash Out Refinance			14
	164							XXXX XXXXX		XX			00000			Primary		Single Family			180				114				56				13.5			10/1/2000		9/1/2015			363.53				363.53			3/1/2006			28000				23287.26			Cash Out Refinance			13.5
	165							XXXXXXXXXX		XX			00000			Primary		Single Family			180				114				85				12.99			10/1/2000		9/1/2015			352.36				352.36			3/1/2006			31875				31175.67			Cash Out Refinance			12.99
	166							XXXXXXXXX		XX			00000			Primary		Single Family			180				114				70				11.99			10/1/2000		9/1/2015			503.65				503.65			3/1/2006			49000				47754.81			Rate/Term Refinance			11.99
	167							XXXXXXXXX		XX			00000			Primary		Single Family			360				294				80				11.85			10/1/2000		9/1/1930			423.11				423.11			3/1/2006			41600				40462.77			Cash Out Refinance			11.85
	000							XXXX XXXXXX		XX			00000			Primary		Single Family			360				294				80				12.5			10/1/2000		9/1/1930			384.22				384.22			3/1/2006			36000				35131.12			Cash Out Refinance			12.5
	169							XXXXXXX		XX			00000			Primary		Single Family			180				114				65.38				13.65			10/1/2000		9/1/2015			342.12				342.12			3/1/2006			26149.52				21792			Cash Out Refinance			13.65
	000							XXXXX XXXX		XX			00000			Primary		Single Family			300				234				32.71				12.6			10/1/2000		9/1/2025			170.17				170.17			3/1/2006			15500				9362.49			Cash Out Refinance			12.6
	000							XXXX XXXXXX		XX			00000			Primary		Single Family			120				54				80				14.5			10/1/2000		9/1/2010			721.79				721.79			3/1/2006			45600				28506.35			Cash Out Refinance			14.5
	000							XXXXXX		XX			00000			Primary		Single Family			360				294				80.49				12			10/1/2000		9/1/1930			322.9				322.9			3/1/2006			31391				30556.41			Cash Out Refinance			00
	000							XXXXXXX		XX			00000			Primary		Two-Four Family			180				114				85				10.35			10/1/2000		9/1/2015			552.97				552.97			3/1/2006			61200				57895.75			Cash Out Refinance			10.35
	000							XXXXXXXXXXXXX		XX			6776			Primary		Single Family			360				294				51.23				12			10/1/2000		9/1/1930			1285.77				1285.77			3/1/2006			125000				121682.14			Cash Out Refinance			12
	175							XXXXXXXXXX		XX			00000			Primary		Single Family			180				114				77				11.99			10/1/2000		9/1/2015			369.46				369.46			3/1/2006			30800				25077.73			Rate/Term Refinance			11.99
	176							XXXXXXXXXXXX		XX			00000			Primary		Townhouse			360				294				61.3				9.85			10/1/2000		9/1/1930			493.91				493.91			3/1/2006			57000				54588.87			Rate/Term Refinance			9.85
	000							XXXXXXX		XX			00000			Primary		Single Family			180				114				76.15				10.99			10/1/2000		9/1/2015			713.68				713.68			3/1/2006			75000				72511.54			Cash Out Refinance			10.99
	178							XXXXXXXXX		XX			00000			Primary		Single Family			240				174				65.35				12.25			10/1/2000		9/1/2020			475.13				475.13			3/1/2006			42476.09				38657.96			Cash Out Refinance			12.25
	000							XXXXX XXXXXX XXXX		XX			00000			Primary		Single Family			360				294				80				12.9			10/1/2000		9/1/1930			342.7				342.7			3/1/2006			31200				30382.94			Rate/Term Refinance			12.9
	000							XXXXXXXX		XX			00000			Investor		Two-Four Family			360				294				65				12.35			10/1/2000		9/1/1930			363.67				363.67			3/1/2006			34450				33582.75			Purchase			12.35
	000							XXXXXX		XX			00000			Primary		Single Family			180				115				65.6				14.05			10/5/2000		9/5/2015			160.22				160.22			2/15/2006			12000				10056.19			Cash Out Refinance			14.05
	182							XXXXXXX		XX			00000			Primary		Manufactured Housing			240				175				83.38				11.95			10/5/2000		9/5/2020			567.37				567.37			2/5/2006			51691.29				46959			Rate/Term Refinance			11.95
	000							XXXXXXX		XX			00000			Primary		PUD			360				295				80				9.84			10/5/2000		9/5/1930			554.1				554.1			2/5/2006			64000				61622.27			Cash Out Refinance			9.84
	184							XXXXXXXX XXXX		XX			00000			Primary		Single Family			360				294				89.97				14.75			10/1/2000		9/1/1930			334.77				334.77			3/1/2006			26900				26297.35			Purchase			14.75
	000							XXXXXXXXXX		XX			0000			Primary		Two-Four Family			360				294				80				10.49			10/1/2000		9/1/1930			987.12				987.12			3/1/2006			108000				104180.45			Purchase			10.49
	000							XXXXXXXXXXXX		XX			00000			Primary		Single Family			360				294				90				12.5			10/1/2000		9/1/1930			671.42				671.42			3/1/2006			62910				61376.24			Purchase			12.5
	000							XXXXXXXXXXXX		XX			00000			Primary		Single Family			360				295				90				10.99			10/6/2000		9/6/1930			359.7				359.7			2/6/2006			37800				36384.2			Cash Out Refinance			10.99
	000							XXXXXX		XX			00000			Primary		Single Family			360				295				85				9.99			10/15/2000		9/15/1930			499.36				499.3			2/20/2006			56950				54777.62			Cash Out Refinance			9.99
	189							XXXXXXX		XX			00000			Primary		Single Family			180				115				79.58				12.4			10/11/2000		9/11/2015			448.78				448.78			2/11/2006			36604.26				30061.49			Cash Out Refinance			12.4
	190							XXXXXXXX		XX			00000			Primary		Two-Four Family			180				115				70				10.95			10/11/2000		9/11/2015			398.39				398.39			2/11/2006			42000				40401.35			Cash Out Refinance			10.95
	000							XXXXX XXXXXX		XX			00000			Primary		Single Family			360				295				60				13.5			10/12/2000		9/12/1930			343.63				343.63			2/12/2006			30000				29381.2			Cash Out Refinance			13.5
	192							XXXXXXX		XX			00000			Primary		Single Family			360				295				90				12.75			10/8/2000		9/8/1930			682.67				682.67			2/8/2006			62820				57739.87			Purchase			12.75
	193							XXXXXXX		XX			00000			Primary		Single Family			240				175				66.41				13.65			10/13/2000		9/13/2020			404.48				404.48			2/13/2006			33203.31				30645.64			Cash Out Refinance			13.65
	194							XXXX XXXXX		XX			00000			Primary		Single Family			84				19				85				12.75			10/13/2000		9/13/2007			291.61				291.61			2/13/2006			16150				4992.89			Cash Out Refinance			12.75
	000							XXXXX		XX			00000			Primary		Single Family			360				295				85				12.99			10/13/2000		9/13/1930			563.77				563.77			2/13/2006			51000				49975.23			Rate/Term Refinance			12.99
	000							XXXX XX XXX		XX			00000			Primary		Single Family			120				55				86.61				12.99			10/14/2000		9/14/2010			396.81				396.81			2/14/2006			26586.3				16806.94			Cash Out Refinance			12.99
	197							XXXXX		XX			00000			Primary		Single Family			360				295				82.2				6			10/15/2000		9/15/1930			693.99				390.33			2/15/2006			61644.88				60051.19			Cash Out Refinance			0
	000							XXXXXXXXX		XX			00000			Primary		Single Family			180				115				50.88				12.75			10/15/2000		9/15/2015			432.08				432.08			2/15/2006			34598.11				28096.25			Cash Out Refinance			12.75
	199							XXXXXX		XX			00000			Primary		Single Family			180				115				92.29				12.99			10/15/2000		9/15/2015			361.8				361.8			2/15/2006			28609.56				23384.96			Cash Out Refinance			12.99
	200							XXXXXXX		XX			00000			Primary		Single Family			360				295				75				12.75			10/15/2000		9/15/1930			2363.56				2363.56			2/15/2006			217500				212711.65			Cash Out Refinance			12.75
	201							XXXXXXXXXX		XX			00000			Primary		Single Family			180				115				89.6				10.7			10/15/2000		9/15/2015			250.4				250.4			2/15/2006			22400				17917.16			Rate/Term Refinance			10.7

Page 5 of 274

New Castle 2006-1: Final Pool (Schedule balances as of 3/1/2006)

																																				1st
																Occupancy				Original				Remaining				LTV at								Payment		Maturity		Orginal				Current										Schedule 03/01/06						Original
Loan Number				Reserved		Property Adderss		City		State		Zipcode				Status		Property Type		Term				Term				Orginination				Mortgage Rate				Date		Date		Payment				Payment				Paid to Date		Original Balance				Balance				Loan Purpose		Rate
	202							XXXXXXX		XX			00000			Primary		Single Family			240				175				80				12			10/18/2000		9/18/2020			484.48				484.48			2/18/2006			44000				40122.51			Cash Out Refinance			12
	203							LUDRNEMINES		PA			15754			Investor		Single Family			84				19				44.21				9.99			10/13/2000		9/13/2007			220.12				220.12			2/13/2006			13262.99				2313.82			Cash Out Refinance			9.99
	204							XXXXXXXX		XX			00000			Primary		Single Family			360				295				90				10.2			10/18/2000		9/18/1930			377.48				377.48			2/18/2006			42300				40710.77			Cash Out Refinance			10.2
	000							XXXXXX		XX			00000			Primary		Single Family			360				295				92.19				12.15			10/18/2000		9/18/1930			623.25				623.25			2/18/2006			59917.53				58306.57			Cash Out Refinance			12.15
	000							XXX XXXXXX		XX			00000			Primary		Single Family			360				295				90				9.5			10/19/2000		9/19/1930			983.8				983.8			2/19/2006			117000				111809.42			Cash Out Refinance			9.5
	000							XXXXXXXX		XX			00000			Primary		Single Family			360				295				71.11				12.4			11/1/2000		10/1/1930			508.57				508.57			3/1/2006			48000				46827.76			Cash Out Refinance			12.4
	208							XXXXXXX		XX			00000			Primary		Townhouse			180				115				90				10.99			10/14/2000		9/14/2015			511.19				511.19			2/14/2006			45000				36252.88			Purchase			10.99
	000							XXXXXXXXX		XX			00000			Primary		Two-Four Family			360				295				79.25				13.6			10/15/2000		9/15/1930			393				393			2/15/2006			34076.48				32421.9			Purchase			13.6
	210							XXXXXXXXXX		XX			00000			Primary		Single Family			360				295				90				10.2			10/20/2000		9/20/1930			449.77				449.77			2/20/2006			50400				48550.31			Cash Out Refinance			10.2
	211							XXXXXXXXXX		XX			00000			Primary		Manufactured Housing			180				115				80				12.65			11/1/2000		10/1/2015			483.36				483.36			3/1/2006			44800				43025.2			Rate/Term Refinance			12.65
	000							XXXXX XXXX		XX			00000			Primary		Single Family			360				295				80				8.5			11/1/2000		10/1/1930			578.23				578.23			3/1/2006			75200				71455.06			Rate/Term Refinance			8.5
	000							XXXXXXXX		XX			00000			Primary		Single Family			180				115				80				14.99			11/1/2000		10/1/2015			447.65				447.65			3/1/2006			32000				27205.39			Cash Out Refinance			14.99
	214							XXXXX XXXXX		XX			00000			Investor		Condominium			180				115				75.49				10.75			11/1/2000		10/1/2015			194.62				194.62			3/1/2006			17362				12356.25			Cash Out Refinance			10.75
	215							XXXX		XX			00000			Primary		Single Family			360				295				85				9.99			11/1/2000		10/1/1930			395.02				395.02			3/1/2006			45050				43367.91			Cash Out Refinance			9.99
	000							XXXXXXXX		XX			00000			Primary		Single Family			360				295				64.52				10.05			11/1/2000		10/1/1930			176.26				176.26			3/1/2006			20000				19271.92			Cash Out Refinance			10.05
	000							XXXXXX		XX			00000			Primary		Single Family			120				55				94.49				13.15			11/1/2000		10/1/2010			222.81				222.81			3/1/2006			14834.25				8988.52			Cash Out Refinance			13.15
	000							XXXXXXXXX		XX			00000			Primary		Single Family			180				115				41.81				11.75			11/1/2000		10/1/2015			257.4				257.4			3/1/2006			25500				24801.33			Rate/Term Refinance			11.75
	000							XXXXXXXXXXXX		XX			00000			Primary		Single Family			180				115				76				10.65			11/1/2000		10/1/2015			351.87				351.87			3/1/2006			38000				36680.31			Cash Out Refinance			10.65
	220							XXXXXXXX		XX			00000			Primary		Single Family			360				295				80				13.75			11/1/2000		10/1/1930			885.49				885.49			3/1/2006			76000				74443.48			Rate/Term Refinance			13.75
	000							XXXXXXXX		XX			00000			Investor		Single Family			180				115				65.48				12.99			11/1/2000		10/1/2015			347.77				347.77			3/1/2006			27500				22786.66			Cash Out Refinance			12.99
	222							XXXXXXX		XX			00000			Primary		Single Family			180				115				81.54				12			11/1/2000		10/1/2015			244.64				244.64			3/1/2006			20383.07				16749.21			Cash Out Refinance			12
	223							XXXXXX		XX			00000			Primary		Single Family			240				175				84.98				10.8			11/1/2000		10/1/2020			545.34				545.34			3/1/2006			53536.79				48184.33			Cash Out Refinance			10.8
	224							XXXXXXXXXXXX		XX			00000			Primary		Single Family			180				115				83.34				11.5			11/1/2000		10/1/2015			346.61				346.61			3/1/2006			35000				33723.1			Cash Out Refinance			11.5
	000							XXXXXX		XX			00000			Primary		Single Family			180				115				91.23				13.95			11/1/2000		10/1/2015			508.95				508.95			3/1/2006			38312.79				32186.6			Cash Out Refinance			13.95
	000							XXXX XXXXXXX		XX			00000			Primary		Single Family			180				115				67.57				11.45			11/1/2000		10/1/2015			291.26				291.26			3/1/2006			25000				20276.4			Cash Out Refinance			11.45
	227							XXXXXX		XX			00000			Primary		Single Family			360				295				74				11.45			10/27/2000		9/27/1930			838.51				838.51			2/26/2006			84427.72				77889.24			Cash Out Refinance			11.45
	228							XXXXXXXX		XX			00000			Primary		Single Family			360				295				24.39				12.4			11/1/2000		10/1/1930			312.56				312.56			3/1/2006			29500				28772.8			Cash Out Refinance			12.4
	000							XXXXXXX		XX			00000			Primary		Single Family			240				175				86.04				9.8			11/1/2000		10/1/2020			204.72				204.72			2/15/2006			21508.07				19076.99			Cash Out Refinance			9.8
	000							XX XXXXX		XX			00000			Primary		Single Family			180				115				85				11.9			11/1/2000		10/1/2015			485.96				485.96			3/1/2006			47600				46363.45			Cash Out Refinance			11.9
	231							XXXXXX		XX			00000			Primary		Single Family			180				115				85				11.99			11/1/2000		10/1/2015			768.83				768.83			3/1/2006			74800				72667.47			Rate/Term Refinance			11.99
	000							XXXXXX XXXXXX		XX			00000			Primary		Single Family			240				175				80				10.5			11/1/2000		10/1/2020			1277.93				1277.93			3/1/2006			128000				115607.74			Cash Out Refinance			10.5
	233							XXXXXXXX		XX			00000			Investor		Single Family			180				115				86.95				11.99			11/1/2000		10/1/2015			294.92				294.92			3/1/2006			28692.76				27991.86			Cash Out Refinance			11.99
	234							XXXXXXX		XX			00000			Primary		Single Family			360				295				93.25				11.95			11/1/2000		10/1/1930			745.32				742.89			3/1/2006			72730.68				70568.64			Purchase			11.95
	000							XXXXXXXXXX		XX			00000			Primary		Single Family			360				295				61.57				13.35			11/1/2000		10/1/1930			348.97				348.97			2/20/2006			30782.78				30193			Rate/Term Refinance			13.35
	000							XXXXXXX		XX			00000			Primary		Single Family			180				115				80				11.4			11/1/2000		10/1/2015			314.46				314.46			3/1/2006			32000				30753.72			Cash Out Refinance			11.4
	237							XXXX		XX			00000			Primary		Two-Four Family			180				115				82.92				10.5			11/1/2000		10/1/2015			458.28				458.28			3/1/2006			41457.69				33105.43			Cash Out Refinance			10.5
	238							XXXXXXX		XX			00000			Primary		Manufactured Housing			180				115				80.49				11.5			11/1/2000		10/1/2015			868.83				868.83			3/1/2006			87734				85323.11			Rate/Term Refinance			11.5
	239							XXXXXXXX		XX			00000			Primary		Single Family			360				295				85				11.95			11/1/2000		10/1/1930			574.9				574.89			3/1/2006			56100				54626.09			Cash Out Refinance			11.95
	240							XXXXXXXXXXXX		XX			00000			Primary		Single Family			120				55				60				13.5			11/1/2000		10/1/2010			237.55				237.55			3/1/2006			15600				9678.35			Cash Out Refinance			13.5
	000							XXXXXXXXXX		XX			00000			Primary		Single Family			360				295				92.84				12.99			11/1/2000		10/1/1930			318.13				318.13			3/1/2006			28778.91				28016.01			Cash Out Refinance			12.99

Page 6 of 274

New Castle 2006-1: Final Pool (Schedule balances as of 3/1/2006)

																																				1st
																Occupancy				Original				Remaining				LTV at								Payment		Maturity		Orginal				Current										Schedule 03/01/06						Original
Loan Number				Reserved		Property Adderss		City		State		Zipcode				Status		Property Type		Term				Term				Orginination				Mortgage Rate				Date		Date		Payment				Payment				Paid to Date		Original Balance				Balance				Loan Purpose		Rate
	000							XX XXXX		XX			00000			Primary		Single Family			360				295				75.08				12.45			11/1/2000		10/1/1930			502.98				502.98			3/1/2006			47300				45712.05			Cash Out Refinance			12.45
	243							MATHIS		TX			78368			Primary		Single Family			240				175				80				11.9			11/1/2000		10/1/2020			350.12				350.12			3/1/2006			32000				29027.53			Cash Out Refinance			11.9
	000							XXXXXXXXX		XX			00000			Primary		Single Family			360				295				80				12.9			11/1/2000		10/1/1930			659.04				659.04			3/1/2006			60000				57259.6			Cash Out Refinance			12.9
	245							XXXXX		XX			00000			Primary		Single Family			180				115				88.47				10.1			11/1/2000		10/1/2015			497.14				497.14			3/1/2006			46000				36227.13			Cash Out Refinance			10.1
	246							XXXXXXXX		XX			00000			Primary		Single Family			180				115				76.08				12.99			11/1/2000		10/1/2015			307.85				307.85			3/1/2006			24343.33				20069.38			Cash Out Refinance			12.99
	247							XXXXXX		XX			00000			Primary		Single Family			360				295				90				9.5			11/1/2000		10/1/1930			1702.73				1702.73			3/1/2006			202500				194075.91			Rate/Term Refinance			9.5
	000							XXXXXXX		XX			00000			Primary		PUD			360				295				83.85				9.25			11/1/2000		10/1/1930			1041.51				1041.51			3/1/2006			126600				120922.54			Rate/Term Refinance			9.25
	000							XXXXXXXXXX		XX			00000			Primary		Single Family			360				295				88.13				14.15			11/1/2000		10/1/1930			263.68				263.68			3/1/2006			22032.12				21470.8			Purchase			14.15
	000							XXXXXXXXXXX		XX			00000			Primary		Two-Four Family			120				55				85				9.75			11/1/2000		10/1/2010			455.74				455.74			3/1/2006			34850				20148.32			Purchase			9.75
	251							XXXXXXXXXX		XX			00000			Primary		Single Family			180				115				84.45				12			11/1/2000		10/1/2015			506.78				506.78			3/1/2006			42225				34538.2			Cash Out Refinance			12
	252							XXXXXXXXXXXX		XX			00000			Primary		Single Family			180				116				50.85				11.75			11/3/2000		10/3/2015			302.83				302.83			2/3/2006			30000				28670.21			Cash Out Refinance			11.75
	000							XXXXXX		XX			00000			Primary		Single Family			360				296				80				13.9			11/4/2000		10/4/1930			753.26				753.26			2/4/2006			64000				62877.91			Cash Out Refinance			13.9
	254							XXXXX XXXXX		XX			00000			Primary		Single Family			360				296				90				9.74			11/4/2000		10/4/1930			579.44				579.44			2/4/2006			67500				64864.89			Cash Out Refinance			9.74
	255							XXXXXX		XX			00000			Primary		Single Family			240				176				77.73				13.5			11/5/2000		10/5/2020			516.16				516.16			2/5/2006			42750				39364.59			Cash Out Refinance			13.5
	256							XXXXXXXXXX		XX			0000			Primary		Single Family			240				176				84.99				13.99			11/10/2000		10/10/2020			532.17				532.17			2/10/2006			42820				39846.87			Cash Out Refinance			13.99
	257							XXXXXXXX		XX			00000			Primary		Single Family			180				116				72.34				10.88			11/10/2000		10/10/2015			320.71				320.71			2/10/2006			34000				32926.47			Cash Out Refinance			10.88
	258							XXXXXX XXXX		XX			00000			Primary		Single Family			180				116				36.15				12			11/10/2000		10/10/2015			151.83				151.83			2/10/2006			12650				10381.84			Cash Out Refinance			12
	259							XXXXXXXXXX		XX			00000			Primary		Single Family			360				296				82.2				11.49			11/10/2000		10/10/1930			504.26				504.26			2/10/2006			50959.37				49525.02			Cash Out Refinance			11.49
	000							XXXXXXX		XX			00000			Primary		PUD			360				296				90				10.75			11/6/2000		10/6/1930			2678.19				2678.19			2/15/2006			286902.9				277474.7			Purchase			10.75
	000							XXXXX		XX			00000			Primary		Single Family			180				116				85				14.1			11/12/2000		10/12/2015			401.77				401.77			2/12/2006			30017				25036.7			Cash Out Refinance			14.1
	262							MUNCIE		IN			47304			Primary		Single Family			360				295				80				11			11/1/2000		10/1/1930			621.51				644.49			3/1/2006			68000				65541.53			Rate/Term Refinance			11
	263							SWANNANOA		NC			28778			Primary		Single Family			180				116				82.54				14.4			11/13/2000		10/13/2015			244.58				244.58			2/13/2006			18000				15271.48			Cash Out Refinance			14.4
	264							XXXXXXXXXX		XX			00000			Primary		Single Family			360				296				90				9.3			11/13/2000		10/13/1930			557.76				557.76			2/13/2006			67500				64700.71			Cash Out Refinance			9.3
	265							XXXXXXXXXX		XX			00000			Primary		Single Family			360				296				80				9.25			11/10/2000		10/10/1930			783.19				783.19			2/10/2006			95200				91083.98			Purchase			9.25
	000							XXXXXXXX		XX			00000			Primary		Single Family			360				296				87.36				12.7			11/14/2000		10/14/1930			321.6				321.6			2/20/2006			29700				28976.66			Cash Out Refinance			12.7
	267							XXXXXXXXXX		XX			00000			Primary		Single Family			120				56				51.15				12.65			11/14/2000		10/14/2010			406.73				406.73			2/14/2006			27620.64				17135.59			Cash Out Refinance			12.65
	268							XXXXXXX XXXX		XX			00000			Primary		Single Family			360				296				66.08				9.8			11/14/2000		10/14/1930			319.25				319.25			2/14/2006			37000				35629.11			Cash Out Refinance			9.8
	269							XXXXXXXXX		XX			00000			Primary		Single Family			360				296				75				13.45			11/16/2000		10/16/1930			684.89				684.89			2/16/2006			60000				58840.13			Rate/Term Refinance			13.45
	000							X XXXXXX XXXX		XX			00000			Primary		Single Family			360				296				40				11.75			11/16/2000		10/16/1930			242.26				242.26			2/16/2006			24000				22417.07			Cash Out Refinance			11.75
	000							X. XXXXXX		XX			00000			Primary		Single Family			180				116				84.4				10.4			11/16/2000		10/16/2015			361.8				361.8			2/16/2006			32913.73				25561.96			Cash Out Refinance			10.4
	272							XXXXXXXX		XX			00000			Primary		Single Family			120				56				84.94				12.99			11/16/2000		10/16/2010			233.96				233.96			2/16/2006			15675				9700.87			Cash Out Refinance			12.99
	273							XXXXXX		XX			00000			Primary		Single Family			360				296				92.93				9.99			11/16/2000		10/16/1930			187.41				187.41			2/5/2006			21372.76				18496.11			Cash Out Refinance			9.99
	274							XXXXXXXXXX		XX			00000			Primary		Townhouse			180				116				85.33				12.1			11/12/2000		10/12/2015			203.38				203.38			2/12/2006			19624.59				17447.61			Purchase			12.1
	000							XXXXX		XX			00000			Primary		Single Family			360				296				95.11				12.95			11/18/2000		10/18/1930			493.75				493.75			2/18/2006			44792.6				43904.69			Cash Out Refinance			12.95
	276							XXXXXXXXXX		XX			00000			Primary		Single Family			192				128				80				10.55			11/18/2000		10/18/2016			605.03				605.03			2/18/2006			56000				46296.09			Cash Out Refinance			10.55
	277							XXXXXXX		XX			00000			Primary		Single Family			360				296				75				12.99			12/1/2000		11/1/1930			646.67				646.67			3/1/2006			58500				57241.07			Rate/Term Refinance			12.99
	000							XXXXXXXX		XX			00000			Primary		Single Family			360				296				60				12.99			12/1/2000		11/1/1930			233.47				233.47			3/1/2006			21120				20659.75			Cash Out Refinance			12.99
	000							XXXXXX		XX			00000			Primary		Single Family			360				296				89.41				12.15			12/1/2000		11/1/1930			557.97				557.97			3/1/2006			53641.16				52231.85			Cash Out Refinance			12.15
	280							XXXXXXX		XX			00000			Primary		Single Family			360				296				80				8.75			12/1/2000		11/1/1930			881.11				881.11			2/10/2006			112000				106534.26			Rate/Term Refinance			8.75
	000							XXX XXXXXXX		XX			00000			Primary		Single Family			360				296				80.3				14.25			12/1/2000		11/1/1930			196.37				196.37			3/1/2006			16300				16033.17			Purchase			14.25

Page 7 of 274

New Castle 2006-1: Final Pool (Schedule balances as of 3/1/2006)

																																				1st
																Occupancy				Original				Remaining				LTV at								Payment		Maturity		Orginal				Current										Schedule 03/01/06						Original
Loan Number				Reserved		Property Adderss		City		State		Zipcode				Status		Property Type		Term				Term				Orginination				Mortgage Rate				Date		Date		Payment				Payment				Paid to Date		Original Balance				Balance				Loan Purpose		Rate
	282							CLAIRTON		PA			15025			Primary		Single Family			120				56				70.83				12.85			12/1/2000		11/1/2010			283.85				283.85			2/20/2006			19123.78				11777.83			Cash Out Refinance			12.85
	000							XX.XXXX		XX			00000			Primary		Single Family			360				296				85				11.75			12/1/2000		11/1/1930			600.6				600.6			3/1/2006			59500				57975.15			Cash Out Refinance			11.75
	284							XXXXXXXXX		XX			00000			Primary		Single Family			360				296				80				10.5			12/1/2000		11/1/1930			285.4				285.4			3/1/2006			31200				30144.2			Cash Out Refinance			10.5
	285							XXXXXXX		XX			00000			Primary		Single Family			180				116				90				11.2			12/1/2000		11/1/2015			1175.48				1175.48			3/1/2006			121500				115427.19			Rate/Term Refinance			11.2
	000							XXXXXXXXXX		XX			00000			Primary		Single Family			360				296				78.99				8.75			12/1/2000		11/1/1930			1279.97				1279.97			3/1/2006			162700				153713.04			Cash Out Refinance			8.75
	287							XXXXXXX		XX			00000			Primary		Manufactured Housing			240				176				85.28				12.99			12/1/2000		11/1/2020			399.38				399.38			3/1/2006			34109.07				31346.51			Cash Out Refinance			12.99
	288							DENISON		TX			75020			Primary		Single Family			360				296				80				10.99			12/1/2000		11/1/1930			304.51				304.51			2/20/2006			32000				31030.43			Cash Out Refinance			10.99
	289							XXXXXXX		XX			00000			Primary		Single Family			120				56				75.5				12.9			12/1/2000		11/1/2010			371.81				371.81			3/1/2006			25000				5922.55			Cash Out Refinance			12.9
	000							XXX XXXXX		XX			00000			Primary		Single Family			180				116				75				13			12/1/2000		11/1/2015			408.05				408.05			3/1/2006			32250				18029.73			Cash Out Refinance			13
	291							XXXXX		XX			00000			Primary		Single Family			120				56				84.84				13.5			12/1/2000		11/1/2010			452.15				452.15			3/1/2006			29693.02				17573.07			Purchase			13.5
	000							XXXXXXXXX		XX			00000			Primary		Single Family			360				296				85				9.9			12/1/2000		11/1/1930			591.73				592.38			2/10/2006			68000				65546.57			Rate/Term Refinance			9.9
	000							XXXXXXXXXX		XX			00000			Primary		Single Family			360				296				90				11.65			12/1/2000		11/1/1930			676.19				676.19			3/1/2006			67500				65735.94			Cash Out Refinance			11.65
	000							XXXXXX		XX			00000			Primary		Single Family			240				176				79.88				10.3			12/1/2000		11/1/2020			476				476			3/1/2006			48325.3				43094.02			Cash Out Refinance			10.3
	295							XXXXXX		XX			00000			Primary		PUD			360				296				90				12.99			12/1/2000		11/1/1930			1378.9				1378.9			3/1/2006			124740				122073.71			Purchase			12.99
	296							XXXXXXXX XXXX		XX			00000			Primary		Single Family			240				176				84				12.15			12/1/2000		11/1/2020			373.49				373.49			3/1/2006			33600				30337.37			Cash Out Refinance			12.15
	297							XXXXXXXXXXXX		XX			00000			Primary		Single Family			240				176				85.49				11.99			12/1/2000		11/1/2020			583.24				583.24			3/1/2006			53003				48231.36			Cash Out Refinance			11.99
	298							XXXXXX		XX			00000			Primary		Single Family			180				116				75.61				11.2			12/1/2000		11/1/2015			395.33				395.33			3/1/2006			34400				27798.9			Cash Out Refinance			11.2
	299							XXXX XXXXX		XX			00000			Primary		Single Family			360				296				90				10.39			12/1/2000		11/1/1930			824.04				824.04			3/1/2006			90900				87154.84			Rate/Term Refinance			10.39
	000							XXXXXX		XX			00000			Primary		Single Family			180				116				73.45				12.99			12/1/2000		11/1/2015			171.35				171.35			3/1/2006			13549.45				11158.69			Cash Out Refinance			12.99
	000							X XXXXXX XXXX		XX			00000			Primary		Single Family			180				116				58.72				13.85			12/1/2000		11/1/2015			232.81				232.81			2/15/2006			17614.45				14987.65			Cash Out Refinance			13.85
	000							XXX XXXXXX		XX			00000			Investor		Single Family			120				56				58.34				14.99			12/1/2000		11/1/2010			338.68				338.68			3/1/2006			21000				12996.21			Cash Out Refinance			14.99
	000							XXXXX		XX			00000			Primary		Single Family			240				176				84.42				12.65			12/1/2000		11/1/2020			343.64				343.64			3/1/2006			29966.29				27416.91			Cash Out Refinance			12.65
	304							XXXXXXXXXX		XX			00000			Primary		Single Family			360				296				77.01				14			12/1/2000		11/1/1930			456.23				456.23			3/1/2006			38504.17				37842.26			Cash Out Refinance			14
	305							XXXXXXXX		XX			00000			Primary		Single Family			240				176				89.8				14.85			12/1/2000		11/1/2020			407.97				407.97			3/1/2006			31244.52				28394.77			Cash Out Refinance			14.85
	306							XXXXXXXX		XX			00000			Primary		Condominium			120				56				82.7				11.8			12/1/2000		11/1/2010			255.52				255.52			3/1/2006			17954.19				10785.21			Cash Out Refinance			11.8
	307							XXXXXXXX		XX			00000			Primary		Single Family			360				296				59.49				14.75			12/1/2000		11/1/1930			666.25				666.25			3/1/2006			53536.02				45136.33			Cash Out Refinance			14.75
	000							XXXXXX XXXX		XX			00000			Primary		Single Family			180				116				80				11.6			12/1/2000		11/1/2015			451.03				451.03			3/1/2006			38400				30098.19			Cash Out Refinance			11.6
	309							XXXXXXX		XX			00000			Primary		Single Family			180				116				62.97				12.8			12/1/2000		11/1/2015			370.81				370.81			3/1/2006			34000				33257.93			Cash Out Refinance			12.8
	000							XXXXXXX		XX			00000			Primary		Single Family			360				296				90				11.75			12/1/2000		11/1/1930			381.56				381.56			3/1/2006			37800				36762.69			Cash Out Refinance			11.75
	311							XXXXXX		XX			00000			Primary		Single Family			180				116				47.5				8.99			12/1/2000		11/1/2015			763.71				763.71			3/1/2006			95000				88079.73			Rate/Term Refinance			8.99
	000							XXXXXXX		XX			00000			Primary		Single Family			360				296				80				10.8			12/1/2000		11/1/1930			974.74				974.74			3/1/2006			104000				100253.75			Rate/Term Refinance			10.8
	313							OZARK		AR			72949			Primary		Single Family			360				296				80				13.65			12/1/2000		11/1/1930			907.27				907.27			3/1/2006			78400				76936.39			Cash Out Refinance			13.65
	314							XXX XXXX		XX			00000			Primary		Single Family			360				296				99.89				10.5			12/1/2000		11/1/1930			730.92				730.92			3/1/2006			79904.49				77196.69			Cash Out Refinance			10.5
	000							XX XXXX		XX			00000			Primary		Single Family			240				176				41.33				14.55			12/1/2000		11/1/2020			320.92				320.92			3/1/2006			25000				23298.15			Cash Out Refinance			14.55
	316							XXXXXXXXXXX		XX			00000			Primary		Single Family			180				116				80				14.25			12/1/2000		11/1/2015			388.4				388.4			3/1/2006			28800				24306.39			Cash Out Refinance			14.25
	317							XXXXXXX		XX			00000			Primary		Single Family			120				56				80				11.9			12/1/2000		11/1/2010			400.11				400.11			3/1/2006			28000				17018.96			Cash Out Refinance			11.9
	000							XXXXXXX XXXXXXX		XX			00000			Primary		Single Family			120				56				42.18				13.5			12/1/2000		11/1/2010			420.66				420.66			3/1/2006			27624.63				17406.18			Cash Out Refinance			13.5
	319							XXXXXXXXXXXXX		XX			00000			Primary		Single Family			144				80				44.7				10.55			12/1/2000		11/1/2012			340.07				340.07			3/1/2006			27713.59				19542.42			Cash Out Refinance			10.55
	000							XXXXXX		XX			00000			Primary		Two-Four Family			180				116				81.1				11.8			12/1/2000		11/1/2015			297				297			3/1/2006			25013.95				20496.02			Cash Out Refinance			11.8
	000							XXXXXXX		XX			00000			Primary		Single Family			180				116				100				12.4			12/1/2000		11/1/2015			205.98				205.98			3/1/2006			16800				13213.8			Cash Out Refinance			12.4

Page 8 of 274

New Castle 2006-1: Final Pool (Schedule balances as of 3/1/2006)

																																				1st
																Occupancy				Original				Remaining				LTV at								Payment		Maturity		Orginal				Current										Schedule 03/01/06						Original
Loan Number				Reserved		Property Adderss		City		State		Zipcode				Status		Property Type		Term				Term				Orginination				Mortgage Rate				Date		Date		Payment				Payment				Paid to Date		Original Balance				Balance				Loan Purpose		Rate
	322							EDMORE		MI			48829			Primary		Two-Four Family			360				297				85				11.99			12/17/2000		11/17/1930			738.25				738.25			2/17/2006			71825				67909.16			Cash Out Refinance			11.99
	323							ANDERSON		IN			46013			Investor		Single Family			180				116				65.79				10.25			12/1/2000		11/1/2015			272.49				272.49			3/1/2006			25000				20007.07			Cash Out Refinance			10.25
	324							XXXXXX		XX			00000			Investor		Single Family			120				56				62.23				13.35			12/1/2000		11/1/2010			423.88				423.88			3/1/2006			28000				17546.53			Cash Out Refinance			13.35
	325							XXXXXXX		XX			00000			Primary		Single Family			360				296				90				9.5			12/1/2000		11/1/1930			673.53				673.53			2/20/2006			80100				76854.89			Rate/Term Refinance			9.5
	000							XXXXXXX		XX			00000			Primary		Single Family			360				296				75				14.55			12/1/2000		11/1/1930			506.78				506.78			3/1/2006			41250				40578.08			Cash Out Refinance			14.55
	000							XXX XXX		XX			00000			Primary		Single Family			180				116				79.47				11.95			12/1/2000		11/1/2015			335.15				335.15			3/1/2006			28000				21358.37			Cash Out Refinance			11.95
	328							XXXXXXXX		XX			00000			Primary		Single Family			360				296				80				10.75			12/1/2000		11/1/1930			738.58				738.58			3/1/2006			79120				76604.4			Purchase			10.75
	000							XXXXXXXXXX		XX			00000			Primary		Single Family			120				57				28.04				12			12/3/2000		11/3/2010			430.42				430.42			2/3/2006			30000				18630.74			Cash Out Refinance			12
	330							XXXXXXXX XXXX		XX			00000			Primary		Single Family			360				296				80				15			12/1/2000		11/1/1930			303.47				303.47			3/1/2006			24000				23754.01			Purchase			15
	331							TOLTEC		AZ			85231			Second Home		Manufactured Housing			360				296				82.01				10.25			12/1/2000		11/1/1930			477.68				477.68			3/1/2006			53306.06				51291.66			Cash Out Refinance			10.25
	332							VINELAND		NJ			8360			Primary		Single Family			180				116				85				11.99			12/1/2000		11/1/2015			995.98				995.98			3/1/2006			96900				94426.91			Purchase			11.99
	000							XXXXXXX		XX			00000			Primary		Single Family			360				296				90				9.5			12/1/2000		11/1/1930			900.56				900.56			3/1/2006			107100				102731.49			Purchase			9.5
	000							XXXX XXXXXXXXX		XX			00000			Primary		Single Family			360				297				85				9.75			12/6/2000		11/6/1930			927.46				927.46			2/6/2006			107950				100212.59			Rate/Term Refinance			9.75
	335							XXXXXXXXX		XX			00000			Primary		PUD			360				296				80				8.99			12/1/2000		11/1/1930			1054.73				1054.73			3/1/2006			131200				124708.74			Purchase			8.99
	000							XXX XXXXXX		XX			00000			Investor		Single Family			360				296				65				13.5			12/1/2000		11/1/1930			409.49				409.49			3/1/2006			35750				35073.62			Cash Out Refinance			13.5
	337							XX. XXXXXX		XX			00000			Primary		Single Family			180				117				61.82				13.75			12/6/2000		11/6/2015			360.1				360.1			2/6/2006			30906.09				29110.8			Cash Out Refinance			13.75
	338							XXXXXXX		XX			00000			Primary		Manufactured Housing			240				177				75				13.35			12/6/2000		11/6/2020			430.78				430.78			2/6/2006			36000				31496.75			Cash Out Refinance			13.35
	339							XXXXXXXXXX		XX			00000			Primary		Single Family			360				297				68				11.3			12/7/2000		11/7/1930			861.96				861.96			2/7/2006			88400				86235.74			Cash Out Refinance			11.3
	340							XXXXXXXXX		XX			00000			Primary		Single Family			240				177				85				13.95			12/8/2000		11/8/2020			358.33				358.33			2/8/2006			28900				26838.85			Rate/Term Refinance			13.95
	000							XXXXXXX		XX			00000			Primary		Single Family			120				57				54.55				12.65			12/8/2000		11/8/2010			397.59				397.59			2/8/2006			27000				16969.28			Cash Out Refinance			12.65
	342							ALTOONA		PA			16602			Primary		Single Family			120				57				88.57				12.5			12/9/2000		11/9/2010			375.98				375.98			2/9/2006			25685.3				15881.77			Cash Out Refinance			12.5
	343							ELKHART		IN			46517			Primary		Single Family			180				117				74				11.95			12/8/2000		11/8/2015			293.96				293.96			2/8/2006			24559				19338.41			Cash Out Refinance			11.95
	344							XXXXXXXXXX		XX			00000			Primary		Single Family			180				117				85				8.45			12/10/2000		11/10/2015			1203.55				1203.55			2/10/2006			157250				149508.77			Cash Out Refinance			8.45
	345							XXXXXXXX		XX			00000			Primary		Single Family			240				177				80.88				13.99			12/10/2000		11/10/2020			361.87				361.87			2/10/2006			29116.77				27185.11			Cash Out Refinance			13.99
	346							XXXXXXXX XXXX		XX			00000			Primary		Single Family			360				297				80				8.5			12/13/2000		11/13/1930			596.68				596.68			2/13/2006			77600				73883.32			Rate/Term Refinance			8.5
	000							XXXXXXX		XX			00000			Primary		Single Family			360				297				80				9.99			12/14/2000		11/14/1930			540.13				540.13			2/14/2006			61600				58884.17			Cash Out Refinance			9.99
	348							XXXXXXXXXXXX		XX			00000			Primary		Single Family			360				297				80				10.85			12/14/2000		11/14/1930			647.42				647.42			2/14/2006			68800				66567.5			Rate/Term Refinance			10.85
	000							XXXXXXX XXXX		XX			00000			Primary		Single Family			180				117				89.43				8.9			12/14/2000		11/14/2015			741.62				741.62			2/14/2006			93000				88512.22			Rate/Term Refinance			8.9
	000							XXXXXX		XX			00000			Primary		Single Family			180				117				38.47				14.25			12/14/2000		11/14/2015			202.29				202.29			2/14/2006			15000				12398.21			Cash Out Refinance			14.25
	000							XXXX XXXXXXX		XX			00000			Primary		Single Family			180				117				87.34				13.35			12/15/2000		11/15/2015			594.06				594.06			2/15/2006			52403.53				51393.4			Cash Out Refinance			13.35
	000							XXXXXX		XX			00000			Primary		Single Family			180				117				75.51				10			12/15/2000		11/15/2015			357.04				357.04			2/15/2006			33224.32				26589.65			Cash Out Refinance			10
	353							XXXXXXXXX		XX			00000			Primary		Single Family			180				117				90				9.8			12/15/2000		11/15/2015			621.24				621.24			2/15/2006			72000				69278.88			Rate/Term Refinance			9.8
	000							XXXXXXX		XX			00000			Primary		Single Family			144				81				80				14.25			12/15/2000		11/15/2012			1022.88				1022.88			2/15/2006			70400				54562.29			Cash Out Refinance			14.25
	355							XXXXXXXXXXXX		XX			00000			Primary		Single Family			180				117				90				11.25			12/15/2000		11/15/2015			321.51				321.51			2/15/2006			27900				23085.88			Cash Out Refinance			11.25
	356							XXXXXXXXXX		XX			00000			Primary		Single Family			180				117				70				12.6			12/10/2000		11/10/2015			210.71				210.71			2/10/2006			19600				19167.95			Purchase			12.6
	000							XXXXXXXXXXXX		XX			00000			Primary		Single Family			240				177				75.38				10.99			12/16/2000		11/16/2020			412.08				412.08			2/16/2006			39948.37				36014.05			Cash Out Refinance			10.99
	358							XXXXXXXXXX		XX			00000			Primary		Single Family			360				297				86.74				12.65			12/16/2000		11/16/1930			374.33				374.33			2/16/2006			34694.37				33901.7			Cash Out Refinance			12.65
	359							XXXXXXXXXXX		XX			00000			Primary		Single Family			360				297				80				10.9			12/16/2000		11/16/1930			427.04				427.04			2/16/2006			45200				43803.66			Cash Out Refinance			10.9
	360							XXXXXXXXXXXX		XX			00000			Primary		Single Family			360				297				80				9.6			12/16/2000		11/16/1930			390.16				390.16			2/16/2006			46000				44146.24			Cash Out Refinance			9.6
	361							XXXXXXXXXXXX		XX			00000			Primary		Single Family			360				297				80				9.75			12/16/2000		11/16/1930			350.54				350.54			2/20/2006			40800				38930.72			Cash Out Refinance			9.75

Page 9 of 274

New Castle 2006-1: Final Pool (Schedule balances as of 3/1/2006)

																																				1st
																Occupancy				Original				Remaining				LTV at								Payment		Maturity		Orginal				Current										Schedule 03/01/06						Original
Loan Number				Reserved		Property Adderss		City		State		Zipcode				Status		Property Type		Term				Term				Orginination				Mortgage Rate				Date		Date		Payment				Payment				Paid to Date		Original Balance				Balance				Loan Purpose		Rate
	000							XXX XXXXXXX		XX			00000			Primary		Single Family			120				57				60				14.35			12/16/2000		11/16/2010			396.6				396.6			2/16/2006			25200				16297.96			Cash Out Refinance			14.35
	363							XXXXXXX		XX			00000			Investor		Single Family			360				297				80				11.19			12/13/2000		11/13/1930			348.02				348.02			2/13/2006			36000				26641.76			Purchase			11.19
	000							XXXXXXXX		XX			00000			Primary		Single Family			360				297				80				11.75			12/17/2000		11/17/1930			282.64				282.64			2/17/2006			28000				26595.22			Cash Out Refinance			11.75
	000							XXXXXXX		XX			00000			Primary		Two-Four Family			180				117				78.52				10.8			1/1/2001		12/1/2015			436.38				436.38			3/1/2006			46559				45082.02			Cash Out Refinance			10.8
	366							XXXXXXXXXX		XX			00000			Primary		Single Family			360				297				85.16				10.99			12/20/2000		11/20/1930			769.82				769.82			2/20/2006			80900				78450.43			Cash Out Refinance			10.99
	367							XXXXXXXXXXXX		XX			00000			Primary		Single Family			180				117				80				13.5			12/15/2000		11/15/2015			228.51				228.51			2/15/2006			17600				13377.4			Purchase			13.5
	000							XXXXXXXXXXXX		XX			00000			Primary		Single Family			240				177				50				10.75			12/20/2000		11/20/2020			253.81				253.81			2/20/2006			25000				22071.65			Cash Out Refinance			10.75
	369							XXXX		XX			00000			Primary		Single Family			180				117				63.34				8.5			12/20/2000		11/20/2015			374.21				374.21			2/20/2006			38000				28218.81			Rate/Term Refinance			8.5
	000							XXXXXXXX		XX			00000			Primary		Single Family			180				117				58.17				10.45			1/1/2001		12/1/2015			314.16				314.16			3/1/2006			28500				22994.12			Rate/Term Refinance			10.45
	371							XXXXXX XXXX		XX			00000			Primary		Single Family			360				297				98.11				10			1/1/2001		12/1/1930			421.88				421.88			2/15/2006			48073.03				46355.71			Rate/Term Refinance			00
	000							XXX XXXXXXX		XX			00000			Primary		Two-Four Family			360				297				74.51				8.65			1/1/2001		12/1/1930			458.86				458.86			2/10/2006			58860				56130.32			Cash Out Refinance			8.65
	000							XXXXXX		XX			00000			Primary		Single Family			180				117				80				11.875			12/21/2000		11/21/2015			558.41				558.41			2/21/2006			54800				53399.86			Cash Out Refinance			11.875
	374							XXXXXX		XX			00000			Primary		Single Family			360				297				90.19				10.99			1/1/2001		12/1/1930			446.23				446.23			3/1/2006			46894.07				44317.08			Cash Out Refinance			10.99
	000							XXXXX XXXXXX		XX			00000			Primary		Single Family			180				117				94.38				9.4			1/1/2001		12/1/2015			656.91				656.91			3/1/2006			78806.16				75714.14			Cash Out Refinance			9.4
	000							XXXXXXXXX		XX			00000			Primary		Single Family			240				177				85				10.15			1/1/2001		12/1/2020			580.12				580.12			3/1/2006			59500				53123.66			Cash Out Refinance			10.15
	000							X. XXXXXX XXXX		XX			00000			Primary		Single Family			360				297				48.39				11.99			12/22/2000		11/22/1930			308.35				308.35			2/22/2006			29991.4				28833.64			Cash Out Refinance			11.99
	378							XXXXXXXXX		XX			00000			Primary		Single Family			120				57				93.32				12.1			1/1/2001		12/1/2010			470.45				470.45			3/1/2006			32658.52				20319.07			Rate/Term Refinance			12.1
	000							XXXXXX XXXX		XX			00000			Primary		Single Family			180				117				90				10.15			1/1/2001		12/1/2015			439.9				439.9			3/1/2006			49500				47815.71			Cash Out Refinance			10.15
	000							XXXX XXXXX		XX			00000			Primary		Single Family			180				117				90				11.9			1/1/2001		12/1/2015			669.83				669.83			3/1/2006			65610				63886.11			Rate/Term Refinance			11.9
	381							XXXXXXXX XXXX		XX			00000			Primary		Single Family			360				297				70				13.95			1/1/2001		12/1/1930			454.66				454.66			3/1/2006			38500				37869.93			Purchase			13.95
	000							XXXXXX		XX			00000			Primary		Single Family			360				297				80				8.45			1/1/2001		12/1/1930			1132.76				1132.76			3/1/2006			148000				141496.45			Purchase			8.45
	383							XXXX		MS			39772			Primary		Single Family			240				177				91.38				10.75			1/1/2001		12/1/2020			296.86				296.86			3/1/2006			29240.57				26304.35			Cash Out Refinance			10.75
	000							XXX XXXX		XX			00000			Primary		Single Family			360				297				80				8.99			1/1/2001		12/1/1930			482.35				482.35			3/1/2006			60000				57244.06			Cash Out Refinance			8.99
	385							XXXXXXXXXXXX		XX			00000			Primary		Single Family			180				117				90				10.5			1/1/2001		12/1/2015			304.61				304.61			3/1/2006			33300				32182.63			Cash Out Refinance			10.5
	000							XX XXXX		XX			00000			Primary		Single Family			240				177				80				11.9			1/1/2001		12/1/2020			568.95				568.95			3/1/2006			52000				47368.22			Cash Out Refinance			11.9
	387							RANGER		GA			30734			Primary		Single Family			360				297				73.78				8.3			1/1/2001		12/1/1930			528.98				528.98			3/1/2006			70082.54				66608.45			Rate/Term Refinance			8.3
	000							XXXXXX		XX			00000			Primary		Single Family			180				117				82.66				10.99			12/27/2000		11/27/2015			604.34				604.34			2/27/2006			53082.88				43277.43			Cash Out Refinance			10.99
	389							XXXXXXXX		XX			00000			Second Home		Single Family			360				297				80				12.25			1/1/2001		12/1/1930			289.22				289.22			3/1/2006			27600				24855.04			Cash Out Refinance			12.25
	390							XXXXX		XX			00000			Primary		Single Family			120				57				53.66				12.85			1/1/2001		12/1/2010			630.82				630.82			2/15/2006			42500				25983.62			Cash Out Refinance			12.85
	391							XXXXXXXXXXXX		XX			00000			Primary		Single Family			180				117				75				13.5			1/1/2001		12/1/2015			701.1				701.1			3/1/2006			54000				45367.89			Cash Out Refinance			13.5
	392							XXXXXXXXXX		XX			00000			Primary		Single Family			360				297				75				12.15			1/1/2001		12/1/1930			429.02				429.02			2/20/2006			41244.51				40448.46			Rate/Term Refinance			12.15
	000							XXXXXXX		XX			00000			Primary		Manufactured Housing			360				297				85.38				13.9			1/1/2001		12/1/1930			156.59				156.59			3/1/2006			13304.52				13073.06			Cash Out Refinance			13.9
	000							XXXXXX		XX			00000			Primary		Single Family			180				117				80				8.95			1/1/2001		12/1/2015			416.54				416.54			3/1/2006			52000				49436.66			Cash Out Refinance			8.95
	395							XXXX XXXX		XX			00000			Primary		Single Family			180				117				75				12			1/1/2001		12/1/2015			663.46				663.46			3/1/2006			64500				62878.66			Cash Out Refinance			12
	396							XXXXXXXXXX		XX			00000			Primary		Single Family			360				297				78.83				8.95			1/1/2001		12/1/1930			536.69				536.69			2/15/2006			67000				62772.67			Rate/Term Refinance			8.95
	000							XXXX		XX			00000			Primary		Single Family			360				297				84.46				8.5			1/1/2001		12/1/1930			831.2				831.2			3/1/2006			108100				102726.02			Cash Out Refinance			8.5
	398							XXXXXX		XX			00000			Primary		Single Family			120				57				27.57				13.95			1/1/2001		12/1/2010			418.61				418.61			3/1/2006			27012.77				17375.1			Cash Out Refinance			13.95
	399							XXXXXXXX		XX			00000			Primary		Single Family			240				177				80				10.2			1/1/2001		12/1/2020			328.72				328.72			3/1/2006			33600				29418.89			Cash Out Refinance			10.2
	400							XXXXXX		XX			00000			Primary		Single Family			180				117				80.49				14.65			1/1/2001		12/1/2015			335.56				335.56			3/1/2006			24392				20840.36			Cash Out Refinance			14.65
	000							XXXXXX XXXXXXX		XX			00000			Primary		Single Family			180				117				80				9.5			1/1/2001		12/1/2015			609.83				609.83			3/1/2006			58400				46327.29			Cash Out Refinance			9.5

Page 10 of 274

New Castle 2006-1: Final Pool (Schedule balances as of 3/1/2006)

																																				1st
																Occupancy				Original				Remaining				LTV at								Payment		Maturity		Orginal				Current										Schedule 03/01/06						Original
Loan Number				Reserved		Property Adderss		City		State		Zipcode				Status		Property Type		Term				Term				Orginination				Mortgage Rate				Date		Date		Payment				Payment				Paid to Date		Original Balance				Balance				Loan Purpose		Rate
	000							X. XXXXXX XXXX		XX			00000			Investor		Single Family			360				297				64				12.8			1/1/2001		12/1/1930			348.99				348.99			3/1/2006			32000				31318.03			Cash Out Refinance			12.8
	403							XXXXXXXXXX		XX			00000			Primary		Single Family			360				297				95.01				10.49			1/1/2001		12/1/1930			807.6				807.6			3/1/2006			88358.81				58892.12			Cash Out Refinance			10.49
	000							XXXXXX		XX			00000			Primary		Single Family			180				117				86.06				11			1/1/2001		12/1/2015			457.02				457.02			3/1/2006			40208.82				32721.71			Cash Out Refinance			11
	405							XXXX XXXXXX		XX			00000			Primary		Single Family			240				177				87.45				9.99			1/1/2001		12/1/2020			399.73				399.73			3/1/2006			41450				36923.69			Rate/Term Refinance			9.99
	406							CLOSTER		NJ			7624			Primary		Single Family			360				297				72.79				13.4			1/1/2001		12/1/1930			614.28				614.28			3/1/2006			54000				52561.13			Cash Out Refinance			13.4
	000							XXXXXXX		XX			00000			Primary		Single Family			180				117				99.17				12.99			1/1/2001		12/1/2015			242.81				242.81			3/1/2006			19200				16066.2			Rate/Term Refinance			12.99
	000							XXXXXXXXX		XX			00000			Primary		Single Family			360				297				80				10.99			1/1/2001		12/1/1930			464.37				464.37			3/1/2006			48800				46483.06			Cash Out Refinance			10.99
	000							XXXXXX		XX			00000			Primary		Single Family			360				297				90.49				10.5			1/1/2001		12/1/1930			802.92				802.92			3/1/2006			87775				85008.16			Cash Out Refinance			10.5
	410							XXXXX		XX			00000			Primary		Single Family			240				177				78.24				13.5			1/1/2001		12/1/2020			264.49				264.49			3/1/2006			21905.79				20263.17			Cash Out Refinance			13.5
	411							XXXXXXXXXX		XX			00000			Primary		Single Family			180				117				85				10			1/1/2001		12/1/2015			310.57				310.57			3/1/2006			28900				23152.74			Purchase			10
	000							XXXX XXXX		XX			00000			Primary		Single Family			360				297				90				9.75			1/1/2001		12/1/1930			765.51				758.5			3/1/2006			89100				84912.05			Cash Out Refinance			9.75
	413							XXXXXXXXXX		XX			00000			Primary		Single Family			180				117				85				11.6			1/1/2001		12/1/2015			347.78				347.78			2/20/2006			34850				33932.11			Cash Out Refinance			11.6
	414							XXXXXXXXXX		XX			00000			Primary		Single Family			360				297				84.49				11.75			1/1/2001		12/1/1930			443.49				443.49			3/1/2006			43934.8				42101.34			Cash Out Refinance			11.75
	415							DEXTER		NY			13634			Primary		Manufactured Housing			240				177				80				11.7			1/1/2001		12/1/2020			604.94				604.94			3/1/2006			56000				50796.49			Cash Out Refinance			11.7
	416							XXXXXX		XX			00000			Primary		PUD			180				117				100				11.99			1/1/2001		12/1/2015			465.82				465.82			3/1/2006			38833				31568.11			Purchase			11.99
	000							XXXXX XXXX		XX			00000			Primary		Single Family			240				178				69.88				14.95			1/4/2001		12/4/2020			380.8				380.8			2/4/2006			29000				27192.96			Cash Out Refinance			14.95
	000							XXXXXX XXXXXXX		XX			00000			Investor		Single Family			360				297				65				14.95			1/1/2001		12/1/1930			540.74				540.74			3/1/2006			42900				42319.31			Cash Out Refinance			14.95
	000							XXXX XXXX		XX			00000			Primary		Single Family			360				298				72.35				8.2			1/4/2001		12/4/1930			508.48				508.48			2/4/2006			68000				64631.6			Rate/Term Refinance			8.2
	000							XXX XXXXX		XX			00000			Primary		Single Family			360				298				24.62				8.59			1/15/2001		12/15/1930			368.27				368.27			2/15/2006			47500				45305.16			Cash Out Refinance			8.59
	421							XXXXXX XXXX		XX			00000			Primary		Single Family			360				297				80				13.35			1/1/2001		12/1/1930			562.28				562.28			3/1/2006			49600				48650.68			Purchase			13.35
	000							XXXXXXX		XX			00000			Investor		Single Family			360				297				65				14.1			1/1/2001		12/1/1930			465.19				465.19			3/1/2006			39000				37686.32			Cash Out Refinance			14.1
	423							XXXXXXXXXXX		XX			00000			Primary		Single Family			360				298				95				11			1/5/2001		12/5/1930			723.74				723.74			2/5/2006			75996.92				73747.72			Cash Out Refinance			11
	424							MUSKOGEE		OK			74401			Primary		Single Family			360				298				88.85				13.35			1/5/2001		12/5/1930			382.72				382.72			2/5/2006			33760.6				32902.56			Cash Out Refinance			13.35
	425							XXXXXX		XX			00000			Primary		Single Family			180				118				80				8.99			1/5/2001		12/5/2015			514.5				514.5			2/5/2006			64000				60874.68			Rate/Term Refinance			8.99
	000							XXXXXX		XX			00000			Primary		Single Family			240				178				100				11.95			1/4/2001		12/4/2020			218.43				218.43			2/4/2006			19900				17856.88			Purchase			11.95
	000							XXXXXXXXXXX		XX			00000			Primary		Single Family			360				298				74.55				10.75			1/6/2001		12/6/1930			765.46				765.46			2/6/2006			82000				79561.03			Cash Out Refinance			10.75
	000							XXXXXXX		XX			00000			Primary		Single Family			240				178				80				11.99			1/6/2001		12/6/2020			303.71				303.71			2/6/2006			27600				23672.8			Cash Out Refinance			11.99
	429							RUMFORD		ME			4276			Primary		Single Family			300				238				97.16				9.5			1/6/2001		12/6/2025			458.4				458.4			2/6/2006			52465.66				48458.75			Rate/Term Refinance			9.5
	000							XXXXXXXXXX		XX			00000			Primary		Single Family			180				118				81.7				14.5			1/7/2001		12/7/2015			394.02				394.02			2/7/2006			28854.87				24533.4			Cash Out Refinance			14.5
	431							XXXXXXXXXX		XX			00000			Primary		Single Family			360				298				88.74				9.99			1/8/2001		12/8/1930			552.41				552.41			2/8/2006			63000				60694.76			Cash Out Refinance			9.99
	432							XXXXXXXX		XX			00000			Primary		Single Family			360				298				75				15.95			1/5/2001		12/5/1930			321.78				321.78			2/5/2006			24000				23430.99			Purchase			15.95
	000							XXXXXXXXX		XX			00000			Primary		Single Family			240				178				78.13				8.95			1/11/2001		12/11/2020			1120.65				1120.65			2/15/2006			125000				108633.01			Cash Out Refinance			8.95
	434							XXXXXXX		XX			00000			Investor		Single Family			360				298				80				11.5			1/6/2001		12/6/1930			253.52				253.52			2/6/2006			25600				24911.12			Cash Out Refinance			11.5
	435							XXXXXXXXX		XX			00000			Primary		Single Family			360				298				90				12.85			1/11/2001		12/11/1930			788.04				788.04			2/11/2006			72000				70511.29			Cash Out Refinance			12.85
	436							XXXXX		XX			00000			Primary		Single Family			360				298				90				12.2			1/11/2001		12/11/1930			1456.43				1456.43			2/11/2006			139500				136295.01			Cash Out Refinance			12.2
	437							XXXXXXXXXXX		XX			00000			Primary		Single Family			180				118				100				12.1			1/7/2001		12/7/2015			234.09				234.09			2/7/2006			19400				16018.39			Purchase			12.1
	438							XXXXXXX		XX			00000			Primary		Single Family			360				298				84.49				11.6			1/12/2001		12/12/1930			425.79				425.79			2/12/2006			42667				41214.22			Cash Out Refinance			11.6
	439							XXXXXXXX		XX			00000			Primary		Two-Four Family			180				118				75				11.45			1/12/2001		12/12/2015			1154.18				1154.18			2/12/2006			117000				113823.29			Rate/Term Refinance			11.45
	000							XXXXXXX		XX			00000			Primary		Single Family			360				298				89.75				10.25			1/12/2001		12/12/1930			1568.18				1568.18			2/12/2006			175000				169155.35			Cash Out Refinance			10.25
	000							XXX XXXXX		XX			00000			Primary		Single Family			360				298				78.27				9.8			1/13/2001		12/13/1930			310.62				310.62			2/13/2006			36000				33121.85			Rate/Term Refinance			9.8

Page 11 of 274

New Castle 2006-1: Final Pool (Schedule balances as of 3/1/2006)

																																				1st
																Occupancy				Original				Remaining				LTV at								Payment		Maturity		Orginal				Current										Schedule 03/01/06						Original
Loan Number				Reserved		Property Adderss		City		State		Zipcode				Status		Property Type		Term				Term				Orginination				Mortgage Rate				Date		Date		Payment				Payment				Paid to Date		Original Balance				Balance				Loan Purpose		Rate
	442							XXXXXXX		XX			00000			Primary		Single Family			180				118				57.29				9			1/13/2001		12/13/2015			290.5				290.5			2/13/2006			28640.91				22636.5			Rate/Term Refinance			9
	000							XXXXXXXXX XXXXXXX		XX			00000			Primary		Single Family			360				298				70.03				10.3			1/15/2001		12/15/1930			686.79				687.15			2/15/2006			76324.69				73786.02			Cash Out Refinance			10.3
	000							XX XXXXXX		XX			00000			Primary		Single Family			180				118				85				11			1/13/2001		12/13/2015			1165.65				1165.65			2/13/2006			122400				118777.42			Cash Out Refinance			11
	445							XXXXXXXXX		XX			00000			Primary		Single Family			360				298				90				9.25			1/15/2001		12/15/1930			762.63				762.2			2/15/2006			92700				88849.2			Cash Out Refinance			9.25
	000							XXXXXXXXX		XX			00000			Primary		Single Family			240				178				100				12.75			1/13/2001		12/13/2020			118.85				118.85			2/13/2006			10300				9240.8			Cash Out Refinance			12.75
	447							XXXXXX		XX			00000			Primary		Single Family			180				118				80				9.6			1/11/2001		12/11/2015			487.87				487.87			2/11/2006			57520				55280.71			Purchase			9.6
	000							XXXXXXX		XX			00000			Primary		Single Family			360				298				80				9.3			1/11/2001		12/11/1930			1128.7				1128.7			2/11/2006			136596				131044.82			Purchase			9.3
	000							XXXXXX		XX			00000			Primary		Single Family			240				178				90				11.7			1/15/2001		12/15/2020			388.89				388.89			2/20/2006			36000				32930.32			Cash Out Refinance			11.7
	450							XXXXXXXX		XX			00000			Primary		Townhouse			240				178				71.08				13.99			1/15/2001		12/15/2020			232.41				232.41			2/15/2006			18700				13304.43			Cash Out Refinance			13.99
	451							XXXX XXXX		XX			00000			Primary		Single Family			360				298				78.12				12.95			1/15/2001		12/15/1930			697.47				697.47			2/15/2006			63274.05				61960.43			Cash Out Refinance			12.95
	000							XXXXXXX		XX			00000			Primary		Single Family			180				118				75.52				11.49			1/15/2001		12/15/2015			335.06				335.06			2/15/2006			28696.77				23710.33			Cash Out Refinance			11.49
	453							XXXXXXXXXX		XX			00000			Primary		Single Family			120				58				33.34				12.99			1/14/2001		12/14/2010			149.26				149.26			2/14/2006			10000				6402.01			Cash Out Refinance			12.99
	454							XXXXXXXXXX		XX			00000			Primary		Single Family			240				178				75				11.95			1/15/2001		12/15/2020			395.14				395.14			2/15/2006			36000				32915.14			Cash Out Refinance			11.95
	455							XXXXXXXX		XX			00000			Primary		Single Family			360				298				88.94				8.2			1/15/2001		12/15/1930			299.25				299.25			2/15/2006			40018.59				38034.82			Cash Out Refinance			8.2
	456							XXXXXXXX		XX			00000			Investor		Single Family			180				118				60				11.05			1/12/2001		12/12/2015			581.27				581.27			2/12/2006			51000				41550.66			Cash Out Refinance			11.05
	457							XXXXXXXX		XX			00000			Primary		Single Family			360				298				92.78				12.4			1/18/2001		12/18/1930			638.96				638.96			2/18/2006			60306.74				58758.57			Cash Out Refinance			12.4
	458							XXXX XXXXX		XX			00000			Primary		Single Family			180				118				47.06				13.5			1/18/2001		12/18/2015			311.6				311.6			2/18/2006			24000				18574.33			Cash Out Refinance			13.5
	000							XXXXXX XXXXXXX		XX			00000			Primary		Single Family			240				178				76.46				9.99			1/13/2001		12/13/2020			379.73				379.73			2/13/2006			39375.43				35183.71			Purchase			9.99
	460							XXXXXXXXX		XX			00000			Primary		Single Family			180				118				73.17				13.5			1/18/2001		12/18/2015			308.73				308.73			2/18/2006			23778.6				20111.15			Cash Out Refinance			13.5
	461							XXXXXXXXXXXX		XX			00000			Primary		Single Family			180				118				100				12.5			1/18/2001		12/18/2015			184.88				184.88			2/18/2006			15000				11623.04			Cash Out Refinance			12.5
	000							XXXXXXXX XXXX		XX			00000			Primary		Manufactured Housing			360				298				86.78				9.99			1/18/2001		12/18/1930			471.73				471.73			2/18/2006			53798.91				51725.95			Cash Out Refinance			9.99
	463							XXXXXXX		XX			00000			Primary		Single Family			360				298				39.52				13.5			1/18/2001		12/18/1930			233.1				233.1			2/18/2006			20350				19797.83			Cash Out Refinance			13.5
	000							XXXXXX XXXX		XX			00000			Primary		Single Family			360				298				85				10.1			1/15/2001		12/15/1930			1052.37				1052.37			2/15/2006			118915				113901.55			Purchase			10.1
	000							XXXX XXXXX		XX			00000			Primary		Single Family			360				298				80				8.5			1/19/2001		12/19/1930			910.4				910.4			2/19/2006			118400				112743.15			Rate/Term Refinance			8.5
	000							XXXXXXXX		XX			00000			Primary		Single Family			120				58				46.25				13.85			1/19/2001		12/19/2010			171.35				171.35			2/19/2006			11100				7215.2			Cash Out Refinance			13.85
	467							XXXXXXX		XX			00000			Investor		Single Family			240				178				64.76				11.8			2/1/2001		1/1/2021			739.28				739.28			3/1/2006			68000				62017.93			Cash Out Refinance			11.8
	468							COUSHATTA		LA			71019			Investor		Single Family			84				22				75				11.95			1/15/2001		12/15/2007			264.4				264.4			2/15/2006			15000				4655.08			Cash Out Refinance			11.95
	469							XXXXXX		XX			00000			Primary		Single Family			360				298				85.49				9.98			1/20/2001		12/20/1930			891.28				891.28			2/20/2006			101733				98079.16			Cash Out Refinance			9.98
	000							XXXXXXX		XX			00000			Primary		Single Family			120				58				47.06				13.55			1/20/2001		12/20/2010			394.83				394.83			2/20/2006			25878.01				16711.71			Cash Out Refinance			13.55
	471							XXXXXXXXXX		XX			00000			Investor		Single Family			360				298				80				12.25			2/1/2001		1/1/1931			250.66				250.66			3/1/2006			23920				23317.72			Purchase			12.25
	000							XXXX XXXXX		XX			00000			Primary		Single Family			300				238				80				9.35			2/1/2001		1/1/2026			448.92				448.92			3/1/2006			52000				48529.53			Cash Out Refinance			9.35
	473							XXXXXX		XX			00000			Primary		Single Family			180				118				100				11.75			2/1/2001		1/1/2016			177.62				177.62			3/1/2006			15000				12376.92			Cash Out Refinance			11.75
	474							XXXXXX XXXXX		XX			00000			Primary		Single Family			360				298				80				11.25			1/21/2001		12/21/1930			1243.22				1243.22			2/21/2006			127250.45				121820.08			Cash Out Refinance			11.25
	475							XXXXXXXXX		XX			00000			Primary		Single Family			360				298				80				9.25			2/1/2001		1/1/1931			1135.3				1135.3			2/20/2006			138000				132362.2			Rate/Term Refinance			9.25
	000							XXXXXXXXXX		XX			00000			Primary		Single Family			180				118				85				9.6			2/1/2001		1/1/2016			346.05				346.05			3/1/2006			40800				39210.4			Cash Out Refinance			9.6
	000							XXXX XXXXXX		XX			00000			Primary		Single Family			180				118				65				12.4			2/1/2001		1/1/2016			550.95				550.95			3/1/2006			52000				50428.14			Cash Out Refinance			12.4
	478							XXXXXXXXXX		XX			00000			Primary		Single Family			180				118				95				12.49			2/1/2001		1/1/2016			277.18				277.18			3/1/2006			22500				18781.59			Cash Out Refinance			12.49
	000							XXXXXXX		XX			00000			Primary		Single Family			180				118				85.47				13.25			2/1/2001		1/1/2016			243.53				243.53			3/1/2006			19000				16019.26			Cash Out Refinance			13.25
	480							XXXXXXXXXX		XX			00000			Primary		Single Family			240				178				85.22				11.05			2/1/2001		1/1/2021			458.92				458.92			3/1/2006			44314.13				38659.64			Cash Out Refinance			11.05
	000							XXXXXX		XX			00000			Primary		Single Family			360				298				90				10.5			2/1/2001		1/1/1931			452.8				452.8			3/1/2006			49500				47889.46			Cash Out Refinance			10.5

Page 12 of 274

New Castle 2006-1: Final Pool (Schedule balances as of 3/1/2006)

																																				1st
																Occupancy				Original				Remaining				LTV at								Payment		Maturity		Orginal				Current										Schedule 03/01/06						Original
Loan Number				Reserved		Property Adderss		City		State		Zipcode				Status		Property Type		Term				Term				Orginination				Mortgage Rate				Date		Date		Payment				Payment				Paid to Date		Original Balance				Balance				Loan Purpose		Rate
	482							XXXXXX		XX			00000			Primary		Single Family			360				298				86.62				13.35			2/1/2001		1/1/1931			441.86				441.86			3/1/2006			38977.34				38247.68			Cash Out Refinance			13.35
	000							XXXXXXX		XX			00000			Primary		Single Family			180				118				80				9.55			2/1/2001		1/1/2016			371.59				371.59			3/1/2006			44000				42079.92			Cash Out Refinance			9.55
	484							XXXXXX XXXX		XX			00000			Primary		Single Family			180				118				90.71				9.99			2/1/2001		1/1/2016			389.74				389.74			3/1/2006			44447.8				42873.79			Cash Out Refinance			9.99
	485							XXXXXXXXXX		XX			00000			Primary		Single Family			360				298				90				9.99			2/1/2001		1/1/1931			434.04				434.04			3/1/2006			49500				47041.94			Rate/Term Refinance			9.99
	000							XXXXXXXX		XX			00000			Primary		Single Family			360				298				65				15.15			2/1/2001		1/1/1931			414.85				414.85			3/1/2006			32500				30928.41			Cash Out Refinance			15.15
	000							XXXXX		XX			00000			Investor		Single Family			240				178				60				14.99			2/1/2001		1/1/2021			351.39				351.39			3/1/2006			26700				25046.58			Cash Out Refinance			14.99
	488							XXXXXXX XXXX		XX			00000			Primary		Single Family			360				298				80				10.99			2/1/2001		1/1/1931			609.01				609.01			3/1/2006			64000				61883.13			Purchase			10.99
	000							XXXXXXX		XX			00000			Investor		Single Family			360				298				70.93				8			2/1/2001		1/1/1931			366.89				366.89			3/1/2006			50000				42950.13			Cash Out Refinance			8
	000							XXXXXX XXXX		XX			00000			Primary		Single Family			180				118				62.7				10.25			2/1/2001		1/1/2016			3539.61				3539.61			3/1/2006			395000				381533.15			Cash Out Refinance			10.25
	491							ALICE		TX			78332			Primary		Single Family			360				298				67.15				13.59			2/1/2001		1/1/1931			270.84				270.84			3/1/2006			23500				18944.39			Cash Out Refinance			13.59
	492							XXXXXXXX		XX			00000			Investor		Single Family			360				298				85				11.99			2/1/2001		1/1/1931			436.84				436.84			3/1/2006			42500				41426.85			Purchase			11.99
	000							XXXXXXX		XX			00000			Second Home		Single Family			120				58				66.52				14.85			2/1/2001		1/1/2011			426.83				426.83			3/1/2006			26607.4				17590.44			Cash Out Refinance			14.85
	494							XXXXXX		XX			00000			Primary		PUD			180				118				100				12.5			2/1/2001		1/1/2016			438.66				438.66			3/1/2006			35590				29712.83			Purchase			12.5
	000							XXXXXXX		XX			00000			Primary		Single Family			180				118				73.18				11.75			2/1/2001		1/1/2016			355.24				355.24			3/1/2006			30000				24789.89			Cash Out Refinance			11.75
	496							XXXXXXX		XX			00000			Primary		Single Family			360				298				88.31				10.99			2/1/2001		1/1/1931			445.34				445.34			3/1/2006			46800				45441.18			Cash Out Refinance			10.99
	497							XXXXXXXXX		XX			00000			Primary		Single Family			180				118				100				13.99			2/1/2001		1/1/2016			380.69				380.69			3/1/2006			28600				24336.81			Cash Out Refinance			13.99
	498							XXXXXXXXX		XX			00000			Primary		Single Family			180				118				73.86				8.1			2/1/2001		1/1/2016			458.7				458.7			3/1/2006			47709.09				35775.76			Cash Out Refinance			8.1
	499							XXXXXXX		XX			00000			Primary		Single Family			180				118				68.19				12.5			2/1/2001		1/1/2016			369.76				369.76			3/1/2006			30000				24985.95			Cash Out Refinance			12.5
	500							XXXXXXXX XXXX		XX			00000			Investor		Single Family			360				298				80				11.4			2/1/2001		1/1/1931			455.96				455.96			3/1/2006			46400				45046.53			Purchase			11.4
	501							XXXXXXXXXX		XX			00000			Primary		Single Family			360				298				80				8.4			2/1/2001		1/1/1931			390.07				390.07			3/1/2006			51200				48728.34			Purchase			8.4
	502							XXXXXXXXX XXXXX		XX			00000			Investor		Single Family			360				298				60.49				13.79			2/1/2001		1/1/1931			409.88				409.88			3/1/2006			35084				34492.7			Cash Out Refinance			13.79
	503							XXXX		XX			00000			Primary		Single Family			120				58				81.3				11.7			2/1/2001		1/1/2011			344.54				344.54			3/1/2006			24307.04				14458.37			Cash Out Refinance			11.7
	504							SEARCY		AR			72143			Primary		Single Family			180				118				97.22				11			2/1/2001		1/1/2016			238.69				238.69			3/1/2006			21000				17129.97			Cash Out Refinance			11
	505							XXXXXXXX		XX			00000			Primary		Single Family			360				298				95.28				10.8			2/1/2001		1/1/1931			767.92				767.92			3/1/2006			81933.12				79414.02			Cash Out Refinance			10.8
	506							XXXXXXXXXX		XX			00000			Primary		Single Family			180				118				90				10.99			2/1/2001		1/1/2016			659.44				659.44			3/1/2006			69300				66968.52			Cash Out Refinance			10.99
	000							XXXXXXX		XX			00000			Primary		Single Family			360				298				90				10.65			2/1/2001		1/1/1931			1416.74				1416.74			3/1/2006			153000				146064.77			Cash Out Refinance			10.65
	508							XXXXXXXXXX		XX			00000			Primary		Single Family			120				58				58.32				10.85			2/1/2001		1/1/2011			439.1				439.1			3/1/2006			32073.32				14420.95			Cash Out Refinance			10.85
	000							XXXXXXX		XX			00000			Primary		Single Family			240				178				80				10.5			2/1/2001		1/1/2021			599.03				599.03			3/1/2006			60000				51278.89			Cash Out Refinance			10.5
	510							FLOWER MOUND		TX			75022			Primary		PUD			360				298				80				7.9			2/1/2001		1/1/1931			1889.7				1889.7			3/1/2006			260000				246427.12			Cash Out Refinance			7.9
	511							BATON ROUGE		LA			70805			Primary		Single Family			360				298				98.14				11.9			2/1/2001		1/1/1931			581.07				581.07			3/1/2006			56915.54				55649.82			Cash Out Refinance			11.9
	512							BEEVILLE		TX			78102			Primary		Single Family			180				118				80				13.99			2/1/2001		1/1/2016			298.16				298.16			3/1/2006			22400				18997.24			Cash Out Refinance			13.99
	513							FRESNO		TX			77545			Primary		Single Family			360				298				80				8.75			2/1/2001		1/1/1931			755.33				755.33			3/1/2006			96012				91701.14			Purchase			8.75
	514							RICHWOOD		OH			43344			Primary		Condominium			120				59				82.71				9.25			2/12/2001		1/12/2011			476.49				476.49			2/12/2006			37215.96				23118.49			Cash Out Refinance			9.25
	515							ALMA		GA			31210			Primary		Single Family			120				58				37				9			2/1/2001		1/1/2011			234.36				234.36			3/1/2006			18500				10373.3			Rate/Term Refinance			9
	516							DURAND		MI			48429			Primary		Single Family			360				298				80				9.5			2/1/2001		1/1/1931			639.05				639.05			3/1/2006			76000				73030.61			Cash Out Refinance			9.5
	517							PHOENIX		AZ			85009			Primary		Single Family			360				298				90.46				9.75			2/1/2001		1/1/1931			582.84				582.84			3/1/2006			67838.39				65426.98			Cash Out Refinance			9.75
	518							BISBEE		AZ			85603			Primary		Single Family			360				298				92.65				8.75			2/1/2001		1/1/1931			692.44				692.44			3/1/2006			88017.19				73648.68			Rate/Term Refinance			8.75
	519							ROBINSON		IL			62454			Primary		Single Family			360				298				91.19				9.99			2/1/2001		1/1/1931			452.57				452.57			3/1/2006			51613.19				49198.3			Cash Out Refinance			9.99
	520							EL PASO		TX			79915			Primary		Single Family			180				118				80				11			2/1/2001		1/1/2016			600.13				600.13			3/1/2006			52800				43110.16			Cash Out Refinance			11
	521							CORPUS CHRISTI		TX			78408			Primary		Single Family			360				298				80				8.75			2/1/2001		1/1/1931			1086.7				792.08			3/1/2006			100000				95777.76			Cash Out Refinance			8.75

Page 13 of 274

New Castle 2006-1: Final Pool (Schedule balances as of 3/1/2006)

																																				1st
																Occupancy				Original				Remaining				LTV at								Payment		Maturity		Orginal				Current										Schedule 03/01/06						Original
Loan Number				Reserved		Property Adderss		City		State		Zipcode				Status		Property Type		Term				Term				Orginination				Mortgage Rate				Date		Date		Payment				Payment				Paid to Date		Original Balance				Balance				Loan Purpose		Rate
	522							HUMBLE		TX			77396			Primary		Single Family			180				118				80				14.35			2/1/2001		1/1/2016			552.98				552.98			3/1/2006			40800				33978.52			Cash Out Refinance			14.35
	523							COLFAX		LA			71417			Primary		Single Family			180				118				75				6.8			2/1/2001		1/1/2016			1165.09				1165.09			3/1/2006			131250				100054.54			Cash Out Refinance			6.8
	524							DETROIT		MI			48204			Primary		Single Family			360				299				83.34				8.75			2/2/2001		1/2/1931			393.36				393.36			2/20/2006			50000				47817.31			Rate/Term Refinance			8.75
	525							DOERUN		GA			31744			Primary		Single Family			360				299				90				10.75			2/2/2001		1/2/1931			865.34				865.34			2/2/2006			92700				89819.15			Cash Out Refinance			10.75
	526							WASHINGTON		NC			27889			Primary		Single Family			360				299				77.93				10.9			2/2/2001		1/2/1931			257.69				257.69			2/2/2006			27275				26470.77			Cash Out Refinance			10.9
	527							NORTH OLMSTEAD		OH			44070			Investor		Condominium			120				58				66.04				9.15			2/1/2001		1/1/2011			446.22				446.22			3/1/2006			35000				18632.5			Cash Out Refinance			9.15
	528							MISSOURI CITY		TX			77459			Primary		PUD			360				298				80				8.49			2/1/2001		1/1/1931			1106.22				1106.22			3/1/2006			144000				137224.49			Purchase			8.49
	529							MISSOURI CITY		TX			77459			Primary		PUD			240				178				100				10.99			2/1/2001		1/1/2021			371.35				371.35			3/1/2006			36000				32531.84			Purchase			10.99
	530							TOPEKA		KS			66606			Primary		Single Family			180				119				80				7.99			2/3/2001		1/3/2016			516.08				516.08			2/3/2006			70400				66764.97			Cash Out Refinance			7.99
	531							ALICE		TX			78332			Primary		Single Family			180				119				80				10.25			2/3/2001		1/3/2016			610.36				610.36			2/3/2006			55998.17				43059.93			Cash Out Refinance			10.25
	532							DONALDSONVILLE		LA			70346			Primary		Single Family			180				119				71.13				11.75			2/3/2001		1/3/2016			526.94				526.94			2/3/2006			44500				37103.15			Cash Out Refinance			11.75
	533							ALEDO		TX			76008			Second Home		Single Family			180				118				79.66				12.39			2/1/2001		1/1/2016			1207.46				1207.46			3/1/2006			98538				82145.44			Cash Out Refinance			12.39
	534							PHILADELPHIA		PA			19150			Primary		Single Family			360				298				85				11.5			2/1/2001		1/1/1931			568.18				568.18			3/1/2006			57375				55826.5			Purchase			11.5
	535							SIKESTON		MO			63801			Primary		Single Family			180				119				79.98				12.99			2/4/2001		1/4/2016			283.27				283.27			2/4/2006			22400				18872.33			Cash Out Refinance			12.99
	536							CRAWFORDSVILLE		IN			47933			Primary		Single Family			120				59				32.36				7.75			2/4/2001		1/4/2011			267.91				267.91			2/4/2006			22323.33				10413.27			Rate/Term Refinance			7.75
	537							LIVINGSTON		LA			70754			Primary		Single Family			180				119				72.73				11.99			2/4/2001		1/4/2016			575.78				575.78			2/4/2006			48000				39972.51			Cash Out Refinance			11.99
	538							CLARKEDALE		AR			72325			Primary		Single Family			180				119				71.43				11.4			2/8/2001		1/8/2016			290.47				290.47			2/8/2006			25000				20649.12			Cash Out Refinance			11.4
	539							JEFFERSON		TX			75657			Primary		Single Family			240				179				80				12.6			2/8/2001		1/8/2021			406.98				406.98			2/8/2006			35600				32170.32			Cash Out Refinance			12.6
	540							CORPUS CHRISTI		TX			78412			Primary		PUD			240				179				80				11.75			2/8/2001		1/8/2021			806.28				806.28			2/8/2006			74400				64959			Cash Out Refinance			11.75
	541							DAYTONA BEACH		FL			32119			Primary		PUD			360				299				90				11.65			2/4/2001		1/4/1931			1406.46				1406.46			2/4/2006			140400				136810.23			Purchase			11.65
	542							MUSKOGEE		OK			74401			Primary		Single Family			240				179				80				10.85			2/9/2001		1/9/2021			318.87				318.87			2/9/2006			31200				28224.65			Cash Out Refinance			10.85
	543							PRATTSBURG		NY			14873			Primary		Single Family			360				299				90				10.3			2/9/2001		1/9/1931			550.7				550.7			2/9/2006			61200				59175.04			Rate/Term Refinance			10.3
	544							MINDEN		LA			71055			Primary		Single Family			180				119				91.68				11.65			2/9/2001		1/9/2016			604.66				604.66			2/9/2006			51339.81				42555.08			Cash Out Refinance			11.65
	545							SIMMS		TX			75567			Primary		Single Family			120				59				80				13.49			2/9/2001		1/9/2011			426.21				426.21			2/9/2006			28000				18954.93			Cash Out Refinance			13.49
	546							DEER LODGE		MT			59722			Primary		Single Family			240				179				100				12.25			2/9/2001		1/9/2021			100.23				100.23			2/10/2006			8960				7875.25			Cash Out Refinance			12.25
	547							STEUBENVILLE		OH			43952			Primary		Single Family			120				59				93.65				11.99			2/10/2001		1/10/2011			631.19				631.19			2/10/2006			44011.73				28005.55			Cash Out Refinance			11.99
	548							BOISE		ID			83705			Primary		Single Family			240				178				80				12.85			1/11/2001		12/11/2020			677.97				677.97			2/11/2006			58400				52591.61			Cash Out Refinance			12.85
	549							ST CHARLES		MO			63304			Primary		Single Family			240				179				36.49				13.46			3/1/2001		2/1/2021			650.43				650.43			3/1/2006			54000				50113.12			Cash Out Refinance			13.46
	550							LOUISVILLE		KY			40211			Investor		Two-Four Family			96				35				36.96				12.9			2/9/2001		1/9/2009			284.78				284.78			2/9/2006			17000				6059.26			Cash Out Refinance			12.9
	551							GUYMON		OK			73942			Primary		Single Family			360				299				80				9.5			2/13/2001		1/13/1931			330.29				330.29			2/13/2006			39280				37653.68			Cash Out Refinance			9.5
	552							LIMA		OH			45804			Primary		Single Family			360				299				83.84				13.45			2/13/2001		1/13/1931			430.66				430.66			2/13/2006			37727.42				36943.26			Cash Out Refinance			13.45
	553							SLIDELL		LA			70458			Primary		Single Family			180				119				84.29				13			2/13/2001		1/13/2016			312.36				312.36			2/13/2006			24687.32				20831.11			Cash Out Refinance			13
	554							EL PASO		TX			79907			Primary		Single Family			360				299				80				11.15			2/13/2001		1/13/1931			458.71				458.71			2/13/2006			47600				43409.12			Cash Out Refinance			11.15
	555							MAMOU		LA			70554			Primary		Single Family			240				179				86.79				9.99			2/13/2001		1/13/2021			334.76				334.76			2/13/2006			34712.2				31113.98			Cash Out Refinance			9.99
	556							EAGLE PASS		TX			78852			Primary		Single Family			120				59				37.5				14.35			2/15/2001		1/15/2011			236.07				236.07			2/15/2006			15000				9860.95			Cash Out Refinance			14.35
	557							SHREVEPORT		LA			71104			Primary		Single Family			360				299				73.02				14.1			2/13/2001		1/13/1931			452.88				452.88			2/13/2006			37967.66				37129.3			Cash Out Refinance			14.1
	558							SHREVEPORT		LA			71109			Primary		Single Family			240				179				97.18				8.85			2/13/2001		1/13/2021			398.75				398.75			2/13/2006			44798.1				39551.95			Cash Out Refinance			8.85
	559							CHARLESTON		WV			25302			Primary		Single Family			120				59				79.41				14.2			2/16/2001		1/16/2011			203.42				203.42			2/16/2006			13000				8215.56			Cash Out Refinance			14.2
	560							HOISINGTON		KS			67544			Primary		Single Family			120				59				80				10.99			2/16/2001		1/16/2011			396.56				396.56			2/16/2006			28800				17929.88			Cash Out Refinance			10.99
	561							STANDISH		MI			48658			Primary		Manufactured Housing			360				299				80				10.99			2/16/2001		1/16/1931			559.53				559.53			2/16/2006			58800				57091.81			Cash Out Refinance			10.99

Page 14 of 274

New Castle 2006-1: Final Pool (Schedule balances as of 3/1/2006)

																																				1st
																Occupancy				Original				Remaining				LTV at								Payment		Maturity		Orginal				Current										Schedule 03/01/06						Original
Loan Number				Reserved		Property Adderss		City		State		Zipcode				Status		Property Type		Term				Term				Orginination				Mortgage Rate				Date		Date		Payment				Payment				Paid to Date		Original Balance				Balance				Loan Purpose		Rate
	562							BROWNFIELD		TX			79316			Primary		Single Family			360				299				80				14.99			2/16/2001		1/16/1931			249.7				249.7			2/16/2006			19760				19500.33			Cash Out Refinance			14.99
	563							WEST		TX			76691			Primary		Single Family			360				299				89.3				11.9			2/11/2001		1/11/1931			328.2				328.2			2/11/2006			32146.72				31319.25			Purchase			11.9
	564							CAPE GIRARDEAU		MO			63703			Primary		Single Family			360				299				66.8				12.65			2/17/2001		1/17/1931			331.51				331.51			2/17/2006			30725.83				29604.17			Cash Out Refinance			12.65
	565							OWENDALE		MI			48754			Primary		Single Family			180				120				79.84				14.2			3/17/2001		2/17/2016			255.59				255.59			2/17/2006			19000				16334.03			Cash Out Refinance			14.2
	566							ELIZABETHTOWN		NC			28337			Primary		Single Family			360				299				75				12.45			2/17/2001		1/17/1931			510.43				510.43			2/17/2006			48000				46949.49			Cash Out Refinance			12.45
	567							MADISON		IN			47250			Primary		Single Family			240				179				89.84				9.99			2/17/2001		1/17/2021			571.81				571.81			2/17/2006			59293.86				53494.73			Cash Out Refinance			9.99
	568							BUTLER		KY			41006			Primary		Single Family			360				299				80				9.99			2/18/2001		1/18/1931			1683.52				1683.52			2/18/2006			192000				184221.45			Cash Out Refinance			9.99
	569							HOUSTON		TX			77012			Primary		Single Family			120				59				65				9			2/18/2001		1/18/2011			658.72				658.72			2/18/2006			52000				31088.07			Cash Out Refinance			9
	570							RABUN GAP		GA			30568			Primary		Single Family			240				179				68.45				11.99			2/18/2001		1/18/2021			941.41				941.41			2/18/2006			85552.3				78770.19			Rate/Term Refinance			11.99
	571							FREDERICKTOWN		MO			63645			Primary		Single Family			360				299				94.61				11.95			2/19/2001		1/19/1931			290.85				290.85			2/19/2006			28381.22				27630.73			Cash Out Refinance			11.95
	572							DELANSON		NY			12053			Primary		Single Family			360				299				80				9.84			2/19/2001		1/19/1931			1399.09				1399.09			2/19/2006			161600				155775.41			Cash Out Refinance			9.84
	573							SHAWNEE MISSION		KS			66216			Primary		Single Family			240				180				82.05				12.16			3/15/2001		2/15/2021			645.12				645.12			2/15/2006			58000				53296.23			Cash Out Refinance			12.16
	574							DOUGLASVILLE		GA			30135			Primary		Single Family			360				299				80				9.5			3/1/2001		2/1/1931			1143.57				1143.57			3/1/2006			136000				126124.04			Purchase			9.5
	575							LUBBOCK		TX			79413			Primary		Single Family			360				299				84.03				10.29			3/1/2001		2/1/1931			373.96				373.96			3/1/2006			41593.08				40271.82			Purchase			10.29
	576							JAY		OK			74346			Primary		Single Family			360				299				72				10.99			3/1/2001		2/1/1931			342.57				342.57			2/20/2006			36000				34736.63			Cash Out Refinance			10.99
	577							PITTSBURGH		PA			15211			Primary		Single Family			180				119				70				11.99			3/1/2001		2/1/2016			314.88				314.88			3/1/2006			26250				20832.13			Cash Out Refinance			11.99
	578							PEORIA		AZ			85345			Primary		Single Family			360				299				75.47				10.2			3/1/2001		2/1/1931			727.3				727.3			3/1/2006			81500				78735.19			Rate/Term Refinance			10.2
	579							WINSLOW		AZ			86047			Second Home		Single Family			360				299				80.49				10.75			3/1/2001		2/1/1931			285.52				285.52			3/1/2006			30586.2				29656.69			Cash Out Refinance			10.75
	580							PONCHATOULA		LA			70454			Primary		Single Family			120				59				21.92				11.65			3/1/2001		2/1/2011			226.33				226.33			3/1/2006			16000				10089.44			Cash Out Refinance			11.65
	581							PORT LAVACA		TX			77979			Primary		Single Family			84				23				62.86				8.75			3/1/2001		2/1/2008			702.35				702.35			3/1/2006			44000				14369.63			Cash Out Refinance			8.75
	582							CARTERSVILLE		GA			30120			Primary		Single Family			360				299				90				9.95			2/22/2001		1/22/1931			629.2				629.2			2/22/2006			72000				69509.82			Cash Out Refinance			9.95
	583							OKLAHOMA CITY		OK			73122			Second Home		Single Family			360				299				44.25				12.99			3/1/2001		2/1/1931			293.49				293.49			3/1/2006			26550				26007.83			Cash Out Refinance			12.99
	584							WINSLOW		AZ			86047			Investor		Single Family			360				299				65				10.375			3/1/2001		2/1/1931			265.85				273.14			2/15/2006			30550				29204.47			Cash Out Refinance			10.375
	585							REDFIELD		KS			66769			Primary		Single Family			240				179				87.67				11.7			3/1/2001		2/1/2021			307.78				307.78			3/1/2006			28491.32				25742.08			Cash Out Refinance			11.7
	586							PROVO		UT			84606			Primary		Single Family			360				299				80				9.5			3/1/2001		2/1/1931			995.58				995.58			3/1/2006			118400				113733.56			Cash Out Refinance			9.5
	587							MIAMI		FL			33147			Primary		Single Family			120				59				38.21				10.99			3/1/2001		2/1/2011			460.32				460.32			3/1/2006			33430.12				19463.03			Cash Out Refinance			10.99
	588							MESQUITE		TX			75149			Primary		Single Family			360				299				90				9.85			3/1/2001		2/1/1931			822.48				822.48			3/1/2006			94918				91502.71			Purchase			9.85
	589							FORT WORTH		TX			76103			Primary		Single Family			360				299				84.5				8.74			3/1/2001		2/1/1931			1062.55				1062.55			3/1/2006			135186				129227.38			Rate/Term Refinance			8.74
	590							MARYVILLE		TN			37804			Primary		Single Family			360				299				80				8.5			3/1/2001		2/1/1931			547.47				547.47			3/1/2006			71200				67849.07			Rate/Term Refinance			8.5
	591							ROCHESTER		NY			14624			Primary		Single Family			360				299				75.57				12.5			3/1/2001		2/1/1931			669.42				669.42			3/1/2006			62722.74				61213.92			Cash Out Refinance			12.5
	592							VICTORIA		TX			77901			Primary		Single Family			240				179				80				14.8			3/1/2001		2/1/2021			437.49				437.49			3/1/2006			33600				31518.64			Cash Out Refinance			14.8
	593							LITTLE ROCK		AR			72206			Primary		Single Family			360				299				88.22				14.6			3/1/2001		2/1/1931			315.31				315.31			3/1/2006			25582.47				25222.99			Cash Out Refinance			14.6
	594							SAN ANTONIO		TX			78210			Investor		Single Family			120				59				35.84				18			3/1/2001		2/1/2011			258.28				258.28			3/1/2006			14334.04				1193.02			Purchase			18
	595							DUQUESNE		PA			15110			Primary		Single Family			360				299				88.21				10.3			3/1/2001		2/1/1931			373.06				371			3/1/2006			41458.37				39862.08			Cash Out Refinance			10.3
	596							SANFORD		NC			27330			Primary		Single Family			360				299				75				10			3/1/2001		2/1/1931			336.57				250			3/1/2006			28500				27697.68			Rate/Term Refinance			10
	597							JACKSON		CA			95642			Primary		Single Family			360				299				29.14				12.95			3/1/2001		2/1/1931			385.44				385.44			3/1/2006			34966.58				33191.42			Cash Out Refinance			12.95
	598							PLANO		TX			75074			Primary		Single Family			132				71				80				9.8			3/1/2001		2/1/2012			803.98				803.98			3/1/2006			64800				42297.39			Cash Out Refinance			9.8
	599							SHERMAN		TX			75090			Primary		Single Family			360				299				80				12.1			3/1/2001		2/1/1931			472.57				472.57			3/1/2006			45600				44531			Cash Out Refinance			12.1
	600							HAMILTON		OH			45013			Primary		Single Family			360				299				67.75				9.75			3/1/2001		2/1/1931			451.06				451.06			3/1/2006			52500				50543.13			Cash Out Refinance			9.75
	601							SWAINSBORO		GA			30401			Primary		Single Family			180				119				87.88				13.25			3/1/2001		2/1/2016			563.18				563.18			3/1/2006			43938.21				37196.95			Rate/Term Refinance			13.25

Page 15 of 274

New Castle 2006-1: Final Pool (Schedule balances as of 3/1/2006)

																																				1st
																Occupancy				Original				Remaining				LTV at								Payment		Maturity		Orginal				Current										Schedule 03/01/06						Original
Loan Number				Reserved		Property Adderss		City		State		Zipcode				Status		Property Type		Term				Term				Orginination				Mortgage Rate				Date		Date		Payment				Payment				Paid to Date		Original Balance				Balance				Loan Purpose		Rate
	602							ERIE		PA			16503			Primary		Single Family			360				299				80				12.5			3/1/2001		2/1/1931			262.42				262.42			3/1/2006			24587.63				24034.92			Cash Out Refinance			12.5
	603							CORPUS CHRISTI		TX			78415			Primary		Single Family			360				299				80				9.5			3/1/2001		2/1/1931			403.62				403.62			3/1/2006			48000				45974.5			Cash Out Refinance			9.5
	604							FOXWORTH		MS			39483			Primary		Single Family			120				59				75.15				13.45			3/1/2001		2/1/2011			542.49				542.49			3/1/2006			35695.51				23325.35			Cash Out Refinance			13.45
	605							STERLING		CO			80751			Primary		Single Family			360				299				95.19				10.25			3/1/2001		2/1/1931			1492.66				1492.66			3/1/2006			166572.67				145768.64			Rate/Term Refinance			10.25
	606							ROCKY POINT		NC			28457			Primary		Single Family			360				299				70				11.4			3/1/2001		2/1/1931			539.98				539.98			3/1/2006			54950				53302			Cash Out Refinance			11.4
	607							MUSKEGON		MI			49445			Primary		Manufactured Housing			360				299				70.94				8.99			3/1/2001		2/1/1931			484.69				484.69			3/1/2006			60291.1				54608.25			Cash Out Refinance			8.99
	608							GRAND CANE		LA			71032			Primary		Single Family			180				119				73.19				10.2			3/1/2001		2/1/2016			339.65				339.65			3/1/2006			31250				25267.14			Cash Out Refinance			10.2
	609							FREEDOM		PA			15042			Primary		Single Family			180				119				81.44				12.4			3/1/2001		2/1/2016			367.81				367.81			3/1/2006			30000				24548.12			Cash Out Refinance			12.4
	610							VICTORIA		KS			67671			Primary		Single Family			360				299				90				11			3/1/2001		2/1/1931			317.13				317.13			3/1/2006			33300				31505.07			Cash Out Refinance			11
	611							STATESVILLE		NC			28677			Primary		Single Family			360				299				75				11.1			3/1/2001		2/1/1931			503.95				503.95			3/1/2006			52500				50982.79			Cash Out Refinance			11.1
	612							HOQUIAM		WA			98550			Primary		Single Family			180				119				84.35				14.35			3/1/2001		2/1/2016			238.63				238.63			3/1/2006			17606.25				14988.25			Cash Out Refinance			14.35
	613							MOUNT STERLING		KY			40337			Primary		Single Family			240				179				75				12.95			3/1/2001		2/1/2021			557.02				557.02			3/1/2006			47689				43853.81			Cash Out Refinance			12.95
	614							DALLAS		TX			75215			Primary		Single Family			180				119				80				11.75			3/1/2001		2/1/2016			549.44				549.44			3/1/2006			46400				38346.55			Cash Out Refinance			11.75
	615							NATCHITOCHES		LA			71457			Primary		Single Family			360				299				89.18				12.15			3/1/2001		2/1/1931			264.36				264.36			3/1/2006			25414.19				24829.85			Cash Out Refinance			12.15
	616							PLAQUEMINE		LA			70764			Primary		Single Family			360				299				98.14				12.5			3/1/2001		2/1/1931			356.12				356.12			3/1/2006			33367.1				32637.7			Cash Out Refinance			12.5
	617							BOONVILLE		NC			27011			Primary		Single Family			360				299				85				10.5			3/1/2001		2/1/1931			1088.54				1088.54			3/1/2006			119000				115089.79			Cash Out Refinance			10.5
	618							NEWTON		MS			39345			Investor		Single Family			180				119				65.27				12.3			3/1/2001		2/1/2016			278.56				278.56			3/1/2006			22841.35				19083.72			Cash Out Refinance			12.3
	619							FORT WORTH		TX			76137			Primary		Single Family			360				300				90				8.85			3/22/2001		2/22/1931			1178.88				1178.88			2/22/2006			148500				142213.82			Rate/Term Refinance			8.85
	620							GREENTOWN		IN			46936			Primary		Single Family			360				299				90				10.5			3/1/2001		2/1/1931			658.62				658.62			3/1/2006			72000				69569.23			Cash Out Refinance			10.5
	621							EAGLE GROVE		IA			50533			Primary		Single Family			240				179				80				9.1			3/1/2001		2/1/2021			579.95				579.95			3/1/2006			64000				56619.22			Cash Out Refinance			9.1
	622							UDALL		KS			67146			Primary		Single Family			360				299				58.24				10.1			3/1/2001		2/1/1931			438.07				438.07			3/1/2006			49500				47788.54			Cash Out Refinance			10.1
	623							WHEAT RIDGE		CO			80033			Primary		Townhouse			240				179				70				7.59			3/1/2001		2/1/2021			678.49				678.49			3/1/2006			83650				69011.11			Cash Out Refinance			7.59
	624							ST CLAIR SHORES		MI			48081			Primary		Single Family			360				299				80				7.5			3/1/2001		2/1/1931			839.06				839.06			3/1/2006			120000				113411.37			Cash Out Refinance			7.5
	625							ST CLAIR SHORES		MI			48081			Primary		Single Family			180				119				97.33				11.75			3/1/2001		2/1/2016			355.24				355.24			3/1/2006			30000				24901.34			Cash Out Refinance			11.75
	626							BORGER		TX			79007			Primary		Single Family			240				179				80				12.25			3/1/2001		2/1/2021			281.88				281.88			3/1/2006			25200				22980.84			Cash Out Refinance			12.25
	627							COVINGTON		TN			38019			Primary		Single Family			360				299				85				11.5			3/1/2001		2/1/1931			563.98				563.98			3/1/2006			56950				55450.37			Rate/Term Refinance			11.5
	628							OAKWOOD		OH			45873			Primary		Single Family			180				119				85				8.49			3/1/2001		2/1/2016			1171.15				1171.15			2/15/2006			119000				94411.93			Cash Out Refinance			8.49
	629							JAMESTOWN		KY			42629			Primary		Single Family			120				59				66.11				11.99			3/1/2001		2/1/2011			308.34				308.34			3/1/2006			21500				13694.57			Cash Out Refinance			11.99
	630							NEW ORLEANS		LA			70117			Primary		Single Family			360				299				97.58				10.7			3/1/2001		2/1/1931			680.39				680.39			3/1/2006			73181.12				70687.97			Cash Out Refinance			10.7
	631							BUHLER		KS			67522			Primary		Single Family			360				299				96.07				10.99			3/1/2001		2/1/1931			411.36				411.36			3/1/2006			43228.76				40974.67			Cash Out Refinance			10.99
	632							CAMDEN		NJ			8104			Primary		Single Family			180				119				90				10.8			3/1/2001		2/1/2016			354.28				354.28			3/1/2006			37800				36385.58			Cash Out Refinance			10.8
	633							KANSAS CITY		MO			64137			Primary		Single Family			180				119				90				9.9			3/1/2001		2/1/2016			826.25				826.25			3/1/2006			94950				91565.48			Cash Out Refinance			9.9
	634							KETTERING		OH			45429			Primary		Single Family			180				119				68.38				7.95			3/1/2001		2/1/2016			399.47				399.47			3/1/2006			54700				51923.77			Cash Out Refinance			7.95
	635							MONSON		ME			4406			Primary		Single Family			360				299				79.59				11.7			3/1/2001		2/1/1931			328.14				328.14			3/1/2006			32631.72				31805.24			Cash Out Refinance			11.7
	636							COLUMBIA		SC			29210			Primary		Single Family			360				299				85				12.05			3/1/2001		2/1/1931			965.36				965.36			3/1/2006			93500				91327.99			Rate/Term Refinance			12.05
	637							ERIE		PA			16503			Primary		Two-Four Family			180				119				81.87				11.1			3/1/2001		2/1/2016			251.47				251.47			3/1/2006			26197.47				24241.09			Cash Out Refinance			11.1
	638							ROY		UT			84067			Primary		Single Family			360				299				90				10.5			3/1/2001		2/1/1931			1020.85				1020.85			3/1/2006			111600				108044.64			Rate/Term Refinance			10.5
	639							MELVILLE		LA			71353			Primary		Single Family			180				119				38.17				9.99			3/1/2001		2/1/2016			289.35				289.35			3/1/2006			26941.41				21059.36			Cash Out Refinance			9.99
	640							TEXARKANA		AR			71854			Primary		Single Family			240				179				80				14.35			3/1/2001		2/1/2021			253.81				253.81			3/1/2006			20000				18696.86			Cash Out Refinance			14.35
	641							SAN ANTONIO		TX			78238			Primary		Single Family			360				299				85				11.2			3/1/2001		2/1/1931			797.68				797.68			3/1/2006			82450				80023.24			Rate/Term Refinance			11.2

Page 16 of 274

New Castle 2006-1: Final Pool (Schedule balances as of 3/1/2006)

																																				1st
																Occupancy				Original				Remaining				LTV at								Payment		Maturity		Orginal				Current										Schedule 03/01/06						Original
Loan Number				Reserved		Property Adderss		City		State		Zipcode				Status		Property Type		Term				Term				Orginination				Mortgage Rate				Date		Date		Payment				Payment				Paid to Date		Original Balance				Balance				Loan Purpose		Rate
	642							MANSFIELD		LA			71052			Primary		Single Family			240				179				90				10.65			3/1/2001		2/1/2021			408.44				408.44			3/1/2006			40500				36556.25			Cash Out Refinance			10.65
	643							PINEVILLE		LA			71360			Primary		Single Family			240				179				64.22				6.5			3/1/2001		2/1/2021			1364.4				1364.4			3/1/2006			183000				154245.6			Cash Out Refinance			6.5
	644							BATON ROUGE		LA			70812			Primary		Single Family			240				179				90.49				9.85			3/1/2001		2/1/2021			553.13				553.13			3/1/2006			57913				51718.58			Cash Out Refinance			9.85
	645							LAFAYETTE		IN			47905			Primary		Single Family			360				299				80				10.9			3/1/2001		2/1/1931			876.76				876.76			3/1/2006			92800				90232.16			Cash Out Refinance			10.9
	646							CHESNEE		SC			29323			Primary		Single Family			240				179				85.3				13.99			3/1/2001		2/1/2021			371.03				371.03			3/1/2006			29853.72				27827.02			Cash Out Refinance			13.99
	647							PASADENA		TX			77503			Primary		Single Family			360				299				80				10.85			3/1/2001		2/1/1931			542.02				542.02			3/1/2006			57600				55756.09			Cash Out Refinance			10.85
	648							BATON ROUGE		LA			70812			Primary		Single Family			120				59				70				11.5			3/1/2001		2/1/2011			560.98				560.98			3/1/2006			39900				25190.63			Cash Out Refinance			11.5
	649							SPRING		TX			77373			Primary		PUD			360				299				90				7.65			3/1/2001		2/1/1931			626.13				626.13			3/1/2006			88246.8				83521.24			Purchase			7.65
	650							AUGUSTA		GA			30901			Primary		Single Family			120				60				50				13.75			3/2/2001		2/2/2011			253.72				253.72			2/2/2006			16500				9794.89			Cash Out Refinance			13.75
	651							FRANKFORT		KY			40601			Primary		Single Family			360				300				90				9.99			3/2/2001		2/2/1931			591.87				591.87			2/2/2006			67500				64425.44			Cash Out Refinance			9.99
	652							DECATUR		GA			30035			Primary		Single Family			360				299				80				8.99			3/1/2001		2/1/1931			732.52				732.52			3/1/2006			91120				87280.97			Purchase			8.99
	653							MARINGOUIN		LA			70757			Primary		Single Family			360				299				92.15				10.49			3/1/2001		2/1/1931			484.29				484.29			3/1/2006			52985.92				51294.81			Purchase			10.49
	654							BLACKSBURG		VA			24060			Primary		Single Family			240				180				80				8.75			3/5/2001		2/5/2021			1201.85				1201.85			2/5/2006			136000				120893.68			Rate/Term Refinance			8.75
	655							BLACKSBURG		VA			24060			Primary		Single Family			120				60				94.71				12.99			3/5/2001		2/5/2011			373.13				373.13			2/5/2006			25000				16787.57			Cash Out Refinance			12.99
	656							PHILADELPHIA		PA			19138			Second Home		Single Family			360				299				80.11				12.8			3/1/2001		2/1/1931			349.46				349.46			3/1/2006			32042.76				30560.84			Cash Out Refinance			12.8
	657							SAN ANTONIO		TX			78247			Primary		PUD			360				299				90				9.5			3/1/2001		2/1/1931			1093.84				1093.84			3/1/2006			130086				125030.72			Purchase			9.5
	658							SAN ANTONIO		TX			78247			Primary		PUD			180				119				100				11.5			3/1/2001		2/1/2016			168.86				168.86			3/1/2006			14454				11891.38			Purchase			11.5
	659							TAYLOR		PA			18517			Primary		Single Family			240				180				85				9.49			3/5/2001		2/5/2021			617.58				617.58			2/5/2006			66300				58726			Cash Out Refinance			9.49
	660							EL PASO		TX			79915			Primary		Single Family			240				180				36.37				10.5			3/5/2001		2/5/2021			199.68				199.68			2/5/2006			20000				18056.36			Cash Out Refinance			10.5
	661							PENNSAUKEN		NJ			8105			Primary		Single Family			360				300				96.13				9.5			3/5/2001		2/5/1931			525.36				525.36			2/5/2006			62479.22				60085.2			Cash Out Refinance			9.5
	662							SAGINAW		MI			48601			Primary		Single Family			180				120				84.78				10.45			3/5/2001		2/5/2016			215.5				215.5			2/5/2006			19550				15414.88			Cash Out Refinance			10.45
	663							MACON		GA			31204			Primary		Single Family			360				299				80				9.5			3/1/2001		2/1/1931			353.16				353.16			3/1/2006			42000				40387.99			Purchase			9.5
	664							CURRIE		MN			56123			Primary		Single Family			180				120				64.09				13.6			3/6/2001		2/6/2016			275.97				275.97			2/6/2006			21147.17				18022.51			Rate/Term Refinance			13.6
	665							SCOTLAND NECK		NC			27874			Primary		Single Family			360				300				80				8.5			3/6/2001		2/6/1931			375.23				375.23			2/6/2006			48800				41961.27			Rate/Term Refinance			8.5
	666							INVERNESS		FL			34453			Primary		Single Family			360				300				85				10.05			3/6/2001		2/6/1931			434.47				434.47			2/6/2006			49300				47517.41			Cash Out Refinance			10.05
	667							DENISON		TX			75021			Primary		Single Family			240				180				80				10.4			3/7/2001		2/7/2021			333.21				333.21			2/7/2006			33600				30302.94			Cash Out Refinance			10.4
	668							CINCINNATI		OH			45248			Primary		Single Family			180				120				55.5				7.875			3/7/2001		2/7/2016			804.83				804.83			2/7/2006			111000				102202.89			Cash Out Refinance			7.875
	669							HAUGHTON		LA			71037			Primary		Single Family			180				120				56				9.99			3/7/2001		2/7/2016			300.72				300.72			2/7/2006			28000				22767.3			Cash Out Refinance			9.99
	670							ROSSVILLE		GA			30741			Primary		Two-Four Family			120				60				91.41				8.75			3/9/2001		2/9/2011			1099.75				1099.75			2/9/2006			87749.85				53273.03			Cash Out Refinance			8.75
	671							OKLAHOMA CITY		OK			73107			Primary		Single Family			180				120				100				11.5			3/9/2001		2/9/2016			158.88				158.88			2/9/2006			13600				11260.35			Cash Out Refinance			11.5
	672							ROCKFORD		IL			61103			Primary		Single Family			120				60				47.62				10.99			3/9/2001		2/9/2011			275.39				275.39			2/9/2006			20000				12667.67			Cash Out Refinance			10.99
	673							GAINESVILLE		TX			76240			Primary		Single Family			120				60				40.8				7.2			3/9/2001		2/9/2011			597.43				597.43			2/9/2006			51000				29282.6			Cash Out Refinance			7.2
	674							SHREVEPORT		LA			71106			Primary		Single Family			360				300				83.63				7.75			3/9/2001		2/9/1931			1407.97				1407.97			2/9/2006			196530				186353.51			Cash Out Refinance			7.75
	675							MALTA		OH			43758			Primary		Single Family			180				120				65.52				8.49			3/12/2001		2/12/2016			373.98				373.98			2/12/2006			38000				30175.89			Cash Out Refinance			8.49
	676							PLANO		TX			75093			Primary		Single Family			360				300				80				11.39			3/12/2001		2/12/1931			2089.5				2089.5			2/12/2006			212800				207273.03			Cash Out Refinance			11.39
	677							PHILADELPHIA		PA			19124			Primary		Single Family			300				240				90.31				9.99			3/12/2001		2/12/2026			508.37				508.37			2/20/2006			55987.97				52787.59			Rate/Term Refinance			9.99
	678							DORCHESTER		MA			2124			Investor		Two-Four Family			360				300				71.23				13.49			3/7/2001		2/7/1931			972.94				972.94			2/7/2006			85000				83266.67			Cash Out Refinance			13.49
	679							GRANT CITY		MO			64456			Primary		Single Family			240				180				78.77				14.25			3/13/2001		2/13/2021			139.14				139.14			2/13/2006			11027.18				10315.19			Cash Out Refinance			14.25
	680							RUSTON		LA			71270			Primary		Single Family			240				180				92.43				10.15			3/13/2001		2/13/2021			279.36				279.36			2/13/2006			28652.76				25542.05			Cash Out Refinance			10.15
	681							BARNESVILLE		GA			30204			Primary		Single Family			240				180				52.95				12.1			3/13/2001		2/13/2021			498.63				498.63			2/13/2006			45000				40526.99			Cash Out Refinance			12.1

Page 17 of 274

New Castle 2006-1: Final Pool (Schedule balances as of 3/1/2006)

																																				1st
																Occupancy				Original				Remaining				LTV at								Payment		Maturity		Orginal				Current										Schedule 03/01/06						Original
Loan Number				Reserved		Property Adderss		City		State		Zipcode				Status		Property Type		Term				Term				Orginination				Mortgage Rate				Date		Date		Payment				Payment				Paid to Date		Original Balance				Balance				Loan Purpose		Rate
	682							JACKSON		MS			39204			Primary		Single Family			360				300				85				11.7			3/9/2001		2/9/1931			341.9				341.9			2/9/2006			34000				33157.5			Purchase			11.7
	683							BENSON		NC			27504			Investor		Single Family			360				300				65				13.3			3/9/2001		2/9/1931			462.62				462.62			2/9/2006			40950				40009.8			Rate/Term Refinance			13.3
	684							SEQUIM		WA			98382			Primary		Manufactured Housing			360				300				80.49				9.99			3/14/2001		2/14/1931			649.3				649.3			2/14/2006			74050				67698.7			Cash Out Refinance			9.99
	685							JACKSON		MI			49202			Primary		Single Family			180				120				51.22				10.75			3/14/2001		2/14/2016			235.4				235.4			2/14/2006			21000				17216.84			Cash Out Refinance			10.75
	686							EL PASO		TX			79907			Primary		Single Family			360				300				80				10.25			3/14/2001		2/14/1931			652.37				652.37			2/14/2006			72800				70419.67			Cash Out Refinance			10.25
	687							ETHEL		LA			70730			Primary		Single Family			360				300				98.11				10.75			3/14/2001		2/14/1931			686.86				686.86			2/14/2006			73580.34				71380.54			Rate/Term Refinance			10.75
	688							MAUREPAS		LA			70449			Primary		Single Family			180				120				74.85				8.55			3/14/2001		2/14/2016			450.94				450.94			2/14/2006			45656.36				36131.04			Rate/Term Refinance			8.55
	689							DEPORT		TX			75435			Primary		Single Family			360				300				80				9.49			3/14/2001		2/14/1931			705.71				705.71			2/14/2006			84000				80836.2			Cash Out Refinance			9.49
	690							MUSKOGEE		OK			74403			Investor		Single Family			120				60				84.77				11.5			3/15/2001		2/15/2011			476.68				476.68			2/15/2006			33904.27				20208.55			Cash Out Refinance			11.5
	691							HIAWATHA		KS			66434			Primary		Single Family			240				180				85.19				9.65			3/15/2001		2/15/2021			657.98				657.98			2/15/2006			69852.66				62012.4			Cash Out Refinance			9.65
	692							FLORENCE		SC			29501			Second Home		Single Family			240				180				87.92				11.99			3/12/2001		2/12/2021			517.57				517.57			2/12/2006			47034.36				42763.6			Cash Out Refinance			11.99
	693							PORTSMOUTH		OH			45662			Primary		Single Family			180				120				50				13.65			3/16/2001		2/16/2016			248.58				248.58			2/16/2006			19000				16195.4			Cash Out Refinance			13.65
	694							COLUMBIA		SC			29209			Primary		Single Family			240				180				90				10.69			3/16/2001		2/16/2021			546.04				546.04			2/16/2006			54000				48554.32			Cash Out Refinance			10.69
	695							MILWAUKEE		WI			53214			Primary		Single Family			180				120				78.63				9.99			3/16/2001		2/16/2016			759.94				759.94			2/16/2006			70758.27				53893.26			Cash Out Refinance			9.99
	696							SIBLEY		IA			51249			Primary		Single Family			360				300				90.51				14.05			3/20/2001		2/20/1931			301.27				301.27			2/20/2006			25341.1				24946.84			Cash Out Refinance			14.05
	697							LARKSVILLE		PA			18704			Primary		Single Family			180				120				61.85				8.4			3/20/2001		2/20/2016			358.07				358.07			2/20/2006			47000				44818.59			Cash Out Refinance			8.4
	698							DAYTON		OH			45416			Primary		Single Family			180				120				33.34				10.99			3/20/2001		2/20/2016			142.74				142.74			2/20/2006			15000				13849.03			Cash Out Refinance			10.99
	699							CLEVELAND		TN			37323			Primary		Single Family			360				300				90				8.99			3/20/2001		2/20/1931			622.23				622.23			2/20/2006			77400				73777.77			Cash Out Refinance			8.99
	700							KATY		TX			77493			Primary		PUD			360				300				80				11.99			4/1/2001		3/1/1931			1068.96				1068.96			3/1/2006			104000				101724.04			Cash Out Refinance			11.99
	701							ALBANY		GA			31707			Primary		Single Family			360				300				74.89				9.25			3/20/2001		2/20/1931			1786.57				1786.57			2/20/2006			217165.68				208170.05			Cash Out Refinance			9.25
	702							DECATUR		GA			30034			Primary		Single Family			180				120				100				11.8			3/14/2001		2/14/2016			356.2				356.2			2/14/2006			30000				25028.51			Purchase			11.8
	703							BANGOR		ME			4401			Primary		Single Family			360				300				88.58				11.99			3/20/2001		2/20/1931			591.75				591.75			3/1/2006			57571.99				55894.77			Cash Out Refinance			11.99
	704							SHREVEPORT		LA			71108			Primary		Single Family			360				300				92.7				11			3/21/2001		2/21/1931			441.37				441.37			2/21/2006			46345.72				45002.4			Cash Out Refinance			11
	705							DAVENPORT		IA			52803			Primary		Single Family			360				300				80.57				10.75			4/1/2001		3/1/1931			712.41				817.24			3/1/2006			88618.32				84924.08			Cash Out Refinance			10.75
	706							HOPE MILLS		NC			28348			Primary		Single Family			360				300				77.54				9.75			4/1/2001		3/1/1931			433.02				433.02			3/1/2006			50400				48590.69			Rate/Term Refinance			9.75
	707							NEBRASKA CITY		NE			68410			Primary		Single Family			360				300				91.51				10.5			4/1/2001		3/1/1931			339.01				339.01			3/1/2006			37060.2				35596.57			Cash Out Refinance			10.5
	708							EVANSVILLE		IN			47711			Primary		Single Family			360				300				80				9.99			4/1/2001		3/1/1931			406.86				406.86			3/1/2006			46400				44379.81			Cash Out Refinance			9.99
	709							PORT ARTHUR		TX			77640			Primary		Single Family			180				120				76.2				12.5			4/1/2001		3/1/2016			394.41				394.41			3/1/2006			32000				26944.56			Cash Out Refinance			12.5
	710							HAMPTON		TN			37658			Primary		Single Family			180				120				75				13.5			4/1/2001		3/1/2016			1012.69				1012.69			3/1/2006			78000				66257.86			Rate/Term Refinance			13.5
	711							KINGS MOUNTAIN		NC			28086			Primary		Single Family			360				300				63.53				9.6			4/1/2001		3/1/1931			458.01				458.01			3/1/2006			54000				52251.86			Rate/Term Refinance			9.6
	712							FRENCHVILLE		PA			16836			Primary		Single Family			360				300				80.22				13.45			4/1/2001		3/1/1931			370.84				370.84			3/1/2006			32487.03				31916.81			Cash Out Refinance			13.45
	713							HANOVER		PA			17331			Primary		Single Family			360				300				88.49				9.65			4/1/2001		3/1/1931			1047.74				1047.74			3/1/2006			123000				118332.69			Cash Out Refinance			9.65
	714							TARBORO		NC			27886			Primary		Single Family			360				300				85				13.45			4/1/2001		3/1/1931			718				718			3/1/2006			62900				61855.22			Purchase			13.45
	715							RALEIGH		NC			27616			Primary		PUD			240				180				100				10.8			4/1/2001		3/1/2021			237.6				237.6			3/1/2006			23325.5				21136.9			Purchase			10.8
	716							JACKSON		MS			39213			Primary		Single Family			180				120				84.6				13.25			4/1/2001		3/1/2016			542.18				542.18			3/1/2006			42300				35955.38			Cash Out Refinance			13.25
	717							HUNKER		PA			15639			Primary		Single Family			360				300				85.62				9.6			4/1/2001		3/1/1931			604.19				604.19			3/1/2006			71234.72				68392.44			Cash Out Refinance			9.6
	718							DELAND		FL			32724			Primary		Single Family			360				300				90				9.99			4/1/2001		3/1/1931			536.63				536.63			3/1/2006			61200				58285.89			Cash Out Refinance			9.99
	719							MACON		GA			31206			Primary		Single Family			360				300				93.9				11.35			4/1/2001		3/1/1931			445.78				445.78			3/1/2006			45540.11				44336.15			Purchase			11.35
	720							KANSAS CITY		MO			64130			Primary		Single Family			360				300				83.03				14.5			4/1/2001		3/1/1931			254.17				254.17			3/1/2006			20755.72				20247.33			Cash Out Refinance			14.5
	721							WEST POINT		MS			39773			Primary		Single Family			120				60				24.7				13.25			4/1/2001		3/1/2011			204.77				204.77			3/1/2006			13579.81				8949.02			Cash Out Refinance			13.25

Page 18 of 274

New Castle 2006-1: Final Pool (Schedule balances as of 3/1/2006)

																																				1st
																Occupancy				Original				Remaining				LTV at								Payment		Maturity		Orginal				Current										Schedule 03/01/06						Original
Loan Number				Reserved		Property Adderss		City		State		Zipcode				Status		Property Type		Term				Term				Orginination				Mortgage Rate				Date		Date		Payment				Payment				Paid to Date		Original Balance				Balance				Loan Purpose		Rate
	722							WHITEVILLE		NC			28472			Primary		Single Family			360				300				90				12.15			4/1/2001		3/1/1931			486.81				486.81			3/1/2006			46800				44586.95			Rate/Term Refinance			12.15
	723							WALDRON		IN			46182			Primary		Single Family			360				300				85				9.5			4/1/2001		3/1/1931			643.26				643.26			3/1/2006			76500				73602.67			Cash Out Refinance			9.5
	724							BAYTOWN		TX			77520			Primary		PUD			180				120				45.46				10.79			4/1/2001		3/1/2016			449.38				449.38			3/1/2006			40000				32838.55			Cash Out Refinance			10.79
	725							ST LOUIS		MO			63147			Primary		Single Family			180				120				80				13.5			4/1/2001		3/1/2016			604.78				604.78			3/1/2006			52800				51901.83			Purchase			13.5
	726							CHAUNCEY		GA			31011			Primary		Manufactured Housing			360				300				75				13.35			4/1/2001		3/1/1931			306.08				306.08			3/1/2006			27000				26516.87			Cash Out Refinance			13.35
	727							METTER		GA			30439			Primary		Single Family			240				180				88.85				10.55			4/1/2001		3/1/2021			614.09				614.09			3/1/2006			61301.31				55531.65			Cash Out Refinance			10.55
	728							BOSSIER CITY		LA			71111			Primary		Single Family			300				240				80				6.9			4/1/2001		3/1/2026			678				678			3/1/2006			96800				88131.09			Cash Out Refinance			6.9
	729							FLINT		MI			48504			Primary		Single Family			144				84				61				8.49			4/1/2001		3/1/2013			636.16				636.16			3/1/2006			57337.3				40182.92			Cash Out Refinance			8.49
	730							HOUSTON		TX			77044			Primary		PUD			360				300				96.08				12			4/1/2001		3/1/1931			642.37				642.37			3/1/2006			62449.65				60945.1			Purchase			12
	731							MAYS LANDING		NJ			8330			Primary		Single Family			360				337				73.63				6.49			5/1/2004		4/1/1934			729.92				729.92			3/1/2006			115600				112589.02			Cash Out Refinance			6.49
	732							UPPER MARLBORO		MD			20772			Primary		Single Family			240				222				78.76				10.25			9/3/2004		8/3/2024			490.79				490.79			2/3/2006			50000				48210.69			Cash Out Refinance			10.25
	733							DETROIT		MI			48215			Primary		Single Family			240				227				75.49				7.5			3/1/2005		2/1/2025			608.15				608.15			3/1/2006			75490				73797.3			Cash Out Refinance			7.5
	734							GRANITEVILLE		SC			29829			Primary		Single Family			360				350				85.49				10.4			5/15/2005		4/15/1935			542.94				542.94			2/15/2006			59843				59585.52			Cash Out Refinance			10.4
	735							DOUGLASVILLE		GA			30134			Primary		PUD			360				350				80				9.85			5/20/2005		4/20/1935			1781.54				1781.54			2/20/2006			205600				204625.47			Cash Out Refinance			9.85
	736							HUGHSON		CA			95326			Primary		Single Family			360				350				80				6.15			6/1/2005		5/1/1935			1312				1311.66			3/1/2006			256000				255934.4			Cash Out Refinance			6.15
	737							LOGAN TOWNSHIP		NJ			8085			Primary		PUD			360				350				85.49				9.5			6/1/2005		5/1/1935			1186.1				1186.1			3/1/2006			141058.5				140339.37			Cash Out Refinance			9.5
	738							DEEP RIVER		CT			6417			Primary		Single Family			180				171				62.33				10.35			6/3/2005		5/3/2020			274.03				274.03			2/3/2006			25000				24428.48			Cash Out Refinance			10.35
	739							PERRYVILLE		MO			63775			Primary		Single Family			360				351				80.8				7.99			7/1/2005		6/1/1935			805.56				805.56			3/1/2006			109888				109205.02			Cash Out Refinance			7.99
	740							ALBUQUERQUE		NM			84121			Primary		Single Family			360				351				90				8.49			7/1/2005		6/1/1935			808.92				808.92			3/1/2006			105170.63				104705.89			Cash Out Refinance			8.49
	741							PRINCE FREDERICK		MD			20678			Primary		Single Family			360				351				75.49				12.95			7/1/2005		6/1/1935			308.91				308.91			3/1/2006			28024.04				27963.11			Cash Out Refinance			12.95
	742							GLENDALE		AZ			85307			Primary		Single Family			360				351				80				5.75			7/1/2005		6/1/1935			1064.44				873.94			3/1/2006			182400				182388.24			Purchase			5.75
	743							WINSTON SALEM		NC			27105			Primary		PUD			360				351				90				8.55			7/1/2005		6/1/1935			915.5				915.5			3/1/2006			118517				117858.88			Purchase			8.55
	744							SHAWNEE		KS			66203			Primary		Single Family			360				352				71.88				7.99			8/1/2005		7/1/1935			843.03				843.03			3/1/2006			115000				114366.8			Cash Out Refinance			7.99
	745							WOODLAWN		TN			37191			Primary		Single Family			360				352				100				8.65			8/1/2005		7/1/1935			974.47				974.47			3/1/2006			125000				124397.55			Rate/Term Refinance			8.65
	746							ROCKLEDGE		FL			32955			Primary		Single Family			360				352				90				8.83			8/1/2005		7/1/1935			1212.4				1212.4			3/1/2006			152738.36				152276.03			Cash Out Refinance			8.83
	747							NEW ORLEANS		LA			70127			Primary		Single Family			360				352				80				6.3			8/1/2005		7/1/1935			673.45				673.45			3/1/2006			108800				108065.26			Rate/Term Refinance			6.3
	748							BOROUGH OF WESTVILLE		NJ			8093			Primary		Single Family			360				353				80				7.99			9/1/2005		8/1/1935			791.71				791.71			3/1/2006			108000				107481.47			Cash Out Refinance			7.99
	749							AKRON		OH			44303			Primary		Single Family			360				353				75				9.75			9/1/2005		8/1/1935			1146.98				1146.98			3/1/2006			133437.71				133053.19			Cash Out Refinance			9.75
	750							POMPANO BEACH		FL			33064			Primary		Single Family			360				353				90				7.4			9/1/2005		8/1/1935			1059.34				1059.34			3/1/2006			153000				152173.97			Cash Out Refinance			7.4
	751							COLORADO SPRINGS		CO			80918			Primary		Single Family			180				172				96.29				11.49			8/1/2005		7/1/2020			548.75				548.75			3/1/2006			46800.35				46181.88			Cash Out Refinance			11.49
	752							STERLING HEIGHTS		MI			48312			Primary		Single Family			360				353				89.58				9.2			9/1/2005		8/1/1935			1834.28				1834.28			3/1/2006			223950				223109.55			Cash Out Refinance			9.2
	753							PALM COAST		FL			32137			Primary		Single Family			360				353				80				8.99			9/1/2005		8/1/1935			1356.99				1356.99			3/1/2006			168800				168138.48			Cash Out Refinance			8.99
	754							ABINGDON		MD			21009			Primary		PUD			360				354				54.04				7.3			9/15/2005		8/15/1935			733.56				733.56			2/15/2006			107000				106496.54			Cash Out Refinance			7.3
	755							SOUTHFIELD		MI			48034			Primary		Single Family			360				353				88.66				9.25			9/1/2005		8/1/1935			1032.05				1032.05			3/1/2006			125450				124984.04			Cash Out Refinance			9.25
	756							ELIZABETH CITY		NC			37909			Primary		Single Family			360				353				85				9.5			9/1/2005		8/1/1935			1186.45				1186.45			3/1/2006			141100				140602.45			Cash Out Refinance			9.5
	757							ALLENDALE		MI			49401			Primary		Single Family			360				353				80				8			9/1/2005		8/1/1935			1040				1040			3/1/2006			156000				155896.01			Cash Out Refinance			8
	758							PALM BAY		FL			32907			Primary		Single Family			360				353				80				6.69			9/1/2005		8/1/1935			954.03				954.03			3/1/2006			148000				147082.26			Cash Out Refinance			6.69
	759							JEFFERSONVILLE		IN			47130			Primary		Single Family			360				353				90				8.5			9/1/2005		8/1/1935			816.59				816.59			3/1/2006			105980.43				105702.72			Cash Out Refinance			8.5
	760							OVERLAND PARK		KS			66212			Primary		Single Family			360				353				80				7.5			9/1/2005		8/1/1935			875				875			3/1/2006			140000				140000			Purchase			7.5
	761							STANFIELD		NC			28163			Primary		Single Family			360				353				85.49				8			9/1/2005		8/1/1935			1254.59				1254.59			3/1/2006			170980				170160.7			Cash Out Refinance			8

Page 19 of 274

New Castle 2006-1: Final Pool (Schedule balances as of 3/1/2006)

																																				1st
																Occupancy				Original				Remaining				LTV at								Payment		Maturity		Orginal				Current										Schedule 03/01/06						Original
Loan Number				Reserved		Property Adderss		City		State		Zipcode				Status		Property Type		Term				Term				Orginination				Mortgage Rate				Date		Date		Payment				Payment				Paid to Date		Original Balance				Balance				Loan Purpose		Rate
	762							SOUTH LYON		MI			48178			Primary		Single Family			360				353				79.75				7.8			9/1/2005		8/1/1935			1690				1690			3/1/2006			260000				260000			Cash Out Refinance			7.8
	763							FRANKLIN TOWNSHIP		NJ			8322			Primary		Single Family			360				353				50.26				7.375			9/1/2005		8/1/1935			659.6				659.6			3/1/2006			95500				94981.82			Cash Out Refinance			7.375
	764							DAWSONVILLE		GA			30534			Primary		Single Family			360				353				90				8.75			9/1/2005		8/1/1935			821.32				821.32			3/1/2006			104400				103970.21			Cash Out Refinance			8.75
	765							LOUISVILLE		KY			40047			Primary		Single Family			360				353				63.92				8.65			9/1/2005		8/1/1935			483.33				483.33			3/1/2006			62000				61739.53			Cash Out Refinance			8.65
	766							KANSAS CITY		MO			64132			Primary		Single Family			360				353				80				7.9			9/1/2005		8/1/1935			658.33				657.23			3/1/2006			100000				99746.13			Cash Out Refinance			7.9
	767							PONTIAC		MI			48341			Primary		Single Family			360				353				73.21				8.8			9/1/2005		8/1/1935			648.03				648.03			3/1/2006			82000				81663.83			Cash Out Refinance			8.8
	768							DETROIT		MI			18219			Primary		Single Family			360				353				78.95				8.05			9/1/2005		8/1/1935			503.13				503.12			3/1/2006			75000				74999.12			Cash Out Refinance			8.05
	769							RICHMOND		VA			23225			Primary		Single Family			360				353				75				9.4			9/1/2005		8/1/1935			1000.28				1000.28			3/1/2006			120000				119567.99			Cash Out Refinance			9.4
	770							TOWNSHIP OF HEMPFIELD		PA			17538			Primary		Single Family			360				353				80				7.2			9/1/2005		8/1/1935			624.49				624.49			3/1/2006			92000				91368.06			Cash Out Refinance			7.2
	771							TOWNSHIP OF HEMPFIELD		PA			17538			Primary		Single Family			240				233				100				11.99			9/1/2005		8/1/2025			253.09				253.09			3/1/2006			23000				22832.06			Cash Out Refinance			11.99
	772							BURLINGTON		VT			5401			Primary		Single Family			360				353				77.88				9.75			9/1/2005		8/1/1935			2147.89				2147.89			3/1/2006			250000				249163.34			Cash Out Refinance			9.75
	773							LANSING		KS			66043			Primary		Single Family			360				353				80				7.75			9/1/2005		8/1/1935			1432.82				1432.82			3/1/2006			200000				198991.29			Cash Out Refinance			7.75
	774							TUNKHANNOCK TWP		PA			18334			Primary		Single Family			360				353				66.94				7.8			9/1/2005		8/1/1935			783.25				783.25			3/1/2006			120500				120500			Cash Out Refinance			7.8
	775							HIALEAH		FL			33016			Primary		Single Family			360				353				75				6.75			9/1/2005		8/1/1935			1104.24				1104.24			3/1/2006			170250				169206.44			Cash Out Refinance			6.75
	776							FORT LAUDERDALE		FL			33315			Investor		Single Family			360				353				20.18				7.95			9/1/2005		8/1/1935			374				412.23			3/1/2006			56500				56175.11			Cash Out Refinance			7.95
	777							OKLAHOMA CITY		OK			73159			Primary		Single Family			360				353				89.86				7.95			9/1/2005		8/1/1935			864.29				864.29			3/1/2006			118350				117777.17			Cash Out Refinance			7.95
	778							ROCKLIN		CA			95765			Primary		Single Family			360				353				80				5.85			9/1/2005		8/1/1935			2218.18				2218.18			3/1/2006			376000				373263.99			Cash Out Refinance			5.85
	779							RANDALLSTOWN		MD			21133			Primary		Single Family			360				353				75				8.3			9/1/2005		8/1/1935			905.25				1101.81			3/1/2006			146250				145318.45			Cash Out Refinance			8.3
	780							CARROLTON		VA			23314			Primary		Single Family			360				353				70				7.45			9/1/2005		8/1/1935			1147.02				1147.02			3/1/2006			164850				163114.9			Purchase			7.45
	781							DES MOINES		IA			50315			Primary		Single Family			360				353				80				8			9/1/2005		8/1/1935			592.89				592.89			3/1/2006			80800				80382.94			Purchase			8
	782							UNION CITY		CA			94587			Primary		Condominium			360				353				90.49				6.99			9/1/2005		8/1/1935			3257.5				3257.5			3/1/2006			559228				559228			Purchase			6.99
	783							TUCSON		AZ			85746			Primary		Single Family			360				353				70.49				6.99			9/1/2005		8/1/1935			632.48				632.48			3/1/2006			95161.5				94604.69			Cash Out Refinance			6.99
	784							FLETCHER		NC			28732			Primary		Manufactured Housing			360				353				80				9.25			9/1/2005		8/1/1935			770.03				770.03			3/1/2006			93600				93221.35			Cash Out Refinance			9.25
	785							HIALEAH		FL			33015			Primary		PUD			360				353				91.29				5.75			9/1/2005		8/1/1935			1598.31				1598.31			3/1/2006			273883				271845.53			Cash Out Refinance			5.75
	786							DELTONA		FL			32738			Primary		Single Family			360				353				65				9.65			9/1/2005		8/1/1935			719.79				719.79			3/1/2006			84500				84185.21			Rate/Term Refinance			9.65
	787							BOWIE		MD			20720			Primary		Townhouse			360				353				73.44				8.55			9/1/2005		8/1/1935			347.61				347.61			3/1/2006			45000				44807.05			Cash Out Refinance			8.55
	788							LEICESTER		NC			28748			Primary		Single Family			360				353				80				7.2			9/1/2005		8/1/1935			950.31				950.31			3/1/2006			140000				139213.79			Rate/Term Refinance			7.2
	789							HARRISBURG		PA			17103			Primary		Townhouse			360				353				90.49				7.75			9/1/2005		8/1/1935			524.22				524.22			3/1/2006			73172.02				72803.39			Cash Out Refinance			7.75
	790							MIDDLESEX		NJ			8846			Primary		Single Family			360				353				80				6.25			9/1/2005		8/1/1935			1477.73				1477.73			3/1/2006			240000				238380.76			Rate/Term Refinance			6.25
	791							BETHPAGE		NY			11714			Primary		Single Family			180				173				61.42				12.8			9/1/2005		8/1/2020			876.48				876.48			3/1/2006			70000				68938.77			Cash Out Refinance			12.8
	792							PLANO		TX			75094			Primary		Single Family			360				353				57.57				11.45			9/1/2005		8/1/1935			295.95				295.95			3/1/2006			30000				29913.22			Cash Out Refinance			11.45
	793							SURPRISE		AZ			85379			Primary		PUD			240				234				40.84				7.99			9/6/2005		8/6/2025			931.94				931.94			2/6/2006			111500				110343.55			Cash Out Refinance			7.99
	794							DEDHAM		MA			2026			Primary		Single Family			360				353				67.53				6.25			9/1/2005		8/1/1935			1280.7				1280.7			3/1/2006			208000				206596.65			Cash Out Refinance			6.25
	795							KERNERSVILLE		NC			27284			Primary		Single Family			360				353				85.49				12.5			9/1/2005		8/1/1935			325.95				325.95			2/15/2006			30540				30183.89			Cash Out Refinance			12.5
	796							LAS VEGAS		NV			89123			Primary		PUD			360				353				75.49				6.99			9/1/2005		8/1/1935			2307.96				2307.96			3/1/2006			347254				345222.32			Cash Out Refinance			6.99
	797							MILPITAS		CA			95035			Primary		Single Family			360				353				90.67				6.25			9/1/2005		8/1/1935			3239.58				3239.58			3/1/2006			622000				622000			Cash Out Refinance			6.25
	798							PIPE CREEK		TX			78063			Primary		Manufactured Housing			360				353				80				7.9			9/1/2005		8/1/1935			779.14				779.14			3/1/2006			107200				106589.75			Cash Out Refinance			7.9
	799							BENNETT		CO			80102			Primary		Single Family			360				353				80				5.99			9/1/2005		8/1/1935			1365.72				1365.72			3/1/2006			273600				273600			Rate/Term Refinance			5.99
	800							BAKERSFIELD		CA			93312			Primary		Single Family			360				353				70.66				6.95			9/1/2005		8/1/1935			1092.22				1092.22			3/1/2006			165000				164027.07			Cash Out Refinance			6.95
	801							RIVERSIDE		CA			92503			Primary		Single Family			360				353				79.37				11.15			9/1/2005		8/1/1935			240.92				240.92			3/1/2006			25000				24937.89			Cash Out Refinance			11.15

Page 20 of 274

New Castle 2006-1: Final Pool (Schedule balances as of 3/1/2006)

																																				1st
																Occupancy				Original				Remaining				LTV at								Payment		Maturity		Orginal				Current										Schedule 03/01/06						Original
Loan Number				Reserved		Property Adderss		City		State		Zipcode				Status		Property Type		Term				Term				Orginination				Mortgage Rate				Date		Date		Payment				Payment				Paid to Date		Original Balance				Balance				Loan Purpose		Rate
	802							CHETEK		WI			54728			Primary		Single Family			360				353				89.35				9.5			9/1/2005		8/1/1935			773.85				773.85			3/1/2006			92030.5				91694.17			Cash Out Refinance			9.5
	803							OKLAHOMA CITY		OK			73115			Primary		Single Family			360				353				88.04				9.99			9/1/2005		8/1/1935			679.33				679.33			3/1/2006			77475				77228.47			Rate/Term Refinance			9.99
	804							NEWCASTLE		IN			47362			Primary		Single Family			360				353				92.46				7.24			9/1/2005		8/1/1935			836.79				836.79			3/1/2006			138695				138695			Cash Out Refinance			7.24
	805							CANYON COUNTRY		CA			91387			Primary		PUD			360				353				75.49				8.9			9/1/2005		8/1/1935			991.54				991.54			3/1/2006			124340.5				123844.13			Cash Out Refinance			8.9
	806							RICHGROVE		CA			93261			Primary		Single Family			360				353				85				6.5			9/1/2005		8/1/1935			537.26				537.26			3/1/2006			85000				84453.28			Cash Out Refinance			6.5
	807							MADISON		WI			53704			Primary		Single Family			360				353				30.67				8.85			9/1/2005		8/1/1935			396.93				396.93			3/1/2006			50000				49798.32			Cash Out Refinance			8.85
	808							CITY OF PHILADELPHIA		PA			19135			Primary		Single Family			360				353				90				9.95			9/1/2005		8/1/1935			668.52				668.52			3/1/2006			76500				76253.9			Cash Out Refinance			9.95
	809							DETROIT		MI			48224			Primary		Single Family			360				353				85				8.7			9/1/2005		8/1/1935			599.1				599.1			3/1/2006			76500				76175.4			Cash Out Refinance			8.7
	810							DAVIE		FL			33314			Primary		Single Family			360				353				52.64				8.2			9/1/2005		8/1/1935			984.04				984.04			3/1/2006			131600				130994.28			Cash Out Refinance			8.2
	811							MACCLENNY		FL			32063			Primary		Single Family			360				353				70				6.325			9/1/2005		8/1/1935			593.66				593.66			3/1/2006			103600				103261.48			Cash Out Refinance			6.325
	812							WATERBURY		CT			6705			Primary		Single Family			360				353				80				6.25			9/1/2005		8/1/1935			562.5				562.5			3/1/2006			108000				108000			Purchase			6.25
	813							EAST SYRACUSE		NY			13057			Primary		Single Family			360				353				80				9.14			9/1/2005		8/1/1935			473.26				473.26			3/1/2006			58088				57765.09			Purchase			9.14
	814							PARKSIDE		PA			19015			Primary		Single Family			360				353				80				7.09			9/1/2005		8/1/1935			613.99				613.42			3/1/2006			103920				103822.44			Purchase			7.09
	815							GRAHAM		WA			98338			Primary		Manufactured Housing			360				353				82.4				5.75			9/1/2005		8/1/1935			1021.84				1021.84			3/1/2006			175100				173801.71			Purchase			5.75
	816							INDIANAPOLIS		IN			46229			Primary		Single Family			240				233				85.47				12.65			9/1/2005		8/1/2025			344.02				344.02			3/1/2006			30000				29669.79			Cash Out Refinance			12.65
	817							MABLETON		GA			30126			Primary		PUD			240				233				79.35				11.95			9/1/2005		8/1/2025			274.41				274.41			3/1/2006			25000				24816.44			Cash Out Refinance			11.95
	818							PEORIA		AZ			85381			Primary		Single Family			360				353				69.37				10.75			9/1/2005		8/1/1935			583.43				583.43			3/1/2006			62500				62330.77			Cash Out Refinance			10.75
	819							PLANO		TX			75025			Primary		PUD			360				353				80				11.65			9/1/2005		8/1/1935			688.74				688.74			3/1/2006			68753				68588.16			Cash Out Refinance			11.65
	820							SPRINGFIELD		OH			45506			Primary		Single Family			360				353				91.8				7.625			9/1/2005		8/1/1935			682.25				682.25			3/1/2006			96390				95892.19			Rate/Term Refinance			7.625
	821							HOLLYWOOD		FL			33020			Primary		Single Family			360				353				77.25				6.99			9/1/2005		8/1/1935			754.74				754.74			3/1/2006			113557.5				112735.31			Cash Out Refinance			6.99
	822							WENTZVILLE		MO			63385			Primary		Single Family			360				353				85.85				5.65			9/1/2005		8/1/1935			852.36				852.36			3/1/2006			147662				146546.51			Rate/Term Refinance			5.65
	823							WINTERSET		IA			50273			Primary		Single Family			360				353				88.05				7.05			9/1/2005		8/1/1935			942.07				942.07			3/1/2006			140887				140072.23			Cash Out Refinance			7.05
	824							ADA		OK			74820			Primary		Single Family			360				353				87.55				9.25			9/1/2005		8/1/1935			972.34				972.34			3/1/2006			118192				117751.09			Cash Out Refinance			9.25
	825							HOLLISTER		CA			95023			Primary		PUD			180				173				38.48				5			9/1/2005		8/1/2020			2160.45				2160.45			3/1/2006			273200				265955.11			Cash Out Refinance			5
	826							MITCHELLS		VA			22729			Primary		Single Family			360				353				60				6.48			9/1/2005		8/1/1935			851.52				851.52			3/1/2006			135000				134128.34			Cash Out Refinance			6.48
	827							HAMMOND		IN			46323			Primary		Single Family			360				353				90				8.4			9/1/2005		8/1/1935			1165.62				1165.62			3/1/2006			153000				152323.6			Cash Out Refinance			8.4
	828							GRANTS PASS		OR			97526			Primary		Manufactured Housing			360				353				65.57				7.95			9/1/2005		8/1/1935			1053.44				1053.44			3/1/2006			144250				143551.76			Cash Out Refinance			7.95
	829							TWO RIVERS		WI			54241			Primary		Single Family			360				353				90				7.49			9/1/2005		8/1/1935			502.95				502.95			3/1/2006			72000				71618.06			Cash Out Refinance			7.49
	830							CLOVIS		CA			93611			Primary		Single Family			360				353				81.27				10.7			9/1/2005		8/1/1935			739.14				739.14			3/1/2006			79500				79281.51			Cash Out Refinance			10.7
	831							GILROY		CA			95020			Primary		Single Family			360				353				77.8				11.95			9/1/2005		8/1/1935			655.85				655.85			3/1/2006			64000				63836.33			Cash Out Refinance			11.95
	832							POINT PLEASANT BORO		NJ			8742			Primary		Single Family			360				353				68.25				10.75			9/1/2005		8/1/1935			494.75				494.75			3/1/2006			53000				52834.63			Cash Out Refinance			10.75
	833							REDLANDS		CA			92374			Primary		Single Family			300				293				44.69				11.65			9/1/2005		8/1/1930			308.24				308.24			3/1/2006			30000				29877.56			Cash Out Refinance			11.65
	834							CROMWELL		CT			6416			Primary		Condominium			360				353				46.01				12.25			9/1/2005		8/1/1935			261.98				261.98			3/1/2006			25000				24951.14			Cash Out Refinance			12.25
	835							WEST COVINA		CA			91791			Primary		Single Family			180				173				43.41				7.85			9/1/2005		8/1/2020			195.31				195.31			3/1/2006			27000				26833.16			Cash Out Refinance			7.85
	836							BUCKEYE		AZ			85326			Primary		Single Family			360				353				77.77				6.99			9/1/2005		8/1/1935			1261.14				1261.14			3/1/2006			189750				188639.82			Cash Out Refinance			6.99
	837							LEESBURG		VA			20176			Primary		PUD			360				353				88				7			9/1/2005		8/1/1935			3850				3849.95			3/1/2006			660000				659991.94			Rate/Term Refinance			7
	838							CENTERVILLE		MA			2632			Primary		Single Family			360				353				79.37				7.5			9/1/2005		8/1/1935			1748.04				1748.04			3/1/2006			250000				248676.61			Cash Out Refinance			7.5
	839							SUGAR CREEK		MO			64054			Primary		Single Family			360				353				80				7.27			9/1/2005		8/1/1935			738.22				738.22			3/1/2006			108000				107364.39			Rate/Term Refinance			7.27
	840							RALEIGH		NC			27613			Primary		Single Family			360				353				78.75				6.3			9/1/2005		8/1/1935			1949.77				1949.77			3/1/2006			315000				312894.93			Cash Out Refinance			6.3
	841							HOMESTEAD		FL			33032			Primary		Single Family			360				353				92.7				6.44			9/1/2005		8/1/1935			1339.24				1339.24			3/1/2006			213210				211822.74			Cash Out Refinance			6.44

Page 21 of 274

New Castle 2006-1: Final Pool (Schedule balances as of 3/1/2006)

																																				1st
																Occupancy				Original				Remaining				LTV at								Payment		Maturity		Orginal				Current										Schedule 03/01/06						Original
Loan Number				Reserved		Property Adderss		City		State		Zipcode				Status		Property Type		Term				Term				Orginination				Mortgage Rate				Date		Date		Payment				Payment				Paid to Date		Original Balance				Balance				Loan Purpose		Rate
	000							XXXXXXXX		XX			00000			Primary		Single Family			360				353				69.68				7.4			9/1/2005		8/1/1935			1042.03				1042.03			3/1/2006			150500				149333.95			Cash Out Refinance			7.4
	843							XXXXX XXXXXXXXX		XX			00000			Primary		Single Family			360				353				90				6.37			9/1/2005		8/1/1935			1304.26				1304.25			3/1/2006			245700				245698.9			Cash Out Refinance			6.37
	000							XXXXXXXX XX XXX XXXXXX		XX			0000			Primary		Single Family			360				353				80				6.8			9/1/2005		8/1/1935			1470.74				1470.74			3/1/2006			225600				224230.51			Cash Out Refinance			6.8
	000							XXXXX XXXX		XX			00000			Primary		Single Family			360				353				80				7.8			9/1/2005		8/1/1935			639.6				639.39			3/1/2006			98400				98368.02			Purchase			7.8
	000							XXXXXXXXX		XX			00000			Primary		Single Family			360				353				65				7.15			9/1/2005		8/1/1935			899.98				899.98			3/1/2006			133250				132494.38			Cash Out Refinance			7.15
	847							PISCATAWAY		NJ			8854			Primary		Single Family			180				173				40.67				11.35			9/1/2005		8/1/2020			289.67				289.67			3/1/2006			25000				24616.79			Cash Out Refinance			11.35
	848							XXXXXXX		XX			00000			Primary		Single Family			360				353				74.69				8.85			9/1/2005		8/1/1935			428.69				428.69			3/1/2006			54000				53782.16			Cash Out Refinance			8.85
	849							XXXXXXXX XXXXX		XX			00000			Primary		Single Family			360				353				64.96				6.75			9/1/2005		8/1/1935			1470.37				1470.37			3/1/2006			226700				225310.47			Cash Out Refinance			6.75
	850							XXXXXXXXXXXX		XX			00000			Primary		Single Family			360				353				72.21				13.62			9/1/2005		8/1/1935			288.72				288.72			3/1/2006			25000				24963.93			Cash Out Refinance			13.62
	851							XXXXX		XX			00000			Primary		PUD			360				353				90				7.45			9/1/2005		8/1/1935			1109.34				1109.34			3/1/2006			159434				158581.61			Purchase			7.45
	000							XXXXXX		XX			00000			Primary		PUD			360				353				90				6.5			9/1/2005		8/1/1935			1342.69				1342.69			3/1/2006			247882				247882			Purchase			6.5
	000							XXXXXX		XX			00000			Primary		PUD			360				353				90				6.85			9/1/2005		8/1/1935			1069.01				1069.01			3/1/2006			163142				162161.14			Purchase			6.85
	000							XXXXXXX		XX			00000			Primary		PUD			360				353				80.45				10.2			9/1/2005		8/1/1935			428.35				428.35			3/1/2006			48000				47853.87			Cash Out Refinance			10.2
	855							PARKER		CO			80134			Primary		Single Family			360				353				92.7				6.99			9/1/2005		8/1/1935			1511.94				1511.94			3/1/2006			259560				259559.99			Rate/Term Refinance			6.99
	856							XXXXXXXX XXXXXXX		XX			00000			Primary		Single Family			360				353				80				5.8			9/1/2005		8/1/1935			1546.67				1545.91			3/1/2006			320000				319764.38			Cash Out Refinance			5.8
	857							XXXXXXXX XXXXXXX		XX			00000			Primary		Single Family			360				353				79.52				7.99			9/1/2005		8/1/1935			1807.02				1807.02			3/1/2006			246500				245316.4			Cash Out Refinance			7.99
	858							XXXXXXXX		XX			00000			Primary		PUD			360				353				85				9.99			9/1/2005		8/1/1935			1058.34				1058.34			3/1/2006			120700				120315.92			Cash Out Refinance			9.99
	000							XXX XXXXXXXXXX		XX			00000			Primary		Single Family			360				353				80				5.75			9/1/2005		8/1/1935			1213.84				1213.84			3/1/2006			208000				206457.76			Rate/Term Refinance			5.75
	860							BRISTOL		RI			2809			Primary		Single Family			240				233				51.91				9.9			9/1/2005		8/1/2025			613.38				613.38			3/1/2006			64000				63387.74			Cash Out Refinance			9.9
	000							XXXXXXXXXXX		XX			1452			Primary		Single Family			360				353				80				9.25			9/1/2005		8/1/1935			1184.66				1184.66			3/1/2006			144000				143465.14			Cash Out Refinance			9.25
	000							XXXXX XXXXX		XX			00000			Primary		Single Family			360				353				86.7				6.95			9/1/2005		8/1/1935			459.13				459.13			3/1/2006			69360				68956.07			Cash Out Refinance			6.95
	000							XXXXXXX		XX			00000			Primary		Single Family			120				113				62.2				8.85			9/1/2005		8/1/2015			641.92				641.92			3/1/2006			51000				49097.76			Cash Out Refinance			8.85
	000							XXXXX XXXXX		XX			00000			Primary		Single Family			360				353				75				6.79			9/1/2005		8/1/1935			976.89				976.89			3/1/2006			150000				149087.61			Cash Out Refinance			6.79
	865							XXXXXX		XX			00000			Primary		Single Family			360				353				85.85				7.25			9/1/2005		8/1/1935			1013.17				1013.17			3/1/2006			148520				147694.12			Rate/Term Refinance			7.25
	000							XXXXXXXXXXXX		XX			00000			Primary		Single Family			360				353				80				6.4			9/1/2005		8/1/1935			704				704			3/1/2006			132000				131999.31			Rate/Term Refinance			6.4
	000							XXXXXX		XX			00000			Primary		Manufactured Housing			360				353				80				6.49			9/1/2005		8/1/1935			808.21				808.21			3/1/2006			128000				127175.12			Cash Out Refinance			6.49
	000							XXXXXX XXXX		XX			00000			Primary		Single Family			360				353				93.18				6.55			9/1/2005		8/1/1935			1124.91				1124.91			3/1/2006			177050				175922.07			Cash Out Refinance			6.55
	869							XXXXXXX		XX			00000			Primary		Single Family			360				353				71.05				6.15			9/1/2005		8/1/1935			649.29				649.29			3/1/2006			106575				105842.17			Cash Out Refinance			6.15
	870							XXXXXXX		XX			00000			Primary		Single Family			360				353				90				8.75			9/1/2005		8/1/1935			679.71				679.71			2/10/2006			86400				86096.24			Cash Out Refinance			8.75
	871							XXXXXXXXXXX		XX			00000			Primary		Single Family			360				353				75.48				9.8			9/1/2005		8/1/1935			547.9				547.9			3/1/2006			63500				63289.68			Cash Out Refinance			9.8
	872							XXXXXX		XX			00000			Primary		Single Family			360				353				48.21				11			9/1/2005		8/1/1935			428.55				428.55			3/1/2006			45000				44863.01			Cash Out Refinance			11
	873							XXXX XXXXXX		XX			00000			Primary		Single Family			360				353				59.52				9.285			9/1/2005		8/1/1935			599.93				599.93			3/1/2006			72700				72400.78			Cash Out Refinance			9.285
	000							XXXX XXXXX		XX			00000			Primary		Single Family			360				353				41.54				5.75			9/1/2005		8/1/1935			472.7				472.7			3/1/2006			81000				80399.39			Cash Out Refinance			5.75
	000							XXXX XXXX		XX			00000			Primary		Single Family			360				353				85				5.85			9/1/2005		8/1/1935			853.61				852.69			3/1/2006			175100				174910.72			Cash Out Refinance			5.85
	876							XXXXXX		XX			00000			Primary		Single Family			360				353				81.63				6.9			9/1/2005		8/1/1935			1021.43				1021.43			3/1/2006			155090				154166.57			Rate/Term Refinance			6.9
	000							XXXXXXX XXXX		XX			00000			Primary		Single Family			360				353				74.86				11			9/1/2005		8/1/1935			952.33				952.33			3/1/2006			100000				99743.39			Cash Out Refinance			11
	000							XXX XXXXXXXXXX		XX			00000			Primary		Single Family			360				353				85				8.99			9/1/2005		8/1/1935			539.83				539.83			3/1/2006			67150				66856.79			Cash Out Refinance			8.99
	879							XXXXXXXXX		XX			00000			Primary		Townhouse			360				353				69.58				5.95			9/1/2005		8/1/1935			535.28				535.28			3/1/2006			89760				89117.26			Cash Out Refinance			5.95
	000							XXXXXX XXXXXX		XX			00000			Primary		Single Family			360				353				27.4				9.8			9/1/2005		8/1/1935			605.71				605.71			3/1/2006			70200				69967.5			Cash Out Refinance			9.8
	881							XXXXXXXX		XX			00000			Primary		PUD			360				353				90				6.32			9/1/2005		8/1/1935			1451.45				1451.45			3/1/2006			234000				232442.22			Rate/Term Refinance			6.32

Page 22 of 274

New Castle 2006-1: Final Pool (Schedule balances as of 3/1/2006)

																																				1st
																Occupancy				Original				Remaining				LTV at								Payment		Maturity		Orginal				Current										Schedule 03/01/06						Original
Loan Number				Reserved		Property Adderss		City		State		Zipcode				Status		Property Type		Term				Term				Orginination				Mortgage Rate				Date		Date		Payment				Payment				Paid to Date		Original Balance				Balance				Loan Purpose		Rate
	882							TEANECK		NJ			7666			Primary		Single Family			240				233				67.11				10.353			8/30/2005		7/30/2025			524.06				524.06			2/28/2006			53000				52520.1			Cash Out Refinance			10.353
	883							XXXXXXX XXXXX		XX			00000			Primary		Single Family			360				353				61.67				6.4			9/1/2005		8/1/1935			867.89				867.89			3/1/2006			138750				137840.25			Cash Out Refinance			6.4
	884							XXXXXXXXXXX		XX			00000			Primary		Single Family			360				353				85				8.7			9/1/2005		8/1/1935			469.3				469.3			3/1/2006			59925				59675.72			Purchase			8.7
	885							XXXXXX		XX			00000			Primary		Condominium			360				353				90				6.7			9/1/2005		8/1/1935			1093.39				1093.08			3/1/2006			195831				195776.32			Purchase			6.7
	886							CIBOLO		TX			78108			Primary		PUD			360				353				90				7.5			9/1/2005		8/1/1935			862.92				862.92			3/1/2006			123412				122729.5			Purchase			7.5
	000							XXXXX		XX			00000			Primary		Single Family			360				353				80				6.65			9/1/2005		8/1/1935			496.53				496.52			3/1/2006			89600				89597.23			Purchase			6.65
	888							XXXXXXXX		XX			00000			Primary		PUD			360				353				80				6.49			9/1/2005		8/1/1935			1341.27				1341.27			3/1/2006			248000				247999.96			Purchase			6.49
	000							XXXXXX		XX			00000			Primary		Single Family			240				233				79.41				9.6			9/1/2005		8/1/2025			469.34				469.34			3/1/2006			50000				49463.24			Cash Out Refinance			9.6
	890							XXXXXX		XX			00000			Primary		Townhouse			360				353				85.49				11.65			9/1/2005		8/1/1935			283.69				283.69			3/1/2006			28319.15				28203.04			Cash Out Refinance			11.65
	891							XXXXXXXXXX		XX			00000			Primary		Single Family			360				353				75				6.75			9/1/2005		8/1/1935			642.12				642.12			3/1/2006			99000				98393.06			Cash Out Refinance			6.75
	892							XXXX		XX			00000			Primary		Single Family			360				353				90.96				7.5			9/1/2005		8/1/1935			763.2				763.2			3/1/2006			109150				108572.16			Cash Out Refinance			7.5
	893							XXXXXXXX		XX			00000			Primary		Single Family			360				353				90				9.1			9/1/2005		8/1/1935			511.46				511.46			3/1/2006			63000				62549.32			Cash Out Refinance			9.1
	894							XXXXXX		XX			00000			Primary		Single Family			360				353				80				5.75			9/1/2005		8/1/1935			437				436.95			3/1/2006			91200				91188.58			Rate/Term Refinance			5.75
	000							X XXXXX		XX			00000			Primary		Single Family			360				353				63.22				5.6			9/1/2005		8/1/1935			814.33				811.64			3/1/2006			174500				173727.12			Cash Out Refinance			5.6
	896							XXXXXXXX		XX			00000			Primary		PUD			360				353				92.58				7.84			9/1/2005		8/1/1935			1685.99				1685.99			3/1/2006			233308				232153.6			Cash Out Refinance			7.84
	000							XXXXXX XXXXX		XX			00000			Primary		Single Family			360				353				80.48				5.49			9/1/2005		8/1/1935			2301.23				2301.22			3/1/2006			503000				502999.99			Rate/Term Refinance			5.49
	898							XXXXXXX		XX			00000			Primary		Manufactured Housing			360				353				75.69				6.15			9/1/2005		8/1/1935			1005.23				1005.23			3/1/2006			165000				163865.44			Cash Out Refinance			6.15
	899							XXXXXXXXXXX		XX			00000			Primary		Single Family			360				353				80				6.99			9/1/2005		8/1/1935			505.12				505.12			3/1/2006			76000				75555.35			Cash Out Refinance			6.99
	900							XXXXXXXXXX		XX			00000			Primary		Single Family			360				353				84.3				7.45			9/1/2005		8/1/1935			709.71				709.71			3/1/2006			102000				101454.72			Cash Out Refinance			7.45
	901							XXXXXXXX XXXX		XX			00000			Primary		Manufactured Housing			360				353				58.82				7.4			9/1/2005		8/1/1935			346.19				346.19			3/1/2006			50000				49730.04			Cash Out Refinance			7.4
	902							XXX XXXXX		XX			00000			Primary		Manufactured Housing			360				353				77.58				5.65			9/1/2005		8/1/1935			1303.11				1303.11			3/1/2006			225750				224009.14			Rate/Term Refinance			5.65
	000							XXXX XXXXX XXXXX		XX			00000			Primary		Single Family			360				353				77.89				7.45			9/1/2005		8/1/1935			1029.78				1029.78			3/1/2006			148000				147208.75			Cash Out Refinance			7.45
	904							XXXXXXXX		XX			00000			Primary		Single Family			360				353				80.31				9.5			9/1/2005		8/1/1935			546.56				546.56			3/1/2006			65000				64742.36			Cash Out Refinance			9.5
	905							XXXXXXX		XX			00000			Primary		Single Family			360				353				93.01				6.35			9/1/2005		8/1/1935			2037.14				2037.14			3/1/2006			327390				325142.72			Cash Out Refinance			6.35
	906							XXXXXXXXX		XX			00000			Primary		Manufactured Housing			360				353				70.87				8.6			9/1/2005		8/1/1935			1264.9				1264.9			3/1/2006			163000				162308.13			Cash Out Refinance			8.6
	907							XXXXXXXX		XX			00000			Primary		Single Family			360				353				85.75				6.55			9/1/2005		8/1/1935			719.2				719.2			3/1/2006			113195				112473.88			Rate/Term Refinance			6.55
	000							XXXXXXX		XX			6095			Primary		Single Family			360				353				92.66				7.9			9/1/2005		8/1/1935			1852.04				1852.04			3/1/2006			254819				253573.24			Rate/Term Refinance			7.9
	000							XXXX XXXXX		XX			0000			Primary		Single Family			360				353				51.76				6.15			9/1/2005		8/1/1935			662.24				662.24			3/1/2006			108700				107952.53			Rate/Term Refinance			6.15
	910							BRICK		NJ			8724			Primary		Single Family			360				353				90				11.65			9/1/2005		8/1/1935			1124.47				1124.47			3/1/2006			112250				111939.65			Cash Out Refinance			11.65
	000							XXXXXX XXXXXXXXX		XX			00000			Primary		Single Family			360				353				72.23				10.5			9/1/2005		8/1/1935			365.9				365.9			3/1/2006			40000				39822.25			Cash Out Refinance			10.5
	000							XX XXXXXX		XX			00000			Primary		Single Family			360				353				84.35				11.7			9/1/2005		8/1/1935			467.6				467.6			3/1/2006			46500				46397.47			Cash Out Refinance			11.7
	913							XXXXXX		XX			00000			Primary		Single Family			300				293				45.26				10.5			9/1/2005		8/1/1930			377.68				377.68			3/1/2006			40000				39640.87			Cash Out Refinance			10.5
	914							XXXX		XX			00000			Primary		Single Family			240				233				76.89				10.3			9/1/2005		8/1/2025			635.32				635.32			3/1/2006			64500				63913.19			Cash Out Refinance			10.3
	915							XXXXXX XXXX		XX			00000			Primary		Single Family			360				353				67.13				5.69			9/1/2005		8/1/1935			474.83				474.83			3/1/2006			81900				81162.43			Cash Out Refinance			5.69
	916							XXXXXXXXX		XX			00000			Primary		PUD			180				173				80.49				7.99			9/1/2005		8/1/2020			997.97				997.97			3/1/2006			136136				135482.35			Cash Out Refinance			7.99
	000							XXXXXXXX		XX			00000			Primary		Single Family			180				173				50.22				13.2			9/1/2005		8/1/2020			383.53				383.53			3/1/2006			30000				29562.97			Cash Out Refinance			13.2
	918							VINELAND		NJ			8360			Primary		Single Family			240				233				83.16				10.55			9/1/2005		8/1/2025			699.72				699.72			3/1/2006			69850				69235.62			Cash Out Refinance			10.55
	920							XXXXXXX		XX			00000			Primary		PUD			360				353				78.61				8.99			9/1/2005		8/1/1935			2734.88				2734.88			3/1/2006			340200				338725.94			Cash Out Refinance			8.99
	921							XXXXXXXXXXXX		XX			00000			Primary		PUD			240				233				68.84				9.75			9/1/2005		8/1/2025			407.87				407.87			3/1/2006			43000				42580.44			Cash Out Refinance			9.75
	922							XXXXXXX		XX			00000			Primary		Single Family			360				353				85.48				13.6			9/1/2005		8/1/1935			360.69				360.69			3/1/2006			31275				31229.81			Cash Out Refinance			13.6

Page 23 of 274

New Castle 2006-1: Final Pool (Schedule balances as of 3/1/2006)

																																				1st
																Occupancy				Original				Remaining				LTV at								Payment		Maturity		Orginal				Current										Schedule 03/01/06						Original
Loan Number				Reserved		Property Adderss		City		State		Zipcode				Status		Property Type		Term				Term				Orginination				Mortgage Rate				Date		Date		Payment				Payment				Paid to Date		Original Balance				Balance				Loan Purpose		Rate
	923							XXXXXXXXXX		XX			00000			Primary		Single Family			360				353				66.67				8.85			9/1/2005		8/1/1935			491.4				491.4			3/1/2006			61900				61650.32			Cash Out Refinance			8.85
	924							XXXXXXX		XX			00000			Primary		Manufactured Housing			360				353				75				10.25			9/1/2005		8/1/1935			705.68				705.68			3/1/2006			78750				78512.82			Cash Out Refinance			10.25
	925							XXXXXXXXX		XX			00000			Primary		Single Family			360				353				91.8				7.85			9/1/2005		8/1/1935			920.34				920.34			3/1/2006			127234.8				126606.49			Cash Out Refinance			7.85
	926							LITITZ		PA			17543			Primary		Single Family			156				149				85.15				12.15			9/1/2005		8/1/2018			479.24				479.24			3/1/2006			37500				36780.02			Cash Out Refinance			12.15
	927							XXXXXXX		XX			00000			Primary		Single Family			360				353				78.69				8.99			9/1/2005		8/1/1935			1631.93				1631.93			3/1/2006			203000				202204.45			Cash Out Refinance			8.99
	928							XXXXXXXXXX		XX			00000			Primary		Single Family			360				353				79.37				6.85			9/1/2005		8/1/1935			327.63				327.63			3/1/2006			50000				49699.4			Cash Out Refinance			6.85
	000							XXX XXXXXXXXXX		XX			00000			Primary		Single Family			360				353				85.75				6.65			9/1/2005		8/1/1935			1348.64				1348.64			3/1/2006			210080				208767.2			Cash Out Refinance			6.65
	930							XXXXXXXXXXX		XX			00000			Primary		Single Family			360				353				65				6.15			9/1/2005		8/1/1935			1306.8				1306.8			3/1/2006			214500				213025.07			Cash Out Refinance			6.15
	931							XXXXXXXXXXX		XX			0000			Primary		Single Family			360				353				78.99				12.05			9/1/2005		8/1/1935			516.24				516.24			3/1/2006			50000				49897.88			Cash Out Refinance			12.05
	932							XXXXXXXXX		XX			00000			Primary		Single Family			360				353				85				10.2			9/1/2005		8/1/1935			561.31				561.31			3/1/2006			62900				62708.54			Cash Out Refinance			10.2
	933							XXXXXX		XX			00000			Primary		Single Family			360				353				90				9.9			9/1/2005		8/1/1935			900.65				900.65			3/1/2006			103500				103118.59			Cash Out Refinance			9.9
	934							XXXXX		XX			00000			Primary		Single Family			360				353				42.94				7.1			9/1/2005		8/1/1935			490.58				490.58			3/1/2006			73000				72582			Cash Out Refinance			7.1
	935							XXXXXXX		XX			00000			Primary		Single Family			360				353				82.61				8.17			9/1/2005		8/1/1935			991.71				991.71			3/1/2006			133000				132384.12			Cash Out Refinance			8.17
	936							XXXXXXXXX		XX			00000			Primary		Single Family			360				353				76.47				7.33			9/1/2005		8/1/1935			446.95				446.95			3/1/2006			65000				64637.67			Cash Out Refinance			7.33
	937							XXXXX		XX			00000			Primary		Single Family			360				353				64.27				6.7			9/1/2005		8/1/1935			1132.14				1132.14			3/1/2006			175450				174364.14			Cash Out Refinance			6.7
	938							XXXXXXXXX		XX			00000			Primary		Single Family			360				353				92.7				7.6			9/1/2005		8/1/1935			818.17				818.17			3/1/2006			115875				115273.6			Purchase			7.6
	000							XXXXXXXXXXXXXX		XX			00000			Primary		Manufactured Housing			360				353				80				9.3			9/1/2005		8/1/1935			416.46				416.46			3/1/2006			50400				50153.11			Purchase			9.3
	000							XXXX		XX			00000			Primary		PUD			360				353				80				6.25			9/1/2005		8/1/1935			537.94				537.8			3/1/2006			103284				103257.11			Purchase			6.25
	941							XXXX		XX			00000			Primary		Single Family			360				353				80				6.7			9/1/2005		8/1/1935			1626.11				1626.11			3/1/2006			252000				250438.26			Purchase			6.7
	942							XXXXXXXX		XX			00000			Primary		Single Family			360				353				80				6.85			9/1/2005		8/1/1935			1761.34				1761.34			3/1/2006			268800				267100.85			Purchase			6.85
	000							XXXXXXXX		XX			00000			Primary		Single Family			240				233				88.4				12.6			9/1/2005		8/1/2025			285.8				285.8			3/1/2006			25000				24831.69			Cash Out Refinance			12.6
	944							XXXXXXXXX		XX			00000			Primary		Manufactured Housing			360				354				80				9.45			9/15/2005		8/15/1935			803.73				803.73			2/15/2006			96000				95707.93			Rate/Term Refinance			9.45
	000							XXXX XXXXXXX		XX			00000			Primary		Manufactured Housing			360				353				57.82				6.79			9/1/2005		8/1/1935			794.56				794.56			3/1/2006			122003				121260.89			Cash Out Refinance			6.79
	946							XXXXXXXXXXXXXX		XX			00000			Primary		Single Family			360				354				87.55				7.99			9/15/2005		8/15/1935			705.99				705.99			2/15/2006			96305				95909.93			Rate/Term Refinance			7.99
	000							XXXX		XX			00000			Primary		Single Family			360				353				63.95				11.05			9/1/2005		8/1/1935			1453.28				1453.28			3/1/2006			152000				151614.17			Cash Out Refinance			11.05
	948							XXXXXXXXX		XX			00000			Primary		Single Family			360				353				85				9.06			9/1/2005		8/1/1935			632.6				632.6			3/1/2006			78200				77897.9			Rate/Term Refinance			9.06
	000							XXX XXXX		XX			00000			Primary		Single Family			360				353				85.87				8.49			9/1/2005		8/1/1935			578.54				578.54			3/1/2006			75310				74965.83			Rate/Term Refinance			8.49
	000							XXXXX		XX			00000			Primary		PUD			360				354				92.7				5.79			9/15/2005		8/15/1935			1168.16				1168.16			2/15/2006			199305				197191.61			Cash Out Refinance			5.79
	951							XXXXXXX		XX			00000			Primary		Single Family			360				353				49.33				6.24			9/1/2005		8/1/1935			2275.75				2275.75			3/1/2006			370000				367499			Cash Out Refinance			6.24
	952							XXXX		XX			00000			Primary		Single Family			360				353				85				8.7			9/1/2005		8/1/1935			1278.07				1278.07			3/1/2006			163200				162521.29			Cash Out Refinance			8.7
	953							XXXXXX		XX			00000			Primary		Single Family			360				353				75				6.45			9/1/2005		8/1/1935			2136.56				2136.56			3/1/2006			397500				397499.99			Cash Out Refinance			6.45
	954							XXXXX		XX			00000			Primary		Single Family			360				353				55.68				6.45			9/1/2005		8/1/1935			777.18				777.18			3/1/2006			123600				122796.5			Cash Out Refinance			6.45
	955							XXXXXXXXXX XXXXX		XX			00000			Primary		Condominium			360				353				90				7.45			9/1/2005		8/1/1935			2407.19				2407.19			3/1/2006			387735				387734.99			Purchase			7.45
	000							XXXXXXXX		XX			00000			Primary		PUD			360				353				90				7.8			9/1/2005		8/1/1935			711.05				711.05			3/1/2006			109393				109393			Purchase			7.8
	957							XXXXXXXXX		XX			00000			Primary		PUD			360				353				90				7.2			9/1/2005		8/1/1935			2988.36				2988.36			3/1/2006			498060				498060			Purchase			7.2
	000							XXXXX XXX XXXXX		XX			00000			Primary		PUD			360				353				90				6.8			9/1/2005		8/1/1935			1943.18				1943.18			3/1/2006			342914				342913.99			Purchase			6.8
	000							XXXXXXX		XX			00000			Primary		PUD			360				353				90				7.35			9/1/2005		8/1/1935			755.88				755.88			3/1/2006			109710				109072.79			Purchase			7.35
	000							XXXXXX		XX			00000			Primary		PUD			360				353				80				7.35			9/1/2005		8/1/1935			652.49				652.49			3/1/2006			94704				94187.59			Purchase			7.35
	961							XXXXXXX		XX			00000			Primary		Manufactured Housing			360				353				80.49				6.99			9/1/2005		8/1/1935			641.96				641.96			3/1/2006			96588				96022.64			Purchase			6.99
	000							XXXX XXXXX		XX			00000			Primary		PUD			360				353				80				5.73			9/1/2005		8/1/1935			1963.48				1963.48			3/1/2006			411200				411200			Purchase			5.73

Page 24 of 274

New Castle 2006-1: Final Pool (Schedule balances as of 3/1/2006)

																																				1st
																Occupancy				Original				Remaining				LTV at								Payment		Maturity		Orginal				Current										Schedule 03/01/06						Original
Loan Number				Reserved		Property Adderss		City		State		Zipcode				Status		Property Type		Term				Term				Orginination				Mortgage Rate				Date		Date		Payment				Payment				Paid to Date		Original Balance				Balance				Loan Purpose		Rate
	963							XXXXXX		XX			00000			Primary		Single Family			360				353				80				6.6			9/1/2005		8/1/1935			961.4				960.33			3/1/2006			174800				174565.19			Purchase			6.6
	000							XXXXXXXXX		XX			00000			Primary		Single Family			360				353				58.35				5.4			9/1/2005		8/1/1935			1089.37				1089.37			3/1/2006			194000				192464.82			Purchase			5.4
	000							XXX XXXXXX		XX			00000			Primary		Single Family			360				353				74.32				12.99			9/1/2005		8/1/1935			276.36				276.36			3/1/2006			25000				24764.16			Cash Out Refinance			12.99
	966							XXXXXXXXXX		XX			00000			Primary		Single Family			360				354				79.95				12.55			9/15/2005		8/15/1935			289.21				289.21			2/15/2006			27000				26926.62			Cash Out Refinance			12.55
	000							XXXX XXXXXXXXXX		XX			00000			Primary		Single Family			360				354				91.57				6.99			9/15/2005		8/15/1935			377.36				377.36			2/15/2006			56776				56492.06			Cash Out Refinance			6.99
	968							XXXXXXXXX		XX			00000			Primary		Single Family			360				354				60.27				6.25			9/15/2005		8/15/1935			948.21				948.21			2/15/2006			154000				153111.75			Cash Out Refinance			6.25
	000							XXXX XXXXXX		XX			6423			Primary		Single Family			360				354				80				9.65			9/15/2005		8/15/1935			1328.84				1328.84			2/15/2006			156000				155543.89			Rate/Term Refinance			9.65
	970							XXXXXXXXXX		XX			00000			Primary		PUD			360				354				86.35				6.25			9/15/2005		8/15/1935			1355.69				1355.69			2/15/2006			220180				218910.04			Cash Out Refinance			6.25
	000							X. XXXXX XXXXX		XX			00000			Primary		Single Family			360				354				83.33				7.7			9/15/2005		8/15/1935			356.49				356.49			2/15/2006			50000				49782.58			Rate/Term Refinance			7.7
	000							XXX XXXXXX		XX			00000			Primary		Single Family			360				354				90				7.75			9/15/2005		8/15/1935			741.49				741.49			2/15/2006			103500				103054.55			Cash Out Refinance			7.75
	973							XXXXXXXXXX		XX			00000			Primary		Single Family			360				354				80				6.35			9/15/2005		8/15/1935			572.46				572.46			2/15/2006			92000				91479.4			Rate/Term Refinance			6.35
	000							XXXX XXXX XXXXX		XX			0000			Primary		Single Family			360				354				66.5				10.7			9/2/2005		8/2/1935			232.44				232.44			2/2/2006			25000				24935.58			Cash Out Refinance			10.7
	975							XXXXXXXX		XX			00000			Primary		Single Family			360				354				78.17				8.85			9/15/2005		8/15/1935			396.93				396.93			2/15/2006			50000				49827.77			Cash Out Refinance			8.85
	000							XXX XXXXXXX		XX			00000			Primary		Single Family			360				354				50				6.7			9/2/2005		8/2/1935			451.7				451.7			2/2/2006			70000				69124.04			Cash Out Refinance			6.7
	977							XXXXXXX		XX			00000			Primary		Manufactured Housing			360				354				65.94				6.5			9/2/2005		8/2/1935			358.04				358.04			2/2/2006			56644.6				56333.12			Cash Out Refinance			6.5
	000							XXXXX XXXXXXX		XX			00000			Primary		PUD			360				353				90				7.2			9/1/2005		8/1/1935			982.86				982.86			3/1/2006			144796				143270.17			Purchase			7.2
	000							XXXXXXXXXX		XX			00000			Primary		Single Family			360				353				80				7.7			9/1/2005		8/1/1935			655.92				655.92			3/1/2006			92000				91420.68			Cash Out Refinance			7.7
	980							XXXXXXXX XXXX		XX			00000			Investor		Single Family			360				353				80.49				9.65			9/1/2005		8/1/1935			527.94				527.94			3/1/2006			61977.3				61765.46			Rate/Term Refinance			9.65
	000							XXXXXXX		XX			00000			Primary		Single Family			360				353				80				6.7			9/1/2005		8/1/1935			722.2				722.2			3/1/2006			111920				111213.43			Purchase			6.7
	000							XXX XXXXXX		XX			00000			Primary		Single Family			360				353				80				7.15			9/1/2005		8/1/1935			704.99				704.99			3/1/2006			118320				118319.99			Purchase			7.15
	000							XXXXXX XXXX		XX			00000			Primary		PUD			360				353				80				6.6			9/1/2005		8/1/1935			1046.89				1046.89			3/1/2006			163920				162885.76			Purchase			6.6
	000							XXXXXX		XX			00000			Primary		Single Family			360				353				90				9.2			9/1/2005		8/1/1935			1891.12				1891.12			3/1/2006			230890				230023.52			Purchase			9.2
	985							XXXXXXXXXXX		XX			00000			Primary		Manufactured Housing			360				353				75.75				7			9/1/2005		8/1/1935			1164.17				1164.17			3/1/2006			174982.5				173451.2			Purchase			7
	000							XXXXXXX		XX			00000			Primary		PUD			360				353				90				5.85			9/1/2005		8/1/1935			2623.34				2623.34			3/1/2006			444677				441440.4			Purchase			5.85
	000							XXX XXXXXX		XX			00000			Primary		Single Family			360				353				90				6.9			9/1/2005		8/1/1935			963.24				963.24			3/1/2006			146255				145384.18			Purchase			6.9
	988							XXXXXXXX		XX			00000			Primary		Condominium			360				353				80				6.79			9/1/2005		8/1/1935			837.43				837.43			3/1/2006			148000				148000			Purchase			6.79
	000							XXXXXX		XX			00000			Investor		Single Family			360				353				75.49				8.79			9/1/2005		8/1/1935			1102.68				1102.68			3/1/2006			139657				138210.49			Rate/Term Refinance			8.79
	990							NEW CANAAN		CT			6840			Primary		Single Family			360				353				40.34				7.05			9/1/2005		8/1/1935			1103.3				1103.3			3/1/2006			165000				164045.84			Purchase			7.05
	000							XXXXXX		XX			00000			Primary		Single Family			240				234				85.31				11.85			9/3/2005		8/3/2025			294.48				294.48			2/3/2006			27000				26828.69			Cash Out Refinance			11.85
	992							XXXXXX		XX			00000			Primary		Single Family			180				174				84.96				10.99			9/3/2005		8/3/2020			533.91				533.91			2/3/2006			47000				46364.8			Cash Out Refinance			10.99
	993							XXXXXXXXXX		XX			00000			Primary		Manufactured Housing			360				354				75.75				6.99			9/3/2005		8/3/1935			468.22				468.22			2/3/2006			70447				70094.71			Cash Out Refinance			6.99
	994							XXXXXXXXXX		XX			00000			Primary		Single Family			360				354				90				7.4			9/15/2005		8/15/1935			716.62				716.62			2/15/2006			103500				102883.23			Cash Out Refinance			7.4
	000							XXXX XXXX XXXXX		XX			00000			Primary		Single Family			360				354				65.92				6.15			9/15/2005		8/15/1935			1004.01				1004.01			2/15/2006			164800				163831.2			Cash Out Refinance			6.15
	996							XX XXXXXX		XX			00000			Primary		PUD			360				354				80				5.4			9/15/2005		8/15/1935			558				558			2/15/2006			124000				124000			Rate/Term Refinance			5.4
	000							XXXXXXXX		XX			00000			Primary		PUD			360				354				90				6.7			9/15/2005		8/15/1935			1306.5				1306.5			2/15/2006			234000				234000			Cash Out Refinance			6.7
	000							XXXXX XXXXX XXXX		XX			00000			Primary		Single Family			240				234				70.25				12.63			9/3/2005		8/3/2025			309.24				309.24			2/3/2006			27000				26845.6			Cash Out Refinance			12.63
	0000							XXXX XXXXX		XX			00000			Primary		Single Family			360				354				81.94				9.6			9/15/2005		8/15/1935			690.08				690.08			2/15/2006			81362				81122.15			Cash Out Refinance			9.6
	0000							XXXXXX		XX			00000			Primary		PUD			360				354				80				6.35			9/15/2005		8/15/1935			781.53				781.53			2/15/2006			125600				124889.27			Rate/Term Refinance			6.35
	0000							XXXXXXXXX		XX			0000			Primary		Single Family			60				53				34.66				10.95			8/30/2005		7/30/2010			1084.79				1084.79			2/28/2006			50000				44938.31			Cash Out Refinance			10.95
	1003							XXXXXX		XX			00000			Primary		Single Family			360				354				75				6.25			10/1/2005		9/1/1935			1436.16				1436.16			3/1/2006			233250				231636.36			Cash Out Refinance			6.25

Page 25 of 274

New Castle 2006-1: Final Pool (Schedule balances as of 3/1/2006)

																																				1st
																Occupancy				Original				Remaining				LTV at								Payment		Maturity		Orginal				Current										Schedule 03/01/06						Original
Loan Number				Reserved		Property Adderss		City		State		Zipcode				Status		Property Type		Term				Term				Orginination				Mortgage Rate				Date		Date		Payment				Payment				Paid to Date		Original Balance				Balance				Loan Purpose		Rate
	1004							XXXXXXXXXX		XX			00000			Primary		Single Family			360				353				80				6.75			9/1/2005		8/1/1935			1079.27				1079.27			3/1/2006			166400				165380.02			Cash Out Refinance			6.75
	1005							XXXXXXXXX		XX			00000			Primary		Single Family			360				354				84.8				10			10/1/2005		9/1/1935			930.23				930.23			3/1/2006			106000				105651.42			Cash Out Refinance			10
	1006							BARNET		VT			5821			Second Home		Single Family			360				353				75				7.25			9/1/2005		8/1/1935			480.93				480.93			3/1/2006			70500				70108.01			Cash Out Refinance			7.25
	1007							XXXXXXXXXX		XX			00000			Primary		PUD			360				353				80				7.25			9/1/2005		8/1/1935			1211.55				1211.55			3/1/2006			177461.45				176612.38			Purchase			7.25
	0000							XXX XXXX		XX			00000			Primary		Single Family			360				353				79.19				8			9/1/2005		8/1/1935			522.67				522.67			3/1/2006			78400				78400			Purchase			8
	1009							XXXXXX		XX			00000			Primary		Single Family			360				353				80				5.95			9/1/2005		8/1/1935			477.07				477.07			3/1/2006			80000				79428.7			Cash Out Refinance			5.95
	1010							XXXXXXXXX		XX			00000			Primary		Single Family			360				354				100				7.32			9/4/2005		8/4/1935			893.01				893.01			2/4/2006			130000				129390.72			Cash Out Refinance			7.32
	1011							XXXXXXXX		XX			00000			Second Home		PUD			360				353				50.09				6.7			9/1/2005		8/1/1935			774.34				774.34			3/1/2006			120000				119217.22			Purchase			6.7
	0000							XXXXXXX XXXXXXX		XX			00000			Primary		Single Family			360				354				80				9.05			9/15/2005		8/15/1935			918.15				918.15			2/15/2006			113600				113224.47			Rate/Term Refinance			9.05
	1013							XXXXXXXX		XX			00000			Primary		PUD			360				354				31.11				8.25			9/15/2005		8/15/1935			1562.64				1562.64			2/15/2006			208000				207190.36			Cash Out Refinance			8.25
	1014							BRIDGTON		ME			4009			Primary		Single Family			360				354				38.81				6.95			9/5/2005		8/5/1935			344.22				344.22			2/5/2006			52000				51099.92			Cash Out Refinance			6.95
	1015							XXXXX XXXX		XX			00000			Primary		Single Family			360				354				67.23				6.75			9/5/2005		8/5/1935			518.88				518.88			2/5/2006			80000				78871.76			Cash Out Refinance			6.75
	1016							XXXXX XXXXX		XX			00000			Primary		Single Family			360				354				67.8				7.45			9/15/2005		8/15/1935			556.64				556.64			2/15/2006			80000				79634.52			Cash Out Refinance			7.45
	1017							XXXXXXXXXXXXXX		XX			0000			Primary		PUD			360				354				78.5				12.05			9/5/2005		8/5/1935			361.37				361.37			2/5/2006			35000				34894.99			Cash Out Refinance			12.05
	1018							XXXXXXXXX		XX			0000			Primary		Single Family			360				354				74.49				9			9/5/2005		8/5/1935			410.36				410.36			2/5/2006			51000				50829.67			Cash Out Refinance			9
	1019							XXXXXXXX XXXX		XX			00000			Primary		Single Family			360				354				42.8				10.35			9/5/2005		8/5/1935			263.84				263.84			2/5/2006			29200				29108.43			Cash Out Refinance			10.35
	0000							XXXXXX		XX			00000			Primary		Single Family			180				174				50				6.5			10/1/2005		9/1/2020			522.67				522.67			3/1/2006			60000				58797.8			Cash Out Refinance			6.5
	0000							XXXXX XXXX		XX			00000			Primary		Single Family			360				354				75				7.15			10/1/2005		9/1/1935			2346.09				2346.09			3/1/2006			393750				393750			Cash Out Refinance			7.15
	1022							XXXXXX		XX			00000			Primary		Manufactured Housing			360				354				77.32				6.5			10/1/2005		9/1/1935			1314.71				1314.71			3/1/2006			208000				206856.35			Cash Out Refinance			6.5
	1023							XXXXXXX		XX			00000			Primary		Single Family			360				354				80				6.65			10/1/2005		9/1/1935			2172.33				2172.31			3/1/2006			392000				391995.93			Purchase			6.65
	0000							XXXXXXXX		XX			00000			Primary		Single Family			360				354				80				7.5			9/5/2005		8/5/1935			1426.4				1426.4			2/5/2006			204000				203077.28			Cash Out Refinance			7.5
	1025							XXXXXXX		XX			00000			Primary		Single Family			360				354				76.84				5.95			10/1/2005		9/1/1935			870.66				870.66			3/1/2006			146000				145108.55			Cash Out Refinance			5.95
	1026							XXXXXXXXXX		XX			00000			Primary		Manufactured Housing			360				354				80				9.5			9/15/2005		8/15/1935			504.52				504.52			2/15/2006			60000				59793.5			Cash Out Refinance			9.5
	1027							XXXXXXXXXXX		XX			00000			Primary		Single Family			360				354				80.46				10.05			9/15/2005		8/15/1935			298.31				298.31			2/15/2006			33850				33759.21			Cash Out Refinance			10.05
	0000							XXXXX XXXXXXX		XX			00000			Primary		Single Family			360				354				80				10.35			9/8/2005		8/8/1935			517.63				517.63			2/8/2006			57288.37				57143.98			Cash Out Refinance			10.35
	1029							XXXXXXXXX		XX			00000			Primary		PUD			360				354				92.7				6.25			9/15/2005		8/15/1935			1232.87				1232.87			2/15/2006			200232				199077.09			Cash Out Refinance			6.25
	1030							XXXXXXXXX		XX			00000			Primary		Single Family			360				354				90				8.75			9/8/2005		8/8/1935			591.21				591.21			2/8/2006			75150				74811.14			Cash Out Refinance			8.75
	1031							XXXXXXXX		XX			00000			Primary		Single Family			360				354				63.46				9.35			9/8/2005		8/8/1935			1659.87				1659.87			2/8/2006			200000				199378.78			Cash Out Refinance			9.35
	1032							XXX XXXXXXXXX		XX			00000			Primary		Single Family			240				234				71.52				13			9/8/2005		8/8/2025			667.8				667.8			2/8/2006			57000				56567.24			Cash Out Refinance			13
	1033							XXXXXX		XX			00000			Primary		Single Family			360				354				79.4				10.75			9/8/2005		8/8/1935			373.4				373.4			2/8/2006			40000				39614.79			Cash Out Refinance			10.75
	1034							XXXXXXXXXXXX		XX			00000			Primary		Townhouse			360				354				85.49				8.7			9/15/2005		8/15/1935			442.26				442.26			2/15/2006			56472				56271.35			Cash Out Refinance			8.7
	1035							XXXXXXXXXX		XX			0000			Primary		Single Family			180				174				70.2				9.8			9/8/2005		8/8/2020			265.61				265.61			2/8/2006			25000				24623.73			Cash Out Refinance			9.8
	1036							XXXXXXXX		XX			00000			Primary		PUD			360				354				90				6.7			10/1/2005		9/1/1935			1180.88				1180.87			3/1/2006			211500				211500			Cash Out Refinance			6.7
	0000							XXXXXX XXXXXX		XX			00000			Primary		Single Family			360				354				67.31				6.89			10/1/2005		9/1/1935			2302.76				2302.76			3/1/2006			350000				348215.35			Cash Out Refinance			6.89
	1038							XXXXXXXXX		XX			00000			Primary		Single Family			360				354				69.76				6			10/1/2005		9/1/1935			857.36				857.36			3/1/2006			143000				142135.09			Cash Out Refinance			6
	1039							SHAKOPEE		MN			55379			Primary		PUD			360				354				90				7.3			10/1/2005		9/1/1935			2207.41				2207.41			3/1/2006			362862				362862			Purchase			7.3
	1040							XXXXXX		XX			00000			Primary		Single Family			360				354				83.47				10.85			9/8/2005		8/8/1935			329.36				329.36			2/8/2006			35000				34920.82			Cash Out Refinance			10.85
	1041							XXXXXX		XX			00000			Primary		PUD			240				234				88.54				13.75			9/8/2005		8/8/2025			343.12				343.12			2/8/2006			28000				27174.88			Cash Out Refinance			13.75
	0000							XXXX XXXXX		XX			00000			Primary		Single Family			360				354				81.66				5.9			9/15/2005		8/15/1935			678.14				678.14			2/15/2006			114330				113625.27			Cash Out Refinance			5.9
	1043							XXXXXXX		XX			00000			Primary		Single Family			360				354				85.21				8.34			9/8/2005		8/8/1935			492.45				492.45			2/8/2006			65000				64751.53			Cash Out Refinance			8.34

Page 26 of 274

New Castle 2006-1: Final Pool (Schedule balances as of 3/1/2006)

																																				1st
																Occupancy				Original				Remaining				LTV at								Payment		Maturity		Orginal				Current										Schedule 03/01/06						Original
Loan Number				Reserved		Property Adderss		City		State		Zipcode				Status		Property Type		Term				Term				Orginination				Mortgage Rate				Date		Date		Payment				Payment				Paid to Date		Original Balance				Balance				Loan Purpose		Rate
	0000							XXXXX XXXXX		XX			00000			Primary		Single Family			360				354				90.49				6.49			9/15/2005		8/15/1935			1342.71				1342.71			2/15/2006			212651				211479.54			Cash Out Refinance			6.49
	1045							XX XXXXXX		XX			00000			Primary		Single Family			360				354				80				6.25			9/15/2005		8/15/1935			770.83				770.74			2/15/2006			148000				147982.14			Cash Out Refinance			6.25
	1046							XXXXXXXXXXX		XX			00000			Primary		Single Family			180				174				68.48				10.85			9/15/2005		8/15/2020			433.98				433.98			2/15/2006			38500				19931.06			Cash Out Refinance			10.85
	1047							XXXXXXX		XX			00000			Primary		Condominium			360				354				91.1				7.65			9/15/2005		8/15/1935			439.55				439.55			2/15/2006			61950				61624.31			Cash Out Refinance			7.65
	1048							XXXXXXXXXX		XX			00000			Primary		Single Family			360				354				90.95				6.9			9/15/2005		8/15/1935			628.94				628.94			2/15/2006			95495				95009			Cash Out Refinance			6.9
	0000							XXXXX XXXXXXX		XX			0000			Primary		Single Family			360				354				80.47				13.61			9/8/2005		8/8/1935			394.7				394.7			2/8/2006			34200				34157.29			Cash Out Refinance			13.61
	1050							XXXXX XXXXX		XX			0000			Primary		Single Family			360				354				80				10			9/8/2005		8/8/1935			552.88				552.88			2/8/2006			63000				62829.2			Cash Out Refinance			10
	1051							BARNEGAT		NJ			8005			Primary		Single Family			360				354				66.86				9.8			9/8/2005		8/8/1935			517.7				517.7			2/8/2006			60000				59830.37			Cash Out Refinance			9.8
	1052							XXXXXXXXXXX		XX			00000			Primary		Manufactured Housing			360				354				80				7.75			9/15/2005		8/15/1935			358.21				358.21			2/15/2006			50000				49775.67			Cash Out Refinance			7.75
	1053							XXXXXXXX		XX			00000			Primary		Single Family			360				354				75.75				6			9/8/2005		8/8/1935			681.24				681.24			2/8/2006			113625				112937.78			Cash Out Refinance			6
	0000							XXXXXXX XXXXX		XX			00000			Primary		Single Family			360				354				83.02				9.8			9/8/2005		8/8/1935			519.86				519.86			2/8/2006			60250				60079.64			Cash Out Refinance			9.8
	1055							XXXXXXXX		XX			00000			Primary		Single Family			360				354				85.49				10.25			9/8/2005		8/8/1935			274.78				274.78			2/8/2006			30663.6				30584.77			Cash Out Refinance			10.25
	1056							XXXXXXX		XX			00000			Primary		Condominium			360				354				88.5				9.29			9/15/2005		8/15/1935			412.79				412.79			2/15/2006			50000				49821.29			Cash Out Refinance			9.29
	1057							XXXXXXXXXX		XX			00000			Primary		Single Family			360				354				91.8				7.1			9/15/2005		8/15/1935			678.62				678.62			2/15/2006			100980				100485.82			Cash Out Refinance			7.1
	1058							XXXXXXXXX		XX			00000			Primary		Single Family			360				354				79.13				9.625			10/1/2005		9/1/1935			1311.53				1311.53			3/1/2006			154300				153847.5			Cash Out Refinance			9.625
	1059							XXX XXXXXXX		XX			00000			Primary		Single Family			360				354				90				9.85			9/4/2005		8/4/1935			491.31				491.31			2/4/2006			56700				56541.39			Purchase			9.85
	1060							XXXXXXXXXX		XX			00000			Primary		Single Family			240				234				90				13.8			9/9/2005		8/9/2025			314.14				314.14			2/9/2006			25560				25435.26			Cash Out Refinance			13.8
	1061							XXXXXXXXXX		XX			00000			Primary		Single Family			360				354				90				8.25			9/15/2005		8/15/1935			933.08				933.08			2/15/2006			124200				123716.53			Rate/Term Refinance			8.25
	0000							XXXXX		XX			00000			Primary		Single Family			360				354				85				9.8			9/15/2005		8/15/1935			616.06				616.06			2/15/2006			71400				71198.16			Rate/Term Refinance			9.8
	1063							XXXXXXXX		XX			00000			Primary		Single Family			360				354				80				5.4			9/15/2005		8/15/1935			1648.8				1648.8			2/15/2006			366400				366400			Rate/Term Refinance			5.4
	0000							XXXXX XXXXXXX		XX			00000			Primary		Single Family			360				354				91.35				7.95			9/15/2005		8/15/1935			850.57				850.57			2/15/2006			116471				115887.86			Cash Out Refinance			7.95
	0000							XX. XXXXX		XX			00000			Primary		Single Family			360				354				68.03				8.3			9/15/2005		8/15/1935			377.4				377.4			2/15/2006			50000				49807.29			Cash Out Refinance			8.3
	0000							XXXXXX XXXX		XX			00000			Primary		Single Family			360				354				80				12.7			9/9/2005		8/9/1935			575.08				575.08			2/9/2006			53110				53029.9			Cash Out Refinance			12.7
	1067							XXXXXXX		XX			00000			Primary		PUD			360				354				67.64				10.45			9/9/2005		8/9/1935			273.31				273.31			2/9/2006			30000				29926.04			Cash Out Refinance			10.45
	1068							XXXXXXX		XX			00000			Primary		Condominium			360				354				77.83				7.15			10/1/2005		9/1/1935			704.39				704.39			3/1/2006			104290				103784.32			Cash Out Refinance			7.15
	1069							XXX XXXXXX		XX			00000			Primary		Single Family			360				354				69.29				7.69			9/15/2005		8/15/1935			1253.6				1253.6			2/15/2006			176000				175233.41			Rate/Term Refinance			7.69
	1070							XXXXXXXX		XX			00000			Primary		Townhouse			360				354				89.97				6.49			9/15/2005		8/15/1935			1406.17				1405.41			2/15/2006			260000				259860.13			Cash Out Refinance			6.49
	1071							XXXXXXX		XX			00000			Primary		Single Family			360				354				88.46				5.7			10/1/2005		9/1/1935			1638.75				1638.75			3/1/2006			345000				345000			Cash Out Refinance			5.7
	1072							XXXXXXXXX		XX			0000			Primary		Condominium			360				354				69.49				6.99			9/9/2005		8/9/1935			900.58				900.58			2/9/2006			135500				134822.42			Cash Out Refinance			6.99
	1073							XXXXXX		XX			00000			Primary		PUD			360				354				80				6.45			9/15/2005		8/15/1935			1139.5				1139.39			2/15/2006			212000				211980.02			Cash Out Refinance			6.45
	1074							XXXXXXX		XX			00000			Primary		Single Family			360				354				65				7.75			9/9/2005		8/9/1935			954.62				954.62			2/9/2006			133250				132676.53			Cash Out Refinance			7.75
	1075							XXXXXX XXXXX		XX			00000			Primary		Single Family			360				354				90				7.85			10/1/2005		9/1/1935			1106.7				1106.7			3/1/2006			153000				152354.58			Cash Out Refinance			7.85
	1076							XXXXXXXXXX		XX			00000			Primary		Single Family			360				354				90				9.55			9/9/2005		8/9/1935			988.07				988.07			2/9/2006			117000				116651.44			Cash Out Refinance			9.55
	1077							XXXXX		XX			00000			Primary		PUD			360				354				80				7.45			10/1/2005		9/1/1935			1530.75				1530.75			3/1/2006			220000				218995.01			Cash Out Refinance			7.45
	1078							XXXXXXX		XX			00000			Primary		PUD			360				354				79.99				6.99			10/1/2005		9/1/1935			1468.84				1468.84			3/1/2006			221000				219869.78			Purchase			6.99
	1079							XXXXXXXXX		XX			00000			Primary		PUD			360				354				75				5.75			10/1/2005		9/1/1935			2382.97				2382.97			3/1/2006			408341				405199.22			Purchase			5.75
	0000							XXXXXXX XXXXX		XX			00000			Primary		Single Family			360				354				80				7.35			9/15/2005		8/15/1935			440.95				440.95			2/15/2006			64000				63701.77			Purchase			7.35
	1081							XXXX XXXXX		XX			00000			Primary		Single Family			360				354				92.7				6.7			9/10/2005		8/10/1935			735.76				735.76			2/10/2006			114021				113417.78			Rate/Term Refinance			6.7
	1082							XXXXXXXXXXXX		XX			00000			Primary		Single Family			360				354				76.28				7.8			9/10/2005		8/10/1935			376.14				376.14			2/10/2006			52250				52027.33			Cash Out Refinance			7.8
	1083							XXXXXXXXXX		XX			00000			Primary		Single Family			360				354				45.55				8.85			9/15/2005		8/15/1935			397.73				397.73			2/15/2006			50100				49926.67			Cash Out Refinance			8.85

Page 27 of 274

New Castle 2006-1: Final Pool (Schedule balances as of 3/1/2006)

																																				1st
																Occupancy				Original				Remaining				LTV at								Payment		Maturity		Orginal				Current										Schedule 03/01/06						Original
Loan Number				Reserved		Property Adderss		City		State		Zipcode				Status		Property Type		Term				Term				Orginination				Mortgage Rate				Date		Date		Payment				Payment				Paid to Date		Original Balance				Balance				Loan Purpose		Rate
	1084							XXXXXXXX		XX			00000			Primary		Single Family			360				354				80				6.7			9/15/2005		8/15/1935			460.07				460.07			2/15/2006			82400				82399.99			Cash Out Refinance			6.7
	1085							XXXX XXXXXXXXXX		XX			00000			Primary		Single Family			360				354				87.55				6.85			9/15/2005		8/15/1935			1807.1				1807.1			2/15/2006			275782.5				274263.64			Cash Out Refinance			6.85
	1086							XXXXXX		XX			00000			Primary		PUD			360				354				83.06				5.5			10/1/2005		9/1/1935			2360.42				2360.32			3/1/2006			515000				514979.01			Cash Out Refinance			5.5
	1087							XXXX XXXXXX		XX			00000			Primary		Single Family			360				354				80				6.4			10/1/2005		9/1/1935			2645.33				2645.33			3/1/2006			496000				496000			Cash Out Refinance			6.4
	0000							XXXXXXX		XX			00000			Primary		Single Family			360				354				86.7				7.75			9/15/2005		8/15/1935			447.22				447.22			2/15/2006			62424				62127.7			Cash Out Refinance			7.75
	1089							XXXXXXXXX		XX			00000			Primary		Single Family			360				354				90				9			9/10/2005		8/10/1935			876.24				876.24			2/10/2006			108900				108536.3			Cash Out Refinance			9
	1090							XXXX		XX			00000			Primary		Single Family			360				354				80				6.2			9/15/2005		8/15/1935			433.63				433.63			2/15/2006			70800				70364.72			Purchase			6.2
	0000							XXXXXXXX XXXXX		XX			00000			Primary		Single Family			360				354				85.15				10.99			9/10/2005		8/10/1935			899.04				899.04			2/10/2006			94479.3				93960.84			Cash Out Refinance			10.99
	1092							XXXXXXX		XX			00000			Primary		Single Family			360				354				83.11				13.7			9/10/2005		8/10/1935			325.13				325.13			2/10/2006			28000				27966.27			Cash Out Refinance			13.7
	1093							RINGWOOD		NJ			7456			Primary		Single Family			360				354				85.19				11.55			9/10/2005		8/10/1935			357.88				357.88			2/10/2006			36000				35930.06			Cash Out Refinance			11.55
	0000							XXXXXXXX		XX			00000			Primary		Single Family			180				174				27.83				5.15			9/10/2005		8/10/2020			355.59				355.59			2/10/2006			44525				43527.33			Rate/Term Refinance			5.15
	1095							XXXX		FL			32754			Primary		Manufactured Housing			360				354				60.24				9.6			9/10/2005		8/10/1935			424.08				424.08			2/10/2006			50000				49852.6			Cash Out Refinance			9.6
	1096							XXXXXXXXX		XX			00000			Primary		Single Family			240				234				54.22				11.5			9/10/2005		8/10/2025			293.27				293.27			2/10/2006			27500				27317.31			Cash Out Refinance			11.5
	0000							XXXXX XXXXX		XX			00000			Primary		Single Family			360				354				85.41				9.35			9/15/2005		8/15/1935			414.97				414.97			2/15/2006			50000				49844.69			Cash Out Refinance			9.35
	1098							XXXXXXXXX		NJ			8012			Primary		PUD			360				354				85.49				9.9			9/15/2005		8/15/1935			1748.23				1748.23			2/15/2006			200901.5				200345.38			Cash Out Refinance			9.9
	1099							HOPKINTON		MA			1748			Primary		Single Family			360				354				35.71				7.2			10/1/2005		9/1/1935			1357.58				1357.58			3/1/2006			200000				199040.22			Cash Out Refinance			7.2
	1100							XXXXXXXX		XX			00000			Primary		Single Family			180				174				85.49				11.65			9/15/2005		8/15/2020			527.81				527.81			2/15/2006			44815				44244.3			Cash Out Refinance			11.65
	1101							XXXXXXXXX		XX			00000			Primary		Single Family			360				354				85				9			9/15/2005		8/15/1935			601.29				601.29			2/15/2006			74729				74428.74			Cash Out Refinance			9
	1102							XXXXX XXXX		XX			00000			Primary		Single Family			360				354				72.43				5.875			10/1/2005		9/1/1935			792.66				792.66			3/1/2006			134000				133170.19			Cash Out Refinance			5.875
	1103							XXXXXXXXX		XX			00000			Primary		Single Family			360				354				81.45				5.75			10/1/2005		9/1/1935			1725				1725			3/1/2006			360000				360000			Cash Out Refinance			5.75
	1104							XXXXXXX		XX			00000			Primary		Single Family			360				354				69.23				7.625			10/1/2005		9/1/1935			1274.03				1274.03			3/1/2006			180000				179205.8			Cash Out Refinance			7.625
	1105							XXXXXXXXX		XX			00000			Primary		Single Family			360				354				77.95				6.99			10/1/2005		9/1/1935			1010.24				1010.24			3/1/2006			152000				151205.65			Cash Out Refinance			6.99
	0000							XXXXXXXXX XXXXXXX		XX			00000			Primary		Single Family			360				354				80				6.65			10/1/2005		9/1/1935			770.36				770.36			3/1/2006			120000				119359.03			Cash Out Refinance			6.65
	1107							XXXXXXX		XX			00000			Primary		Single Family			360				354				68.56				5.99			9/11/2005		8/11/1935			443.5				443.5			2/11/2006			74050				73601.22			Cash Out Refinance			5.99
	1108							XXXXXX		XX			00000			Primary		Single Family			300				294				79.91				10.35			9/11/2005		8/11/1930			280.05				280.05			2/11/2006			30000				29869.42			Cash Out Refinance			10.35
	1109							XXXXXXX		XX			00000			Primary		Single Family			360				354				61.69				9.15			9/15/2005		8/15/1935			326.18				326.18			2/15/2006			40000				39830.81			Cash Out Refinance			9.15
	1110							XX XXXXX		XX			00000			Primary		Single Family			360				354				74.89				5.4			9/11/2005		8/11/1935			2241				2239.96			2/11/2006			498000				497769.4			Cash Out Refinance			5.4
	1111							XXXXXXXXXX		XX			00000			Primary		Manufactured Housing			360				354				85				7.25			9/15/2005		8/15/1935			637.84				637.84			2/15/2006			93500				92973.1			Purchase			7.25
	1112							XXXXXXX XXXXX		XX			00000			Primary		PUD			360				354				58.82				6.99			9/8/2005		8/8/1935			332.32				332.32			2/8/2006			50000				49442.99			Purchase			6.99
	1113							XXXXXXX		XX			00000			Primary		Single Family			360				354				85.49				9.7			9/12/2005		8/12/1935			438.87				438.87			2/12/2006			51300				51140.63			Cash Out Refinance			9.7
	1114							XXXXXX		XX			00000			Primary		Single Family			360				354				85.49				7.5			9/15/2005		8/15/1935			508.1				508.1			2/15/2006			72666.5				72337.9			Rate/Term Refinance			7.5
	0000							XXXXXXXXX		XX			00000			Primary		Condominium			360				354				75.81				6.29			9/12/2005		8/12/1935			501.54				501.54			2/12/2006			81112.5				80648.19			Cash Out Refinance			6.29
	1116							XXXXXXXXXX		XX			00000			Primary		Single Family			360				354				75				6.4			9/15/2005		8/15/1935			1880				1880			2/15/2006			352500				352500			Cash Out Refinance			6.4
	0000							XXXX XXXXX		XX			00000			Primary		Single Family			360				354				84.29				8.5			9/15/2005		8/15/1935			907.32				907.32			2/15/2006			118000				117560.8			Rate/Term Refinance			8.5
	0000							XXXX		XX			00000			Primary		PUD			360				354				68.14				5.55			9/12/2005		8/12/1935			719.66				719.66			2/12/2006			126050				125220.39			Cash Out Refinance			5.55
	1119							XXXXXXX		XX			00000			Primary		Single Family			360				354				90				9.24			9/15/2005		8/15/1935			1294.58				1294.58			2/15/2006			157500				156999.47			Cash Out Refinance			9.24
	1120							XXXXXXX		XX			00000			Primary		Single Family			360				354				90				8.05			9/15/2005		8/15/1935			663.53				663.53			2/15/2006			90000				89635.85			Cash Out Refinance			8.05
	0000							XXX XXXXXXXXX		XX			00000			Primary		Single Family			360				354				92.49				7.99			9/15/2005		8/15/1935			972.99				972.99			2/15/2006			132728				132183.55			Rate/Term Refinance			7.99
	0000							XXXXXXX		XX			00000			Primary		PUD			360				354				80				7.35			9/15/2005		8/15/1935			2241.64				2241.64			2/15/2006			325360				323844.1			Cash Out Refinance			7.35
	1123							XXXXXXX		XX			00000			Primary		PUD			360				354				75.49				6.99			9/12/2005		8/12/1935			651.75				651.75			2/12/2006			98061.51				97546.59			Cash Out Refinance			6.99

Page 28 of 274

New Castle 2006-1: Final Pool (Schedule balances as of 3/1/2006)

																																				1st
																Occupancy				Original				Remaining				LTV at								Payment		Maturity		Orginal				Current										Schedule 03/01/06						Original
Loan Number				Reserved		Property Adderss		City		State		Zipcode				Status		Property Type		Term				Term				Orginination				Mortgage Rate				Date		Date		Payment				Payment				Paid to Date		Original Balance				Balance				Loan Purpose		Rate
	1125							XXXXX		XX			00000			Primary		Manufactured Housing			360				354				80.49				9.5			10/1/2005		9/1/1935			514.38				514.38			3/1/2006			61172.4				60988.19			Rate/Term Refinance			9.5
	1126							XXXXXXXX		XX			00000			Primary		Single Family			360				354				85.49				10.85			9/15/2005		8/15/1935			406.76				406.76			2/15/2006			43225				43127.21			Cash Out Refinance			10.85
	1127							XXXXXXX		XX			00000			Primary		PUD			360				354				70.49				9.65			9/12/2005		8/12/1935			2265.85				2265.85			2/12/2006			266000				265223.94			Cash Out Refinance			9.65
	1128							XXXXXXX		XX			00000			Primary		Single Family			360				354				58.15				6.1			10/1/2005		9/1/1935			702.96				702.96			3/1/2006			116000				115311.56			Cash Out Refinance			6.1
	1129							XXXXXXXXX		XX			00000			Primary		Single Family			360				354				83.77				11.35			9/15/2005		8/15/1935			352.4				352.4			2/15/2006			36000				35926.89			Cash Out Refinance			11.35
	1130							XXXXXXXXX		XX			00000			Primary		Single Family			360				354				90.9				8.6			9/15/2005		8/15/1935			1431.96				1431.96			2/15/2006			184527				183858.02			Cash Out Refinance			8.6
	1131							XXXXXXX		XX			00000			Primary		Single Family			360				354				68.49				6.99			10/1/2005		9/1/1935			1661.58				1661.58			3/1/2006			250000				248465.68			Cash Out Refinance			6.99
	1132							XXXXXXXXXXXX		XX			00000			Primary		Single Family			180				174				46.81				11.45			9/24/2005		8/24/2020			641.21				641.21			2/24/2006			65000				64870.96			Cash Out Refinance			11.45
	1133							XXXXXXX		XX			00000			Primary		Single Family			360				354				90				7.25			9/15/2005		8/15/1935			349.96				349.96			2/15/2006			51300				51038.02			Purchase			7.25
	0000							XXXXX XXXXXXXXXX		XX			00000			Primary		Single Family			360				354				90				5.95			10/1/2005		9/1/1935			722.91				722.91			3/1/2006			145796				145796			Purchase			5.95
	0000							XXXXXX		XX			00000			Primary		PUD			360				354				80				7.85			9/15/2005		8/15/1935			729.13				729.13			2/15/2006			100800				100334.83			Purchase			7.85
	1136							XXXXX		XX			00000			Primary		Single Family			360				354				65				8			9/15/2005		8/15/1935			677.27				677.27			2/15/2006			92300				91378.62			Cash Out Refinance			8
	1137							XXXXX XXXXXXXX		XX			00000			Primary		Single Family			360				354				90				9.5			9/15/2005		8/15/1935			794.61				794.61			2/15/2006			94500				94215.53			Rate/Term Refinance			9.5
	0000							XXXX XXXX		XX			00000			Primary		Manufactured Housing			360				354				67.1				5.79			10/1/2005		9/1/1935			1219.13				1219.13			3/1/2006			208000				206691.13			Cash Out Refinance			5.79
	1139							XXX XXXXXXX		XX			00000			Primary		Single Family			360				354				62.5				5.65			10/1/2005		9/1/1935			2020.33				2020.33			3/1/2006			350000				347739.05			Cash Out Refinance			5.65
	1140							XXXXXXX		XX			00000			Primary		Single Family			360				354				91.8				7.67			9/15/2005		8/15/1935			411.14				411.14			2/15/2006			57834				57581.08			Cash Out Refinance			7.67
	1141							XXXXXX		XX			00000			Primary		Single Family			360				354				60.29				7.57			9/15/2005		8/15/1935			3608.08				3608.08			2/15/2006			512500				510213.85			Rate/Term Refinance			7.57
	0000							XXXX XXXXXXX		XX			00000			Primary		Single Family			360				354				91.39				7.75			9/15/2005		8/15/1935			2065.9				2065.9			2/15/2006			319882				319881.9			Rate/Term Refinance			7.75
	1143							XXXXXXXX		XX			00000			Primary		Single Family			360				354				74.57				6.99			9/15/2005		8/15/1935			569.93				569.93			2/15/2006			85750				85321.18			Rate/Term Refinance			6.99
	0000							XXXXXXX		XX			00000			Primary		PUD			360				354				70.75				11.4			9/15/2005		8/15/1935			245.67				245.67			2/15/2006			25000				24690.96			Cash Out Refinance			11.4
	0000							XXX XXXX XXXXXX		XX			00000			Primary		Single Family			120				114				53.06				6.99			9/13/2005		8/13/2015			603.5				603.5			2/13/2006			52000				49868.18			Rate/Term Refinance			6.99
	1146							ASHLAND		MA			1721			Primary		Single Family			360				354				87.2				8.86			9/15/2005		8/15/1935			2850.53				3280.85			2/15/2006			413328				410975.31			Cash Out Refinance			8.86
	0000							XXXX XX XXXXXXX		XX			00000			Primary		Single Family			180				174				80.49				10.2			10/1/2005		9/1/2020			648.38				648.38			3/1/2006			59655.27				58789.19			Cash Out Refinance			10.2
	0000							XXXXXX XXXXXX		XX			00000			Primary		Single Family			360				354				80				6.55			10/1/2005		9/1/1935			3209.5				3209.5			3/1/2006			588000				588000			Cash Out Refinance			6.55
	1149							XXXXXX		XX			00000			Primary		Single Family			360				354				52.44				12.95			9/15/2005		8/15/1935			308.65				308.65			2/15/2006			28000				27960.04			Cash Out Refinance			12.95
	0000							XXXXXX XXXXXXXXX		XX			00000			Primary		Single Family			360				354				36.29				8.05			10/1/2005		9/1/1935			368.63				368.63			3/1/2006			50000				49797.35			Cash Out Refinance			8.05
	1151							XXXXXXXXXXX		XX			00000			Primary		Single Family			360				354				58.74				9.148			9/11/2005		8/11/1935			684.67				684.67			2/11/2006			84000				83682.31			Cash Out Refinance			9.148
	0000							XXXXX XX XXXX		XX			00000			Primary		Single Family			180				174				65.54				10.55			10/1/2005		9/1/2020			229.62				229.62			3/1/2006			25000				24939.72			Cash Out Refinance			10.55
	1153							XXXXXXXXXXXX		XX			00000			Primary		Single Family			360				354				86.96				7.2			10/1/2005		9/1/1935			508.81				508.81			3/1/2006			80000				79824.53			Cash Out Refinance			7.2
	1154							XXXXXX		XX			00000			Primary		Single Family			360				354				90				5.9			9/15/2005		8/15/1935			341.65				341.65			2/15/2006			57600				57244.75			Purchase			5.9
	0000							XXXXXX		XX			00000			Primary		Single Family			360				354				80				6.95			9/15/2005		8/15/1935			764.33				764.33			3/1/2006			115466.4				114854.49			Purchase			6.95
	0000							XXXXXX		XX			00000			Primary		Single Family			360				354				70.3				6.35			10/1/2005		9/1/1935			1312.3				1312.3			3/1/2006			210900				209706.57			Cash Out Refinance			6.35
	1157							XXXXXX XXXXXX		XX			00000			Primary		Single Family			360				354				75.07				12.2			9/15/2005		8/15/1935			300.69				300.69			2/15/2006			28800				28751.44			Cash Out Refinance			12.2
	1158							XXXXXXXXX		XX			00000			Primary		Manufactured Housing			360				354				75				7.95			9/15/2005		8/15/1935			438.17				438.17			2/15/2006			60000				59751.9			Cash Out Refinance			7.95
	1159							XXXXXXX		XX			00000			Primary		Single Family			360				354				47.18				6.99			9/15/2005		8/15/1935			611.47				611.47			2/15/2006			92000				91539.92			Cash Out Refinance			6.99
	0000							XXXXXX XXXXX		XX			00000			Primary		Single Family			240				234				76.1				12.5			10/1/2005		9/1/2025			636.24				636.24			3/1/2006			56000				55659.69			Cash Out Refinance			12.5
	1161							XXXXXXX		XX			00000			Primary		Single Family			360				354				74.7				10.95			9/15/2005		8/15/1935			237.14				237.14			2/15/2006			25000				24906.64			Cash Out Refinance			10.95
	0000							XXXX XXXXXXX		XX			00000			Primary		Single Family			360				354				80.49				10.45			9/15/2005		8/15/1935			645.28				645.28			2/15/2006			70831.2				70635.8			Cash Out Refinance			10.45
	1163							XXXXXXXX XXXXXXX		XX			00000			Primary		Single Family			360				354				80				6.8			9/15/2005		8/15/1935			964.85				964.85			2/15/2006			148000				147232.09			Cash Out Refinance			6.8
	1164							XXXXXXXX		XX			00000			Primary		Single Family			360				354				90				7.25			9/15/2005		8/15/1935			899.45				899.45			2/15/2006			131850				131223.47			Cash Out Refinance			7.25

Page 29 of 274

New Castle 2006-1: Final Pool (Schedule balances as of 3/1/2006)

																																				1st
																Occupancy				Original				Remaining				LTV at								Payment		Maturity		Orginal				Current										Schedule 03/01/06						Original
Loan Number				Reserved		Property Adderss		City		State		Zipcode				Status		Property Type		Term				Term				Orginination				Mortgage Rate				Date		Date		Payment				Payment				Paid to Date		Original Balance				Balance				Loan Purpose		Rate
	1165							XXXXXX		XX			00000			Primary		Single Family			360				354				90				8.6			9/15/2005		8/15/1935			824.13				824.13			2/15/2006			106200				105814.98			Rate/Term Refinance			8.6
	1166							XXXXXXXXX		XX			00000			Primary		Single Family			180				174				72.85				10.9			9/15/2005		8/15/2020			282.59				282.59			2/15/2006			25000				19392.7			Cash Out Refinance			10.9
	1167							XXXXXX XXXX		XX			00000			Primary		Single Family			360				354				80				8.85			9/15/2005		8/15/1935			971.68				971.68			2/15/2006			122400				121978.41			Cash Out Refinance			8.85
	0000							XXX XXXXXXX		XX			00000			Primary		Condominium			180				174				61.47				11.99			9/15/2005		8/15/2020			299.89				299.89			2/15/2006			25000				24691.8			Cash Out Refinance			11.99
	1169							XXXXXXXXXX		XX			00000			Primary		Townhouse			360				354				80				6.85			9/15/2005		8/15/1935			1278.67				1278.67			2/15/2006			224000				223902.11			Rate/Term Refinance			6.85
	1170							XXXXXX XXXX		XX			00000			Primary		Single Family			360				354				91.7				6.99			9/15/2005		8/15/1935			1828.37				1828.37			2/15/2006			275094				273718.41			Cash Out Refinance			6.99
	1171							XXXXXX		XX			00000			Primary		Single Family			360				354				88.58				8.69			9/15/2005		8/15/1935			880.23				880.23			2/15/2006			112500				112099.55			Rate/Term Refinance			8.69
	1172							XXXXXXXXXXXX		XX			00000			Primary		Single Family			360				354				93.2				7.99			9/15/2005		8/15/1935			635.42				635.42			2/15/2006			86679				86323.44			Rate/Term Refinance			7.99
	0000							XXXXXX		XX			00000			Primary		Single Family			360				354				66.68				6.99			9/15/2005		8/15/1935			775.52				775.52			2/15/2006			116683.67				116100.2			Rate/Term Refinance			6.99
	0000							XXXXXXXX		XX			00000			Primary		Single Family			360				354				80				8.2			9/15/2005		8/15/1935			412.77				412.77			2/15/2006			55200				54976.02			Cash Out Refinance			8.2
	1175							XXXXXX		XX			00000			Primary		Single Family			360				354				55.33				6.25			9/15/2005		8/15/1935			1498.44				1498.44			2/15/2006			287700				287700			Cash Out Refinance			6.25
	0000							XXX XXXX XXXXXXXXXX		XX			00000			Primary		Single Family			360				354				83.33				10.35			9/12/2005		8/12/1935			1420.36				1420.36			2/12/2006			157198				156656.02			Cash Out Refinance			10.35
	1177							XXXXXX		XX			00000			Primary		Single Family			360				354				90.49				7.45			9/15/2005		8/15/1935			3179.61				3179.61			2/15/2006			456974.5				454886.96			Cash Out Refinance			7.45
	1178							XXXX XXXXX		XX			00000			Primary		Single Family			240				234				58.6				9.55			9/15/2005		8/15/2025			548.15				548.15			2/15/2006			58600				57702.51			Rate/Term Refinance			9.55
	1179							WALKER		LA			70785			Primary		Manufactured Housing			360				354				80.49				8.75			9/15/2005		8/15/1935			671.21				671.21			2/15/2006			85319.4				85019.44			Cash Out Refinance			8.75
	1180							XXX XXXXX		XX			00000			Primary		Single Family			360				354				74.94				11.7			9/15/2005		8/15/1935			502.79				502.79			2/15/2006			50000				49905.99			Cash Out Refinance			11.7
	1181							XXXXXXXXX		XX			00000			Primary		Single Family			240				234				85.32				10			9/15/2005		8/15/2025			313.64				313.64			2/15/2006			32500				31969.92			Cash Out Refinance			10
	1182							XXXXXXX		XX			0000			Primary		PUD			180				174				62.48				12.65			9/15/2005		8/15/2020			621.16				621.16			2/15/2006			50000				49420.45			Cash Out Refinance			12.65
	0000							XXXXXXXX XXXXXXXX		XX			0000			Primary		Single Family			360				354				70.35				11.25			9/15/2005		8/15/1935			437.07				437.07			2/15/2006			45000				44855.24			Cash Out Refinance			11.25
	1184							XXXXXXX		XX			00000			Primary		Single Family			360				354				60				5.35			9/15/2005		8/15/1935			603.09				603.09			2/15/2006			108000				107262.29			Rate/Term Refinance			5.35
	1185							XXXXXXX		XX			00000			Primary		Single Family			120				114				72.41				10.7			9/15/2005		8/15/2015			421.78				421.78			2/15/2006			31000				30108.15			Cash Out Refinance			10.7
	1186							XXXXXX XXXX		XX			00000			Primary		Single Family			360				354				78.99				9.99			9/15/2005		8/15/1935			306.9				306.9			2/15/2006			35000				34904.8			Cash Out Refinance			9.99
	1187							XXXXXXXX		XX			00000			Primary		Single Family			360				354				42.83				9.15			9/15/2005		8/15/1935			611.58				611.58			2/15/2006			75000				74757.19			Cash Out Refinance			9.15
	1188							XXXXX		XX			00000			Primary		Townhouse			360				354				85.48				10.5			9/15/2005		8/15/1935			228.69				228.69			2/15/2006			25000				24939.05			Cash Out Refinance			10.5
	1189							XXXXXXXXX		XX			00000			Primary		PUD			360				354				90.49				5.99			10/1/2005		9/1/1935			821.06				821.06			3/1/2006			137092				136261.25			Cash Out Refinance			5.99
	1190							XXXXXXXXXX		XX			00000			Primary		Single Family			240				234				85.49				10.6			9/15/2005		8/15/2025			260.53				260.53			3/1/2006			25920				25726.36			Cash Out Refinance			10.6
	1191							XXX XXX		XX			00000			Primary		Manufactured Housing			360				354				64.29				10.9			9/15/2005		8/15/1935			595.21				595.21			2/15/2006			63000				62788.2			Cash Out Refinance			10.9
	1192							XXXXXXXXXX		XX			00000			Primary		Single Family			180				174				70.49				8.99			9/15/2005		8/15/2020			853.34				853.34			2/15/2006			84182.68				82821.39			Cash Out Refinance			8.99
	1193							XXXXXX		XX			00000			Primary		Single Family			360				354				88.57				8.6			9/15/2005		8/15/1935			481.13				481.13			2/15/2006			62000				61851.22			Cash Out Refinance			8.6
	1194							XXXXXXXXX		XX			00000			Primary		Single Family			360				354				87.76				5.99			10/1/2005		9/1/1935			1423.75				1422.85			3/1/2006			285225				284923.2			Rate/Term Refinance			5.99
	1195							XXXXXXX		XX			00000			Primary		PUD			360				354				90				8.29			9/15/2005		8/15/1935			1459.15				1459.15			2/15/2006			193500				192752.89			Cash Out Refinance			8.29
	0000							XXXXXX		XX			00000			Primary		Manufactured Housing			360				354				79.78				6.54			9/15/2005		8/15/1935			558.54				558.54			2/15/2006			88000				87519.86			Cash Out Refinance			6.54
	1197							XXXXXXXXX		XX			00000			Primary		Single Family			360				354				82.94				9.7			9/15/2005		8/15/1935			397.81				397.81			2/15/2006			46500				46365.69			Cash Out Refinance			9.7
	1198							XXXXXXX		XX			00000			Primary		PUD			360				354				85.49				6.25			9/15/2005		8/15/1935			658.99				658.99			2/15/2006			126525.2				126525.2			Cash Out Refinance			6.25
	1199							XXXXXXXX		XX			00000			Primary		Single Family			360				354				85				9.65			9/15/2005		8/15/1935			434.43				434.43			2/15/2006			51000				50851.2			Cash Out Refinance			9.65
	1200							XXXXXXXXX		XX			00000			Primary		Single Family			360				354				75.42				12.25			9/15/2005		8/15/1935			309.13				309.13			2/15/2006			29500				29450.85			Cash Out Refinance			12.25
	1201							XXXXXXXXXX		XX			00000			Primary		Single Family			360				354				90.49				10.45			9/15/2005		8/15/1935			1112.9				1112.9			2/15/2006			122161.5				121860.55			Cash Out Refinance			10.45
	1202							XXXXXXX		XX			00000			Primary		Single Family			240				234				70				6.65			9/15/2005		8/15/2025			533.39				533.39			2/15/2006			96250				96250			Cash Out Refinance			6.65
	0000							XXXXX XXXXXX		XX			00000			Primary		Single Family			360				354				72.07				10.3			10/1/2005		9/1/1935			314.94				314.94			3/1/2006			35000				34910.91			Cash Out Refinance			10.3
	1204							XXXXXXXX		XX			00000			Primary		Single Family			360				354				80				5.775			10/1/2005		9/1/1935			1020.53				1020.53			3/1/2006			174400				173299.46			Cash Out Refinance			5.775

Page 30 of 274

New Castle 2006-1: Final Pool (Schedule balances as of 3/1/2006)

																																				1st
																Occupancy				Original				Remaining				LTV at								Payment		Maturity		Orginal				Current										Schedule 03/01/06						Original
Loan Number				Reserved		Property Adderss		City		State		Zipcode				Status		Property Type		Term				Term				Orginination				Mortgage Rate				Date		Date		Payment				Payment				Paid to Date		Original Balance				Balance				Loan Purpose		Rate
	0000							XXXXX XXXXXXX		XX			00000			Primary		Single Family			360				354				75				7.4			9/15/2005		8/15/1935			1202.5				1201.07			2/15/2006			195000				194768.35			Cash Out Refinance			7.4
	1206							XXXXXXXXXXXX		XX			00000			Primary		Single Family			360				354				79.95				7.3			10/1/2005		9/1/1935			1134.62				1134.62			3/1/2006			165500				164721.26			Cash Out Refinance			7.3
	1207							XXXXXXXX		XX			00000			Primary		Single Family			360				354				89.25				6.9			9/15/2005		8/15/1935			273.32				273.32			2/15/2006			41500				41288.82			Purchase			6.9
	1208							XXXXXXX		XX			00000			Primary		PUD			360				354				80				6.76			9/15/2005		8/15/1935			576.55				576.55			2/15/2006			88800				88335.65			Purchase			6.76
	0000							XXXXXX XXX		XX			00000			Primary		PUD			360				354				90				7.6			10/1/2005		9/1/1935			1104.45				1104.45			3/1/2006			156420				155726.35			Purchase			7.6
	0000							XXXXXX		XX			00000			Primary		PUD			360				354				80				5.95			10/1/2005		9/1/1935			873.05				873.05			3/1/2006			146400				145369.84			Purchase			5.95
	0000							XXXXXX		XX			00000			Primary		PUD			360				354				80				6.93			9/15/2005		8/15/1935			896.53				896.53			2/15/2006			135712				135025.4			Purchase			6.93
	0000							XXXXXX		XX			00000			Primary		PUD			360				354				90				7.5			10/1/2005		9/1/1935			935.21				935.21			3/1/2006			133751				133146.01			Purchase			7.5
	0000							XXXXXXXXX		XX			00000			Primary		Single Family			240				234				81.48				11.95			9/16/2005		8/16/2025			658.57				658.57			2/16/2006			60000				59624.34			Cash Out Refinance			11.95
	1214							XXXXXXXXXX		XX			00000			Primary		Single Family			360				354				80				9.65			10/1/2005		9/1/1935			695.09				695.09			3/1/2006			81600				81355.98			Rate/Term Refinance			9.65
	1215							XXXXXXXX		XX			00000			Primary		Single Family			360				354				82.2				7.05			10/1/2005		9/1/1935			522.19				522.19			3/1/2006			78093.13				77707.13			Rate/Term Refinance			7.05
	1216							XXXXX		XX			00000			Primary		Single Family			360				354				81.68				7.25			10/1/2005		9/1/1935			450.24				450.24			3/1/2006			66000				65686.36			Cash Out Refinance			7.25
	1217							XXXXXXXX		XX			00000			Primary		Single Family			360				354				85.88				6.99			10/1/2005		9/1/1935			1010.24				1010.24			3/1/2006			152000				151239.97			Cash Out Refinance			6.99
	1218							XXXXXXX		XX			00000			Primary		Single Family			360				354				90				7.45			10/1/2005		9/1/1935			2317				2317			3/1/2006			333000				331478.82			Cash Out Refinance			7.45
	1219							XXXXXXX		XX			00000			Primary		Single Family			360				354				89.67				7.3			10/1/2005		9/1/1935			1198.74				1198.74			3/1/2006			174852				174029.22			Cash Out Refinance			7.3
	0000							XXXXXX XXXX		XX			00000			Primary		Manufactured Housing			360				354				80				7.3			10/1/2005		9/1/1935			1014.65				1014.65			3/1/2006			148000				147278.75			Rate/Term Refinance			7.3
	1221							XXXXXXX		XX			00000			Primary		Single Family			360				354				90				8.3			10/1/2005		9/1/1935			1086.89				1086.89			3/1/2006			144000				143445.03			Cash Out Refinance			8.3
	1222							XXXXXXXXXXXX		XX			00000			Primary		Single Family			360				354				77.84				7.25			10/1/2005		9/1/1935			467.3				467.3			3/1/2006			68500				68174.44			Cash Out Refinance			7.25
	1223							XXXXXXXX		XX			00000			Primary		Single Family			360				354				66.55				9.85			10/1/2005		9/1/1935			216.63				216.63			3/1/2006			25000				24930.04			Cash Out Refinance			9.85
	1224							XXXXXX		XX			00000			Primary		Single Family			360				354				80				6.45			10/1/2005		9/1/1935			729.39				729.39			3/1/2006			116000				115356.05			Cash Out Refinance			6.45
	1225							XXXXXXXX		XX			00000			Primary		Single Family			360				354				92.36				7.55			10/1/2005		9/1/1935			1038.33				1038.33			3/1/2006			147774.24				147108.67			Cash Out Refinance			7.55
	1226							XXXXXXXX		XX			00000			Primary		Manufactured Housing			360				354				65.49				7.5			9/16/2005		8/16/1935			1030.32				1030.32			2/16/2006			147352.5				146685.95			Cash Out Refinance			7.5
	1227							XXXXXXXXXXXXX		XX			00000			Primary		Single Family			360				354				91.68				12.55			9/16/2005		8/16/1935			482.02				482.02			2/16/2006			45000				44928.8			Cash Out Refinance			12.55
	1228							XXXX XXXX XXXX		XX			00000			Primary		Single Family			360				354				80				5.4			10/1/2005		9/1/1935			606.46				606.46			3/1/2006			108000				107269.07			Cash Out Refinance			5.4
	1229							XXXXX XXXXX		XX			00000			Primary		Single Family			360				354				85				5.91			10/1/2005		9/1/1935			1025.63				1025.63			3/1/2006			208250				208250			Rate/Term Refinance			5.91
	0000							XXXX XXXX XXXXX		XX			00000			Primary		Townhouse			360				354				92.7				7.5			10/1/2005		9/1/1935			1344.15				1343.37			3/1/2006			215064				214926.17			Cash Out Refinance			7.5
	1231							XXXXXXXXX		XX			00000			Primary		Manufactured Housing			180				174				80				9.9			10/1/2005		9/1/2020			854.8				854.8			3/1/2006			80000				78776.32			Cash Out Refinance			9.9
	1232							XXXXXXX XXXXX		XX			00000			Primary		Single Family			360				354				73.86				8			10/1/2005		9/1/1935			758.71				758.71			3/1/2006			103400				102976.74			Cash Out Refinance			8
	1233							XXXXXX XXXX		XX			00000			Primary		Single Family			360				354				80				7.49			10/1/2005		9/1/1935			480.59				480.59			3/1/2006			68800				68463.2			Cash Out Refinance			7.49
	1234							XXXXXXXX XXXXXXX		XX			00000			Primary		Single Family			180				174				99.99				11.99			9/15/2005		8/15/2020			370.02				370.02			2/15/2006			35979.26				35936.51			Purchase			11.99
	0000							XXXXXXXX		XX			00000			Primary		Single Family			360				354				90				6.75			9/15/2005		8/15/1935			677.14				677.14			2/15/2006			104400				103853.01			Purchase			6.75
	1236							XXXXXXXXXX		XX			00000			Primary		Single Family			360				354				80				7.05			9/15/2005		8/15/1935			2016.7				2016.7			2/15/2006			301600				300109.46			Purchase			7.05
	1237							XXXXXXXXX		XX			00000			Primary		PUD			360				354				80				6.35			10/1/2005		9/1/1935			2211.28				2211.28			3/1/2006			417880				417873.15			Purchase			6.35
	0000							XXX XXXXX (XXXXXX)		XX			00000			Primary		PUD			360				354				80				6.95			10/1/2005		9/1/1935			663.57				663.57			3/1/2006			100244				99703.87			Purchase			6.95
	1239							DERRY		NH			3038			Primary		Condominium			360				354				80				7.4			10/1/2005		9/1/1935			962				962			3/1/2006			156000				156000			Cash Out Refinance			7.4
	0000							XXXX XXXXX		XX			00000			Primary		Single Family			360				354				80				7.25			10/1/2005		9/1/1935			818.62				818.62			3/1/2006			120000				119429.73			Purchase			7.25
	1241							XXXXXXX		XX			00000			Primary		Single Family			360				354				74.63				10.25			10/1/2005		9/1/1935			448.06				448.06			3/1/2006			50000				49842.33			Cash Out Refinance			10.25
	1242							XXXXXXXX		XX			00000			Primary		PUD			360				354				75.25				11.3			10/1/2005		9/1/1935			585.04				585.04			3/1/2006			60000				59876.89			Cash Out Refinance			11.3
	1243							XXXXXXXX		XX			00000			Primary		Single Family			360				354				90				10.5			10/1/2005		9/1/1935			1481.88				1481.88			3/1/2006			162000				161605.18			Rate/Term Refinance			10.5
	1244							XXXXXXXX		XX			00000			Primary		Manufactured Housing			360				354				82.4				6.7			10/1/2005		9/1/1935			638.06				638.06			3/1/2006			98880				98253.91			Cash Out Refinance			6.7

Page 31 of 274

New Castle 2006-1: Final Pool (Schedule balances as of 3/1/2006)

																																				1st
																Occupancy				Original				Remaining				LTV at								Payment		Maturity		Orginal				Current										Schedule 03/01/06						Original
Loan Number				Reserved		Property Adderss		City		State		Zipcode				Status		Property Type		Term				Term				Orginination				Mortgage Rate				Date		Date		Payment				Payment				Paid to Date		Original Balance				Balance				Loan Purpose		Rate
	1245							XXXXXXXX XXXXXXX		XX			00000			Primary		Single Family			360				354				80				6.45			10/1/2005		9/1/1935			920.54				920.54			3/1/2006			146400				145587.3			Rate/Term Refinance			6.45
	0000							XXXX XXXXXXX		XX			00000			Primary		Single Family			360				354				80				6.4			9/15/2005		8/15/1935			768				767.94			2/15/2006			144000				143987.99			Purchase			6.4
	0000							XXXXXXXXXX		XX			00000			Primary		Condominium			360				354				80				6.7			10/1/2005		9/1/1935			1445.43				1445.43			3/1/2006			224000				222310.53			Cash Out Refinance			6.7
	1248							XXXXXXX		XX			00000			Primary		PUD			360				354				75				6.8			10/1/2005		9/1/1935			2200.25				2200.25			3/1/2006			337500				335741.36			Cash Out Refinance			6.8
	0000							XXXXXXXX		XX			6405			Primary		Condominium			360				354				64				6.45			10/1/2005		9/1/1935			774				773.39			3/1/2006			144000				143885.64			Cash Out Refinance			6.45
	1250							XXXXX		XX			00000			Primary		Single Family			360				354				74.67				9.2			10/1/2005		9/1/1935			458.68				458.68			3/1/2006			56000				55820.52			Cash Out Refinance			9.2
	1251							XXXXXXXXXXX		XX			00000			Primary		Single Family			360				354				90				9.55			10/1/2005		9/1/1935			820.86				820.86			3/1/2006			97200				96910.4			Cash Out Refinance			9.55
	1252							XXXXXXXXXX		XX			00000			Primary		Single Family			360				354				80				7.85			10/1/2005		9/1/1935			1203.63				1203.63			3/1/2006			166400				165698.02			Cash Out Refinance			7.85
	1253							XXXXXXXXX		XX			00000			Primary		Condominium			360				354				75.49				9.3			10/1/2005		9/1/1935			510.68				510.68			3/1/2006			61803				61609.03			Cash Out Refinance			9.3
	1254							ACTON		ME			4001			Primary		Single Family			360				354				52.4				5.45			10/1/2005		9/1/1935			677.59				677.59			3/1/2006			120000				119195.22			Cash Out Refinance			5.45
	1255							XXXXXX		XX			00000			Primary		Single Family			180				174				58.59				9.75			10/1/2005		9/1/2020			317.81				317.81			3/1/2006			30000				29546.51			Cash Out Refinance			9.75
	0000							XXXXX XXXXXX		XX			00000			Primary		Single Family			360				354				90				6.95			10/1/2005		9/1/1935			1589.81				1589.81			3/1/2006			274500				274500			Cash Out Refinance			6.95
	0000							XXXXXXXX XXXX		XX			00000			Primary		Single Family			360				354				92.7				7.49			10/1/2005		9/1/1935			1010.16				1010.16			3/1/2006			144612				143956.6			Cash Out Refinance			7.49
	1258							XXXXXXXX XXXXX		XX			00000			Primary		Townhouse			360				354				32.92				7.99			10/1/2005		9/1/1935			476.5				476.5			3/1/2006			65000				64733.35			Cash Out Refinance			7.99
	1259							XXXXXXXX XXXXXXX		XX			00000			Primary		Single Family			360				354				80				6.55			10/1/2005		9/1/1935			1194.48				1194.48			3/1/2006			188000				186860.4			Rate/Term Refinance			6.55
	1260							XXXXXXXX		XX			00000			Primary		Single Family			360				354				87.55				7.15			10/1/2005		9/1/1935			1093.94				1093.94			3/1/2006			161967				161176.03			Cash Out Refinance			7.15
	1261							XXXXXXXX		XX			00000			Primary		Single Family			360				354				85				6.75			10/1/2005		9/1/1935			1180.97				1180.97			3/1/2006			209950				209935.72			Cash Out Refinance			6.75
	1262							XXXXXX		XX			00000			Primary		Single Family			360				354				90.49				8.1			10/1/2005		9/1/1935			750.74				750.74			3/1/2006			101348.8				100938.33			Rate/Term Refinance			8.1
	1263							XXXXXXX		XX			00000			Primary		PUD			360				354				87.55				6.65			10/1/2005		9/1/1935			1686.13				1686.13			3/1/2006			262650				261247.03			Rate/Term Refinance			6.65
	1264							XXXXXX		XX			00000			Primary		Single Family			240				234				79.76				10.347			9/15/2005		8/15/2025			572.94				572.94			2/15/2006			58000				57551.32			Cash Out Refinance			10.347
	1265							XXXXXX		XX			00000			Primary		PUD			360				354				68.97				5.9			10/1/2005		9/1/1935			1779.41				1779.41			3/1/2006			300000				298150.94			Cash Out Refinance			5.9
	1266							XXXXXXXX		XX			00000			Primary		PUD			360				354				80				6.25			10/1/2005		9/1/1935			2191.64				2191.64			3/1/2006			420794				420794			Purchase			6.25
	1267							XXXXXX		XX			00000			Primary		Single Family			360				354				53.87				6.125			10/1/2005		9/1/1935			1227.37				1227.37			3/1/2006			202000				200806.89			Cash Out Refinance			6.125
	1268							XXXXXXXXXX		XX			00000			Primary		Single Family			360				354				79.87				7.375			10/1/2005		9/1/1935			2068.57				2068.57			3/1/2006			299500				298098.63			Cash Out Refinance			7.375
	1269							XXXXXXXXX		XX			00000			Primary		Single Family			360				354				90				8.15			10/1/2005		9/1/1935			1038.23				1038.23			3/1/2006			139500				138945.93			Cash Out Refinance			8.15
	1270							XXXXXXX		XX			00000			Primary		Single Family			360				354				80				8.55			10/1/2005		9/1/1935			1050.55				1050.55			3/1/2006			136000				135501.9			Cash Out Refinance			8.55
	1271							XXXXX		XX			00000			Primary		Condominium			180				174				89.61				8.4			10/1/2005		9/1/2020			312.35				312.35			3/1/2006			41000				40654.13			Cash Out Refinance			8.4
	1272							XXX XXXXXXX		XX			00000			Primary		Two-Four Family			360				354				65				7.5			10/1/2005		9/1/1935			1795.24				1795.24			3/1/2006			256750				255588.68			Cash Out Refinance			7.5
	1273							XXXXXXX XXXXX		XX			00000			Primary		Single Family			360				354				59.83				11.05			10/1/2005		9/1/1935			239.03				239.03			3/1/2006			25000				24933.87			Cash Out Refinance			11.05
	1274							XXXXXXXXX		XX			00000			Primary		Single Family			360				354				70.49				6.25			10/1/2005		9/1/1935			486.11				486.11			3/1/2006			78948.8				78493.39			Cash Out Refinance			6.25
	1275							XXXXXXXXX		XX			00000			Primary		Single Family			360				354				69.23				6.45			10/1/2005		9/1/1935			1209.38				1209.37			3/1/2006			225000				224999.98			Cash Out Refinance			6.45
	0000							XXXXXXXX		XX			8721			Primary		Single Family			360				354				52.55				7.25			10/1/2005		9/1/1935			914.12				914.12			3/1/2006			134000				133363.23			Cash Out Refinance			7.25
	1277							XXXXX XXXXX		XX			00000			Primary		Single Family			360				354				49.59				6.99			9/15/2005		8/15/1935			398.78				398.78			2/15/2006			60000				59698.73			Purchase			6.99
	1278							XXXXXXX		XX			00000			Primary		Single Family			360				354				90				6.9			9/15/2005		8/15/1935			489.02				489.02			2/15/2006			74250				73872.11			Purchase			6.9
	0000							XXXXXX		XX			00000			Primary		PUD			360				354				80				8.5			9/15/2005		8/15/1935			1014.97				1014.97			2/15/2006			132000				131511.6			Purchase			8.5
	0000							XXX XXXXXXX		XX			00000			Primary		Single Family			360				354				80				6.5			10/1/2005		9/1/1935			875.82				875.82			3/1/2006			138564				137802.17			Purchase			6.5
	0000							XXXXXXXXXX		XX			00000			Primary		Single Family			360				354				71				7.5			10/1/2005		9/1/1935			1162.63				1162.63			3/1/2006			186020				186020			Cash Out Refinance			7.5
	1282							XXXXXXX		XX			00000			Primary		Single Family			360				354				80				6.75			10/1/2005		9/1/1935			830.21				830.21			3/1/2006			128000				127329.38			Purchase			6.75
	0000							XXX XXXXXXX		XX			00000			Primary		Single Family			360				354				75				8.2			10/1/2005		9/1/1935			392.58				392.58			3/1/2006			52500				52293.54			Purchase			8.2
	1284							XXXX XXXXXXXX		XX			00000			Primary		Single Family			360				354				80				6.5			10/1/2005		9/1/1935			1997.62				1997.62			3/1/2006			368792				368792			Purchase			6.5

Page 32 of 274

New Castle 2006-1: Final Pool (Schedule balances as of 3/1/2006)

																																				1st
																Occupancy				Original				Remaining				LTV at								Payment		Maturity		Orginal				Current										Schedule 03/01/06						Original
Loan Number				Reserved		Property Adderss		City		State		Zipcode				Status		Property Type		Term				Term				Orginination				Mortgage Rate				Date		Date		Payment				Payment				Paid to Date		Original Balance				Balance				Loan Purpose		Rate
	1285							XXXXXXXX		XX			00000			Primary		Manufactured Housing			360				354				82.4				7.7			9/15/2005		8/15/1935			381.87				381.87			2/15/2006			53560				53291.41			Purchase			7.7
	0000							XXXXX XXXXX		XX			00000			Primary		Single Family			360				354				90.69				7.8			10/1/2005		9/1/1935			946.6				946.6			3/1/2006			131495				130917.45			Cash Out Refinance			7.8
	1287							XXXXXXXX		XX			00000			Primary		Condominium			360				354				80.8				6.25			10/1/2005		9/1/1935			698.58				698.58			3/1/2006			134128				134128			Rate/Term Refinance			6.25
	1288							XXXXXXXX XXXXX		XX			00000			Primary		Single Family			360				354				80				6.35			10/1/2005		9/1/1935			1463.5				1463.5			3/1/2006			235200				233795.93			Cash Out Refinance			6.35
	1289							XXXXXX		XX			00000			Primary		Single Family			360				354				86.11				6.05			10/1/2005		9/1/1935			1497.69				1497.69			3/1/2006			297062.25				297062.25			Cash Out Refinance			6.05
	1290							XXXXXXXX		XX			00000			Primary		Manufactured Housing			240				234				56.18				8.82			10/1/2005		9/1/2025			444.1				444.1			3/1/2006			50000				49531.87			Cash Out Refinance			8.82
	1291							XXXXXXX XXXXX		XX			00000			Primary		Townhouse			360				354				76.31				9.75			10/1/2005		9/1/1935			420.99				420.99			3/1/2006			49000				48777.73			Cash Out Refinance			9.75
	1292							XXXXXX		XX			0000			Primary		Single Family			240				234				68.63				8			10/1/2005		9/1/2025			209.12				209.12			3/1/2006			25000				24740.99			Cash Out Refinance			8
	0000							XXXXXX XXXXXX		XX			00000			Primary		Single Family			360				354				22.22				6.85			10/1/2005		9/1/1935			393.16				393.16			3/1/2006			60000				59691.67			Cash Out Refinance			6.85
	1294							NETCONG		NJ			7857			Primary		Two-Four Family			360				354				48.13				4.95			10/1/2005		9/1/1935			822.01				822.01			3/1/2006			154000				152867.83			Cash Out Refinance			4.95
	1295							XXXXXXXXXX		XX			0000			Primary		Condominium			360				354				85.48				10.99			9/19/2005		8/19/1935			512.9				512.9			2/19/2006			53900				53781.73			Cash Out Refinance			10.99
	1296							XXXXXX		XX			00000			Primary		Single Family			360				354				30.17				5.55			10/1/2005		9/1/1935			399.66				399.66			3/1/2006			70000				69539.25			Cash Out Refinance			5.55
	1297							XXXXXX XXXXXX		XX			00000			Primary		Single Family			360				354				73.6				6.25			10/1/2005		9/1/1935			1414.45				1414.45			3/1/2006			271575				271575			Cash Out Refinance			6.25
	1298							XXXXX		XX			00000			Primary		Single Family			360				354				75				7.1			10/1/2005		9/1/1935			680.44				680.44			3/1/2006			101250				100754.46			Cash Out Refinance			7.1
	1299							XXX XXXXXXX		XX			00000			Primary		Single Family			360				354				82.4				6.79			9/19/2005		8/19/1935			590.31				590.31			2/19/2006			90640				90246.85			Cash Out Refinance			6.79
	1300							XXXXXXXX		XX			00000			Primary		Single Family			360				354				85				8.5			10/1/2005		9/1/1935			771.23				771.23			3/1/2006			100300				99928.87			Cash Out Refinance			8.5
	1301							XXXXXXX		XX			00000			Primary		PUD			360				354				80				7.08			10/1/2005		9/1/1935			1982.4				1982.4			3/1/2006			336000				336000			Rate/Term Refinance			7.08
	1302							XXXXX		XX			00000			Primary		Single Family			360				354				62.5				6.4			10/1/2005		9/1/1935			469.13				469.13			3/1/2006			75000				74579.65			Cash Out Refinance			6.4
	1303							XXXXXXXXXXXX		XX			00000			Primary		Single Family			360				354				74.76				6.5			10/1/2005		9/1/1935			992.35				992.35			3/1/2006			157000				156136.79			Cash Out Refinance			6.5
	0000							XX XXXX		XX			00000			Primary		Single Family			180				174				77.51				11.3			10/1/2005		9/1/2020			351.02				351.02			3/1/2006			36000				35926.16			Cash Out Refinance			11.3
	1305							XXXX XXXXXXXXXX		XX			00000			Primary		Single Family			360				354				85				7.875			10/1/2005		9/1/1935			1694.85				1694.85			3/1/2006			233750				232768.84			Cash Out Refinance			7.875
	1306							XXXXXXXXX		XX			00000			Primary		Single Family			360				354				84.72				7.05			10/1/2005		9/1/1935			1791.88				1791.88			3/1/2006			305000				305000			Cash Out Refinance			7.05
	0000							XXXXX XXXXXXXXXX		XX			00000			Primary		Single Family			360				354				50.64				7.15			10/1/2005		9/1/1935			796.98				796.98			3/1/2006			118000				117428.15			Cash Out Refinance			7.15
	1308							XXX XXXX		XX			00000			Primary		Single Family			360				354				88				8.1			10/1/2005		9/1/1935			1629.64				1629.64			3/1/2006			220000				219117.37			Cash Out Refinance			8.1
	0000							XXXX XXXXXXXXX		XX			00000			Primary		Single Family			360				354				62.27				6.65			10/1/2005		9/1/1935			816.76				816.76			3/1/2006			137000				136649.88			Cash Out Refinance			6.65
	1310							XXXXXXXXX		XX			00000			Primary		Single Family			360				354				80				7.05			10/1/2005		9/1/1935			668.67				668.67			3/1/2006			100000				99505.77			Purchase			7.05
	1311							XXXXXX		XX			00000			Primary		Single Family			360				354				62.5				8			10/1/2005		9/1/1935			366.89				366.89			3/1/2006			50000				49785.04			Cash Out Refinance			8
	1312							XXXXXXXX		XX			00000			Primary		PUD			360				354				85.49				12.5			10/1/2005		9/1/1935			266.82				266.82			3/1/2006			25000				24960.57			Cash Out Refinance			12.5
	1313							XXXXXXX		XX			00000			Primary		Single Family			360				354				80.49				11.3			10/1/2005		9/1/1935			692.3				692.3			3/1/2006			71000				70854.32			Rate/Term Refinance			11.3
	0000							XXX XXXXX		XX			00000			Primary		PUD			360				354				72.02				13.3			10/1/2005		9/1/1935			338.91				338.91			3/1/2006			30000				29960.46			Cash Out Refinance			13.3
	1315							XXXXXXX		XX			00000			Primary		Single Family			360				354				80				6.39			10/1/2005		9/1/1935			2249.47				2249.47			3/1/2006			360000				357978.43			Cash Out Refinance			6.39
	1316							XXXXXXXXXXX		XX			00000			Primary		Single Family			360				354				57.61				5.85			10/1/2005		9/1/1935			1529.3				1529.3			3/1/2006			259229				257616.12			Cash Out Refinance			5.85
	1317							XXXXXXXX		XX			00000			Primary		Single Family			240				234				55.93				10.7			10/1/2005		9/1/2025			293.44				293.44			3/1/2006			29000				28721.7			Cash Out Refinance			10.7
	1318							XXXXXX		XX			00000			Primary		Single Family			360				354				75				7.05			10/1/2005		9/1/1935			456.37				456.37			3/1/2006			68250				67912.07			Cash Out Refinance			7.05
	1319							XXXXX		XX			00000			Primary		Single Family			360				354				87.55				7.99			10/1/2005		9/1/1935			1925.41				1925.41			3/1/2006			262650				261183.14			Cash Out Refinance			7.99
	1320							XXXXXXX		XX			00000			Primary		Single Family			360				354				89.25				6.5			10/1/2005		9/1/1935			451.3				451.3			3/1/2006			71400				70961.97			Cash Out Refinance			6.5
	1321							XXXXXXX		XX			00000			Primary		Single Family			180				174				63.9				10.95			10/1/2005		9/1/2020			748.09				748.09			3/1/2006			66000				64838.41			Cash Out Refinance			10.95
	1322							XXXXXXXXXX		XX			00000			Primary		Single Family			60				54				52				7.15			10/1/2005		9/1/2010			1033.35				1033.35			3/1/2006			52000				46963.65			Cash Out Refinance			7.15
	1323							XXX XXXXXX		XX			00000			Primary		Single Family			360				354				76.4				11.6			10/1/2005		9/1/1935			424.58				424.58			3/1/2006			42546				42464.24			Cash Out Refinance			11.6
	0000							XXX XXXXXX		XX			0000			Primary		Single Family			360				354				51.2				9.65			10/1/2005		9/1/1935			212.96				212.96			3/1/2006			25000				24741.13			Cash Out Refinance			9.65

Page 33 of 274

New Castle 2006-1: Final Pool (Schedule balances as of 3/1/2006)

																																				1st
																Occupancy				Original				Remaining				LTV at								Payment		Maturity		Orginal				Current										Schedule 03/01/06						Original
Loan Number				Reserved		Property Adderss		City		State		Zipcode				Status		Property Type		Term				Term				Orginination				Mortgage Rate				Date		Date		Payment				Payment				Paid to Date		Original Balance				Balance				Loan Purpose		Rate
	1325							XXXXXXXXX		XX			00000			Primary		Single Family			360				355				86.76				11.72			10/15/2005		9/15/1935			251.78				251.78			2/15/2006			25000				24961.18			Cash Out Refinance			11.72
	1326							XXXXXXXXXX		XX			00000			Primary		Manufactured Housing			360				354				80.49				6.95			10/1/2005		9/1/1935			426.25				426.25			3/1/2006			64392				63743.7			Cash Out Refinance			6.95
	0000							XXXXXXX		XX			00000			Primary		Single Family			360				354				85.49				10.9			10/1/2005		9/1/1935			410.98				410.98			3/1/2006			43500				43402.69			Rate/Term Refinance			10.9
	0000							XXXXXXXXXX		XX			00000			Primary		Single Family			360				354				70.83				5.95			10/1/2005		9/1/1935			1562.89				1562.89			3/1/2006			262080				260479.81			Cash Out Refinance			5.95
	1329							XXX XXXXX		XX			00000			Primary		Single Family			360				354				72.18				8.2			10/1/2005		9/1/1935			523.43				523.43			3/1/2006			70000				69715.17			Cash Out Refinance			8.2
	0000							XXXXXX		XX			0000			Primary		Single Family			204				198				48.45				9.95			10/1/2005		9/1/2022			254.52				254.52			3/1/2006			25000				24323.79			Cash Out Refinance			9.95
	1331							TAFT		XX			00000			Primary		Single Family			360				354				80				5.99			10/1/2005		9/1/1935			709.11				709.11			3/1/2006			118400				117682.52			Cash Out Refinance			5.99
	1332							XXXXXXX		XX			0000			Primary		Single Family			360				354				65				6.75			10/1/2005		9/1/1935			1399.67				1399.67			3/1/2006			215800				214669.44			Cash Out Refinance			6.75
	1333							XXXXXX		XX			00000			Primary		Single Family			360				354				75				6.5			10/1/2005		9/1/1935			2275.44				2275.44			3/1/2006			360000				357617.68			Cash Out Refinance			6.5
	1334							XXXX XXXXXX		XX			00000			Primary		Single Family			360				354				54.6				6.265			10/1/2005		9/1/1935			1208.62				1208.62			3/1/2006			231500				231500			Cash Out Refinance			6.265
	1335							XXXXXXXXXX		XX			00000			Primary		Single Family			360				354				90				7.4			10/1/2005		9/1/1935			903.56				903.56			3/1/2006			130500				129897.93			Purchase			7.4
	0000							XXXXXX		XX			00000			Primary		Manufactured Housing			360				354				61				9.75			10/1/2005		9/1/1935			1247.06				1247.06			3/1/2006			145149.5				144734.83			Purchase			9.75
	1337							GARY		IN			46404			Primary		Single Family			360				354				85.49				10.8			10/1/2005		9/1/1935			657.03				657.03			3/1/2006			70101.8				69941.54			Cash Out Refinance			10.8
	1338							XXXXXX		XX			00000			Primary		Single Family			360				354				74.94				8.8			10/1/2005		9/1/1935			620.37				620.37			3/1/2006			78500				78208.01			Cash Out Refinance			8.8
	1339							CARENCRO		LA			70520			Primary		Single Family			240				234				65.16				10.9			10/1/2005		9/1/2025			256.35				256.35			3/1/2006			25000				24816.59			Cash Out Refinance			10.9
	1340							XXXXX		XX			00000			Primary		Single Family			360				354				48.48				6.65			10/1/2005		9/1/1935			1027.15				1027.15			3/1/2006			160000				159145.35			Cash Out Refinance			6.65
	1341							XXXXXXXXX		XX			00000			Primary		Single Family			360				354				74.81				5.99			10/1/2005		9/1/1935			1724.86				1724.86			3/1/2006			288000				286254.8			Cash Out Refinance			5.99
	0000							XXX XXXXXXX		XX			6776			Primary		Single Family			360				354				65				6.25			10/1/2005		9/1/1935			1292.7				1292.7			3/1/2006			209950				208739.07			Cash Out Refinance			6.25
	1343							XXXXXXXXX		XX			00000			Primary		Single Family			240				234				80				6.9			10/1/2005		9/1/2025			523.13				523.13			3/1/2006			68000				66587.04			Cash Out Refinance			6.9
	1344							XXXXXXXXXX		XX			00000			Primary		Condominium			240				234				49.52				10.39			10/1/2005		9/1/2025			247.76				247.76			3/1/2006			25000				24808.08			Cash Out Refinance			10.39
	1345							XXXXXXXX		XX			00000			Primary		Single Family			360				354				78.89				6.99			10/1/2005		9/1/1935			1232.23				1232.23			3/1/2006			185400				184472.96			Cash Out Refinance			6.99
	1346							XXXXXXXX		XX			00000			Primary		Single Family			360				354				80				9.94			10/1/2005		9/1/1935			656.61				656.61			3/1/2006			75200				74787.68			Cash Out Refinance			9.94
	1347							XXXXXXXX		XX			00000			Primary		Single Family			360				354				47.04				6.99			10/1/2005		9/1/1935			422.05				422.05			3/1/2006			63500				63182.43			Cash Out Refinance			6.99
	1348							XXXXXXXXX		XX			00000			Primary		Single Family			360				354				90				8.6			10/1/2005		9/1/1935			1187.3				1187.3			3/1/2006			153000				152445.34			Rate/Term Refinance			8.6
	0000							XXXXXXX		XX			00000			Primary		Manufactured Housing			360				354				76.88				6.05			10/1/2005		9/1/1935			797.02				797.02			3/1/2006			132225				131392.1			Rate/Term Refinance			6.05
	0000							XXXXXX		XX			00000			Primary		PUD			360				354				64.65				9			10/1/2005		9/1/1935			442.55				442.55			3/1/2006			55000				54816.29			Cash Out Refinance			9
	1351							XXXXXXXXXX		XX			00000			Primary		Single Family			360				354				38.26				9.6			10/1/2005		9/1/1935			702.28				702.28			3/1/2006			82800				82555.89			Cash Out Refinance			9.6
	1352							XXXXXXXXXXX		XX			00000			Primary		Single Family			360				354				90.49				6.35			10/1/2005		9/1/1935			1689.19				1689.19			3/1/2006			271470				269933.84			Cash Out Refinance			6.35
	0000							XXXXXXXXX XXXXX		XX			00000			Primary		Single Family			360				354				87.55				12.4			10/1/2005		9/1/1935			264.88				264.88			3/1/2006			25000				24959.96			Cash Out Refinance			12.4
	1354							XXXXXXXXXXXX		XX			00000			Primary		Single Family			360				354				62.83				11.6			10/1/2005		9/1/1935			249.49				249.49			3/1/2006			25000				24948.78			Cash Out Refinance			11.6
	0000							XXXXXX XXXXXX		XX			00000			Primary		Manufactured Housing			360				354				80.49				9.9			10/1/2005		9/1/1935			609.37				609.37			3/1/2006			70026.3				69832.44			Cash Out Refinance			9.9
	0000							XXXXX		XX			00000			Primary		Single Family			360				354				75.49				9.45			10/1/2005		9/1/1935			535.94				535.94			3/1/2006			64014.5				63819.75			Cash Out Refinance			9.45
	1357							XXXXXXXX		XX			00000			Primary		Single Family			360				354				45.55				8.95			10/1/2005		9/1/1935			572.74				572.74			3/1/2006			71500				71258.73			Cash Out Refinance			8.95
	1358							XXX XXXXXXX		XX			00000			Primary		Single Family			360				354				49.12				6.25			10/1/2005		9/1/1935			2155.02				2155.02			3/1/2006			350000				346699.49			Cash Out Refinance			6.25
	1359							XXXXXXX		XX			00000			Primary		Single Family			360				354				84.55				12.6			10/1/2005		9/1/1935			268.76				268.76			3/1/2006			25000				24961.43			Cash Out Refinance			12.6
	1360							XXXXXXXXXX		XX			00000			Primary		Single Family			360				354				85.49				6.55			10/1/2005		9/1/1935			1101.25				1101.25			3/1/2006			201756.4				201756.4			Cash Out Refinance			6.55
	1361							XXXXXX		XX			00000			Primary		Single Family			360				354				80				6.99			10/1/2005		9/1/1935			1116.59				1116.59			3/1/2006			168000				167102.69			Rate/Term Refinance			6.99
	1362							XXXXXXXX		XX			00000			Primary		Manufactured Housing			360				354				77.72				8.5			10/1/2005		9/1/1935			645.45				645.45			3/1/2006			83942				83597.85			Cash Out Refinance			8.5
	1363							XXXXXXX		XX			00000			Primary		Single Family			360				354				70				5.5			10/1/2005		9/1/1935			1768.67				1768.67			3/1/2006			311500				309429.07			Purchase			5.5
	1364							XXXXXX		XX			00000			Primary		Single Family			360				354				90				8.54			10/1/2005		9/1/1935			618.18				618.18			3/1/2006			80100				79806.01			Purchase			8.54

Page 34 of 274

New Castle 2006-1: Final Pool (Schedule balances as of 3/1/2006)

																																				1st
																Occupancy				Original				Remaining				LTV at								Payment		Maturity		Orginal				Current										Schedule 03/01/06						Original
Loan Number				Reserved		Property Adderss		City		State		Zipcode				Status		Property Type		Term				Term				Orginination				Mortgage Rate				Date		Date		Payment				Payment				Paid to Date		Original Balance				Balance				Loan Purpose		Rate
	1365							XXXXXXXX		XX			00000			Primary		PUD			360				354				90				6.75			10/1/2005		9/1/1935			2471.32				2471.32			3/1/2006			439345				439345			Purchase			6.75
	1366							XXXXXXX		XX			00000			Primary		Single Family			360				354				80				6.85			10/1/2005		9/1/1935			662.17				662.17			3/1/2006			116000				116000			Purchase			6.85
	1367							XXXXXXXXXX		XX			00000			Primary		PUD			360				354				85.49				12.45			10/1/2005		9/1/1935			448.66				448.66			3/1/2006			42191				42123.7			Cash Out Refinance			12.45
	1368							XXXXXXX		XX			00000			Primary		Single Family			60				54				25.05				7.25			10/1/2005		9/1/2010			997.97				997.97			3/1/2006			50100				45864.79			Cash Out Refinance			7.25
	1369							XXXXXXX		XX			00000			Primary		Single Family			360				354				80.49				6.25			10/1/2005		9/1/1935			1387.66				1387.66			3/1/2006			225372				224062.95			Cash Out Refinance			6.25
	1370							XXXXXXX		XX			00000			Primary		Single Family			360				354				92.7				6.45			10/1/2005		9/1/1935			1544.64				1544.64			3/1/2006			245655				244291.33			Cash Out Refinance			6.45
	1371							XXXXX		XX			00000			Primary		Single Family			360				354				80.49				7.55			10/1/2005		9/1/1935			1238.57				1238.57			3/1/2006			176273				175483.57			Cash Out Refinance			7.55
	1372							FRENCHVILLE		ME			4745			Primary		Single Family			180				174				77.7				12.15			10/1/2005		9/1/2020			302.46				302.46			3/1/2006			25000				24695.84			Cash Out Refinance			12.15
	0000							XXXXX XXXXXX		XX			00000			Primary		Single Family			360				354				72.89				5.45			10/1/2005		9/1/1935			1866.97				1866.97			3/1/2006			411075				411073.86			Cash Out Refinance			5.45
	0000							XXXXXX XXXXXX		XX			00000			Primary		Manufactured Housing			360				354				48.8				6.8			10/1/2005		9/1/1935			636.28				636.28			3/1/2006			97600				97093.59			Rate/Term Refinance			6.8
	0000							XXXXXXXX		XX			00000			Primary		Single Family			360				354				91.8				7.9			10/1/2005		9/1/1935			917.42				917.42			3/1/2006			126225				125697.75			Cash Out Refinance			7.9
	1376							XXXXXXXXX		XX			00000			Primary		Single Family			360				354				72.69				11.05			10/1/2005		9/1/1935			507.09				507.09			3/1/2006			53037				52922.13			Cash Out Refinance			11.05
	1377							XXXXXXX		XX			00000			Primary		Single Family			132				126				41.67				6.99			10/1/2005		9/1/2016			543.95				543.95			3/1/2006			50000				47616.24			Cash Out Refinance			6.99
	0000							XXXXXXX XXXXX		XX			00000			Primary		Manufactured Housing			360				354				66.67				8.95			10/1/2005		9/1/1935			400.52				400.52			3/1/2006			50000				49831.26			Cash Out Refinance			8.95
	1379							XXXXXX		XX			00000			Primary		Single Family			360				354				64.8				5.05			10/1/2005		9/1/1935			1941.69				1941.69			3/1/2006			359650				357053.85			Cash Out Refinance			5.05
	1380							XXXXXXXX		XX			00000			Primary		PUD			240				234				80.49				8.65			10/1/2005		9/1/2025			578.83				578.83			3/1/2006			65975				65344.17			Cash Out Refinance			8.65
	1381							XXXXXXXXX		XX			00000			Primary		PUD			360				354				90				6.4			10/1/2005		9/1/1935			3192				3192			3/1/2006			598500				598500			Cash Out Refinance			6.4
	1382							XXX XXXX		XX			00000			Primary		Manufactured Housing			360				354				78.19				5.875			10/1/2005		9/1/1935			1637.32				1637.32			3/1/2006			276790				275075.93			Cash Out Refinance			5.875
	1383							XXXXX		XX			00000			Primary		PUD			360				354				92.13				9.5			10/1/2005		9/1/1935			991.57				991.57			3/1/2006			117923				117567.96			Cash Out Refinance			9.5
	1384							XXXXXXXX XXXX		XX			00000			Primary		Single Family			120				114				86.47				10.15			10/1/2005		9/1/2015			332.46				332.46			3/1/2006			25000				24258.46			Cash Out Refinance			10.15
	1385							XXXXXXXX XXXXX		XX			00000			Primary		Single Family			360				354				78.68				11.55			10/1/2005		9/1/1935			258.47				258.47			3/1/2006			26000				25949.48			Cash Out Refinance			11.55
	1386							XXXXXXXXXXX		XX			00000			Primary		Single Family			360				354				64.76				6.75			10/1/2005		9/1/1935			882.09				882.09			3/1/2006			136000				135287.5			Cash Out Refinance			6.75
	0000							XXXXXXXX XXXXX		XX			00000			Primary		Single Family			240				234				79.37				10.1			10/1/2005		9/1/2025			340.08				340.08			3/1/2006			35000				34721.2			Cash Out Refinance			10.1
	1388							SOUTHFIELD		MI			48076			Primary		Single Family			360				354				84.84				8			10/1/2005		9/1/1935			876.67				876.67			3/1/2006			131500				131500			Cash Out Refinance			8
	1389							SIKESTON		MO			63801			Primary		Single Family			360				354				90				9.55			10/1/2005		9/1/1935			638.45				638.45			3/1/2006			75600				75374.75			Purchase			9.55
	1390							LAKE CITY		GA			30260			Investor		Single Family			360				354				90				10.1			10/1/2005		9/1/1935			473.91				473.91			3/1/2006			53550				44057.49			Purchase			10.1
	1391							EUNICE		LA			70535			Primary		Single Family			360				354				90				7.35			10/1/2005		9/1/1935			372.05				372.05			3/1/2006			54000				53729.78			Purchase			7.35
	1392							VISALIA		CA			93291			Primary		Single Family			360				354				70				5.6			10/1/2005		9/1/1935			1137.98				1137.98			3/1/2006			243852				243851.98			Purchase			5.6
	1393							SAVANNAH		GA			31419			Primary		Single Family			360				354				80				7.9			10/1/2005		9/1/1935			1123.65				1123.65			3/1/2006			154600				153907.5			Purchase			7.9
	1394							OVERLAND PARK		KS			66204			Primary		Single Family			360				354				80				9.38			10/1/2005		9/1/1935			915.33				915.33			3/1/2006			110000				109660.44			Purchase			9.38
	1395							PORT CHARLOTTE		FL			33952			Primary		Single Family			180				174				40.91				6.95			10/1/2005		9/1/2020			645.15				645.15			3/1/2006			72000				70611.13			Cash Out Refinance			6.95
	1396							ELIZABETH CITY		NC			27909			Primary		Single Family			360				354				75				11.55			10/1/2005		9/1/1935			316.02				316.02			3/1/2006			31788.9				31674.66			Cash Out Refinance			11.55
	1397							BOWLING GREEN		OH			43402			Primary		Single Family			360				354				81				6.99			10/1/2005		9/1/1935			807.53				807.53			3/1/2006			121500				120892.46			Rate/Term Refinance			6.99
	1398							CERRITOS		CA			90703			Primary		Condominium			360				354				77.78				5.4			10/1/2005		9/1/1935			1260				1259.72			3/1/2006			280000				279936.44			Cash Out Refinance			5.4
	1399							PLANT CITY		FL			33567			Primary		Single Family			240				234				70.22				7.35			10/1/2005		9/1/2025			2253.95				2253.95			3/1/2006			283000				279755.57			Cash Out Refinance			7.35
	1400							HIGHLAND		UT			84003			Primary		Single Family			360				354				86.7				5.99			10/1/2005		9/1/1935			1713.54				1713.54			3/1/2006			286110				283912.09			Cash Out Refinance			5.99
	1401							BROOKSTON		IN			47923			Primary		Single Family			360				354				90				7.99			10/1/2005		9/1/1935			923.67				923.67			3/1/2006			126000				125483.15			Rate/Term Refinance			7.99
	1402							PHOENIX		AZ			85037			Primary		PUD			360				354				70.48				10.5			10/1/2005		9/1/1935			441.37				441.37			3/1/2006			48250				48132.37			Cash Out Refinance			10.5
	1403							BIG RIVER		CA			92242			Primary		Single Family			240				234				41.6				9.9			10/1/2005		9/1/2025			498.38				498.38			3/1/2006			52000				51575.04			Cash Out Refinance			9.9
	1404							VISALIA		CA			93291			Primary		Single Family			360				354				20.99				4.6			10/1/2005		9/1/1935			435.75				435.75			3/1/2006			85000				84334.14			Cash Out Refinance			4.6

Page 35 of 274

New Castle 2006-1: Final Pool (Schedule balances as of 3/1/2006)

																																				1st
																Occupancy				Original				Remaining				LTV at								Payment		Maturity		Orginal				Current										Schedule 03/01/06						Original
Loan Number				Reserved		Property Adderss		City		State		Zipcode				Status		Property Type		Term				Term				Orginination				Mortgage Rate				Date		Date		Payment				Payment				Paid to Date		Original Balance				Balance				Loan Purpose		Rate
	1405							SAN LEANDRO		CA			94577			Primary		Single Family			360				354				60				5.4			10/1/2005		9/1/1935			1363.5				1363.5			3/1/2006			303000				303000			Cash Out Refinance			5.4
	1406							ARCADIA		FL			34266			Primary		Single Family			360				354				90.49				7.7			10/1/2005		9/1/1935			1077.42				1077.42			3/1/2006			151118.3				150406.66			Cash Out Refinance			7.7
	1407							CALABASAS		CA			91302			Primary		Condominium			360				354				72.29				5.99			10/1/2005		9/1/1935			3593.45				3593.45			3/1/2006			600000				596364.18			Cash Out Refinance			5.99
	1408							NAPLES		FL			34112			Primary		Single Family			360				354				82.4				6.8			10/1/2005		9/1/1935			1423.55				1423.55			3/1/2006			218360				217227.01			Cash Out Refinance			6.8
	1409							ORLANDO		FL			32817			Primary		PUD			360				354				61.11				5.99			10/1/2005		9/1/1935			1372.71				1372.71			3/1/2006			275000				274999.99			Cash Out Refinance			5.99
	1410							ADKINS		TX			78101			Primary		Manufactured Housing			360				354				80				9.95			10/1/2005		9/1/1935			685.13				685.13			3/1/2006			78400				78184.24			Cash Out Refinance			9.95
	1411							SANTA ROSA		CA			95409			Primary		Single Family			360				354				40.71				8.1			10/1/2005		9/1/1935			1074.09				1074.09			3/1/2006			145000				144418.23			Cash Out Refinance			8.1
	1412							RICHMOND		VA			23224			Primary		Single Family			360				354				80				9.85			10/1/2005		9/1/1935			526.84				526.84			3/1/2006			60800				60629.91			Cash Out Refinance			9.85
	1413							ALISO VIEJO		CA			92656			Primary		PUD			360				354				50.89				8.05			10/1/2005		9/1/1935			442.36				442.36			3/1/2006			60000				59755.48			Cash Out Refinance			8.05
	1414							GILBERT		AZ			85233			Primary		Condominium			360				354				60.05				11.2			10/1/2005		9/1/1935			474.06				474.06			3/1/2006			49000				48872.67			Cash Out Refinance			11.2
	1415							YUMA		AZ			85364			Primary		Single Family			360				354				80				7.52			10/1/2005		9/1/1935			840.71				840.71			3/1/2006			120000				119459.34			Cash Out Refinance			7.52
	1416							PHOENIX		AZ			85032			Primary		Single Family			360				354				70				8.2			10/1/2005		9/1/1935			1203.88				1203.88			3/1/2006			161000				160366.99			Cash Out Refinance			8.2
	1417							SALEM		VA			24153			Primary		Manufactured Housing			360				354				55.87				8.2			10/1/2005		9/1/1935			373.88				373.88			3/1/2006			50000				49803.39			Cash Out Refinance			8.2
	1418							XXXXXXX		TX			75142			Primary		Manufactured Housing			360				354				80				7.99			10/1/2005		9/1/1935			381.2				381.2			3/1/2006			52000				51786.67			Cash Out Refinance			7.99
	1419							BEDFORD		TX			76022			Primary		Single Family			360				354				43.94				7.99			10/1/2005		9/1/1935			425.18				425.18			3/1/2006			58000				57152			Cash Out Refinance			7.99
	1420							MIRA LOMA		CA			91752			Primary		Single Family			360				354				77.37				6.35			10/1/2005		9/1/1935			3297.85				3297.85			3/1/2006			530000				527000.96			Cash Out Refinance			6.35
	1421							TORRANCE		CA			90504			Primary		Single Family			360				354				89.32				8.99			10/1/2005		9/1/1935			233.14				233.14			3/1/2006			29000				28738.68			Cash Out Refinance			8.99
	1422							MADERA		CA			93638			Primary		Single Family			360				354				81.7				10.95			10/1/2005		9/1/1935			284.57				284.57			3/1/2006			30000				29918.69			Cash Out Refinance			10.95
	1423							MINNEOLA		FL			34715			Primary		Single Family			360				354				79.76				5.75			10/1/2005		9/1/1935			1172.98				1172.98			3/1/2006			201000				199725.69			Cash Out Refinance			5.75
	1424							STONEHAM		MA			2180			Second Home		Condominium			180				174				32.5				11.9			10/1/2005		9/1/2020			447.66				447.66			3/1/2006			37500				37033.86			Cash Out Refinance			11.9
	1425							WOODSTOCK		GA			30188			Primary		PUD			360				354				80				6.74			10/1/2005		9/1/1935			697.48				697.43			3/1/2006			124180				124172.39			Purchase			6.74
	1426							VISALIA		CA			93291			Primary		Single Family			360				354				90				7.4			10/1/2005		9/1/1935			2240.19				2240.19			3/1/2006			323549				322055.49			Purchase			7.4
	1427							KRUM		TX			76249			Primary		Single Family			360				354				80				7.99			10/1/2005		9/1/1935			650.97				650.97			3/1/2006			88800				88435.72			Cash Out Refinance			7.99
	1428							LAKELAND		FL			33809			Primary		PUD			240				234				64.43				8.7			10/1/2005		9/1/2025			484.29				484.29			3/1/2006			55000				54477.38			Cash Out Refinance			8.7
	1429							UNITED		PA			15689			Primary		Single Family			360				354				80.48				6.7			10/1/2005		9/1/1935			327.19				327.19			3/1/2006			50705				50436.76			Cash Out Refinance			6.7
	1430							JEFFERSONVILLE		KY			40337			Primary		Single Family			240				234				83.27				11.95			10/1/2005		9/1/2025			274.41				274.41			3/1/2006			25000				24843.44			Cash Out Refinance			11.95
	1431							SIOUX CITY		IA			51104			Primary		Single Family			360				354				90				7.99			10/1/2005		9/1/1935			923.67				923.67			3/1/2006			126000				125447.45			Rate/Term Refinance			7.99
	1432							BRIGHTON		CO			80601			Primary		Single Family			360				354				71.43				5.7			10/1/2005		9/1/1935			736.25				735.78			3/1/2006			155000				154900			Cash Out Refinance			5.7
	1433							MIAMI		FL			33179			Primary		Condominium			360				354				92.7				6.3			10/1/2005		9/1/1935			841.95				841.95			3/1/2006			160371				160371			Cash Out Refinance			6.3
	1434							RIALTO		CA			92376			Primary		Single Family			360				354				80				6.375			10/1/2005		9/1/1935			1423.75				1423.37			3/1/2006			268000				267928.82			Cash Out Refinance			6.375
	1435							JEFFERSON		NC			28640			Primary		Single Family			360				354				65				6.1			10/1/2005		9/1/1935			531.77				531.77			3/1/2006			87750				87104.61			Cash Out Refinance			6.1
	1436							VISALIA		CA			93291			Primary		Single Family			360				354				80				5.99			10/1/2005		9/1/1935			1545.92				1545.92			3/1/2006			309700				309700			Purchase			5.99
	1437							RICHMOND		VA			23236			Primary		Single Family			360				354				85				6.25			10/1/2005		9/1/1935			1084.64				1084.64			3/1/2006			208250				208250			Cash Out Refinance			6.25
	1438							WINSTON		OR			97496			Primary		Manufactured Housing			360				354				82.5				7.75			10/1/2005		9/1/1935			780.19				780.19			3/1/2006			108902				108352.13			Cash Out Refinance			7.75
	1439							AKRON		OH			44305			Primary		Single Family			240				234				65.49				6.95			10/1/2005		9/1/2025			682.81				682.81			3/1/2006			88411.5				87363.28			Cash Out Refinance			6.95
	1440							STOCKTON		CA			95210			Primary		Single Family			360				354				57.5				9.45			10/1/2005		9/1/1935			418.61				418.61			3/1/2006			50000				49847.88			Cash Out Refinance			9.45
	1441							EDISON		NJ			8817			Primary		Single Family			360				354				82.22				6.3			10/1/2005		9/1/1935			2290.2				2290.2			3/1/2006			370000				367865.69			Cash Out Refinance			6.3
	1442							LITHIA		FL			33547			Primary		PUD			360				354				81.99				7.9			10/1/2005		9/1/1935			436.09				436.09			3/1/2006			60000				59749.37			Cash Out Refinance			7.9
	1443							FRESNO		CA			93705			Primary		Single Family			360				354				53.19				5.9			10/1/2005		9/1/1935			667.28				667.28			3/1/2006			112500				111806.6			Cash Out Refinance			5.9
	1444							ORLANDO		FL			32822			Primary		Condominium			240				234				44.81				7			10/1/2005		9/1/2025			469.06				469.06			3/1/2006			60500				59593.24			Cash Out Refinance			7

Page 36 of 274

New Castle 2006-1: Final Pool (Schedule balances as of 3/1/2006)

																																				1st
																Occupancy				Original				Remaining				LTV at								Payment		Maturity		Orginal				Current										Schedule 03/01/06						Original
Loan Number				Reserved		Property Adderss		City		State		Zipcode				Status		Property Type		Term				Term				Orginination				Mortgage Rate				Date		Date		Payment				Payment				Paid to Date		Original Balance				Balance				Loan Purpose		Rate
	1445							STANWOOD		WA			98292			Primary		PUD			360				354				88.84				7.59			10/1/2005		9/1/1935			1460.16				1460.16			3/1/2006			207000				206080.26			Cash Out Refinance			7.59
	1446							KEY WEST		FL			33040			Primary		Single Family			360				354				23.57				7.15			10/1/2005		9/1/1935			1360.95				1360.95			3/1/2006			201500				200480.33			Cash Out Refinance			7.15
	1447							NORTH BRUNSWICK		NJ			8902			Primary		Single Family			360				354				60.61				6.6			10/1/2005		9/1/1935			1277.32				1277.32			3/1/2006			200000				198921.34			Cash Out Refinance			6.6
	1448							TARBORO		NC			27886			Primary		Single Family			240				234				85.49				10.99			10/1/2005		9/1/2025			529.11				529.11			3/1/2006			51294				50929.69			Cash Out Refinance			10.99
	1449							SOUTH OZONE PARK		NY			11420			Primary		Single Family			360				354				25				6.99			10/1/2005		9/1/1935			731.09				731.09			3/1/2006			110000				109450			Cash Out Refinance			6.99
	1450							EXETER		CA			93221			Primary		Single Family			360				355				69.62				6.15			11/1/2005		10/1/1935			1340.3				1340.3			3/1/2006			220000				218925.33			Cash Out Refinance			6.15
	1451							CINCINNATI		OH			45231			Primary		Single Family			360				354				80				7.35			10/1/2005		9/1/1935			744.09				744.09			3/1/2006			108000				107472.77			Cash Out Refinance			7.35
	1452							INKSTER		MI			48141			Primary		Single Family			360				354				88.5				9.15			10/1/2005		9/1/1935			721.67				721.67			3/1/2006			88500				88125.2			Cash Out Refinance			9.15
	1453							WESTFIELD		MA			1085			Primary		Single Family			360				354				79.02				7.8			10/1/2005		9/1/1935			1166.2				1166.2			3/1/2006			162000				161309.66			Cash Out Refinance			7.8
	1454							GREENSBORO		NC			27405			Primary		Single Family			360				354				90				9.6			10/1/2005		9/1/1935			1526.69				1526.69			3/1/2006			180000				179467.73			Purchase			9.6
	1455							MODESTO		CA			95350			Primary		Single Family			360				354				80				5.65			10/1/2005		9/1/1935			1819.93				1819.93			3/1/2006			386533				386533			Purchase			5.65
	1456							PENSACOLA		FL			32507			Primary		Single Family			360				354				80				8.25			10/1/2005		9/1/1935			987.92				987.92			3/1/2006			131500				130927.3			Purchase			8.25
	1457							SAN ANTONIO		TX			78233			Primary		Single Family			360				354				80				6.3			10/1/2005		9/1/1935			505.09				505.09			3/1/2006			81600				81133.79			Purchase			6.3
	1458							WOODBURY		MN			55129			Primary		Condominium			360				354				80				7.05			10/1/2005		9/1/1935			884.52				884.51			3/1/2006			150556				150554.06			Purchase			7.05
	1459							KENT		WA			98030			Primary		Single Family			360				354				80				6.5			10/1/2005		9/1/1935			1200.12				1200.12			3/1/2006			221560				221560			Purchase			6.5
	1460							LAURENS		SC			29360			Primary		Single Family			360				354				90				9.25			10/1/2005		9/1/1935			414.63				414.63			3/1/2006			50400				50240.17			Cash Out Refinance			9.25
	1461							SHAWNEE		OK			74804			Primary		Single Family			360				354				90				7.75			10/1/2005		9/1/1935			451.34				451.34			3/1/2006			63000				62728.87			Cash Out Refinance			7.75
	1462							MIAMI		FL			33190			Primary		Single Family			360				354				92.02				6.64			10/1/2005		9/1/1935			1605.12				1605.12			3/1/2006			250290				248950.49			Cash Out Refinance			6.64
	1463							NORTHUMBERLAND		NH			3582			Primary		Single Family			240				234				88.14				6.6			10/1/2005		9/1/2025			781.54				781.54			3/1/2006			104000				102725.34			Rate/Term Refinance			6.6
	1464							NASHVILLE		TN			37206			Primary		Single Family			360				354				85.54				6.75			10/1/2005		9/1/1935			482.67				482.67			3/1/2006			74417				74027.11			Rate/Term Refinance			6.75
	1465							GLENDALE		AZ			85308			Primary		Manufactured Housing			360				354				82				7.6			10/1/2005		9/1/1935			578.99				578.99			3/1/2006			82000				81636.35			Cash Out Refinance			7.6
	1466							GRAND BLANC		MI			48439			Primary		Single Family			360				354				82.95				6.76			10/1/2005		9/1/1935			1014				1014			3/1/2006			180000				180000			Cash Out Refinance			6.76
	1467							RIVIERA BEACH		FL			33407			Primary		PUD			360				354				88.92				7.4			10/1/2005		9/1/1935			2000.98				2000.98			3/1/2006			289000				287662.63			Cash Out Refinance			7.4
	1468							LACEY		WA			98516			Primary		PUD			360				354				80				7.35			10/1/2005		9/1/1935			1361.41				1361.41			3/1/2006			197600				196679.34			Cash Out Refinance			7.35
	1469							MUNCIE		IN			47304			Primary		Single Family			360				354				85				9.55			10/1/2005		9/1/1935			1543.34				1543.34			3/1/2006			182750				182205.54			Cash Out Refinance			9.55
	1470							NAPLES		FL			34117			Primary		Single Family			360				354				59.5				11.45			10/1/2005		9/1/1935			345.27				345.27			3/1/2006			35000				34930.49			Cash Out Refinance			11.45
	1471							WRENTHAM		MA			2093			Primary		Single Family			360				354				64.81				9.99			10/1/2005		9/1/1935			657.63				657.63			3/1/2006			75000				74796.28			Cash Out Refinance			9.99
	1472							ESPARTO		CA			95627			Primary		Single Family			360				354				59.11				8.5			10/1/2005		9/1/1935			384.46				384.46			3/1/2006			50000				49815			Cash Out Refinance			8.5
	1473							SILVER SPRING		MD			20903			Primary		Single Family			360				354				61.9				6.25			10/1/2005		9/1/1935			1600.87				1600.87			3/1/2006			260000				258500.37			Cash Out Refinance			6.25
	1474							HOWELL		MI			48843			Primary		Single Family			360				354				79.37				12.25			10/1/2005		9/1/1935			352.1				352.1			3/1/2006			33600				33506.09			Cash Out Refinance			12.25
	1475							WOODBRIDGE TWP		NJ			7077			Primary		Single Family			360				355				90				12.5			10/3/2005		9/3/1935			266.82				266.82			2/3/2006			25000				24967.31			Cash Out Refinance			12.5
	1476							JACKSONVILLE		FL			32209			Primary		Single Family			360				355				80.49				6.85			10/15/2005		9/15/1935			369.2				369.2			2/15/2006			56343				56000.09			Cash Out Refinance			6.85
	1477							PHILADELPHIA		PA			19148			Primary		Single Family			360				354				51.08				11.5			10/1/2005		9/1/1935			262.43				262.43			3/1/2006			26500				26447.95			Cash Out Refinance			11.5
	1478							CHANDLER		AZ			85224			Primary		Single Family			180				174				43.35				9.9			10/1/2005		9/1/2020			309.87				309.87			3/1/2006			29000				28567.45			Cash Out Refinance			9.9
	1479							SOUTH RIVER		NJ			8882			Primary		Single Family			180				174				64.62				8.8			10/1/2005		9/1/2020			736.77				736.77			3/1/2006			73500				71747.34			Cash Out Refinance			8.8
	1480							DELANO		CA			93215			Primary		Manufactured Housing			360				354				80.2				6.99			10/1/2005		9/1/1935			479.74				479.74			3/1/2006			72180				71812.56			Cash Out Refinance			6.99
	1481							PASO ROBLES		CA			93446			Primary		Single Family			360				354				75.36				6.1			10/1/2005		9/1/1935			1575.59				1575.59			3/1/2006			260000				258456.97			Cash Out Refinance			6.1
	1482							SPRING VALLEY		CA			91977			Primary		Single Family			360				354				73.33				5.99			10/1/2005		9/1/1935			2196.33				2196.33			3/1/2006			440000				440000			Cash Out Refinance			5.99
	1483							MARIETTA		GA			30062			Primary		Single Family			360				354				50.45				8.49			10/1/2005		9/1/1935			652.98				652.98			3/1/2006			85000				84629.85			Cash Out Refinance			8.49
	1484							SANTA CLARITA		CA			91390			Primary		Single Family			360				354				84.03				10.65			10/1/2005		9/1/1935			324.1				324.1			3/1/2006			35000				34508.19			Cash Out Refinance			10.65

Page 37 of 274

New Castle 2006-1: Final Pool (Schedule balances as of 3/1/2006)

																																				1st
																Occupancy				Original				Remaining				LTV at								Payment		Maturity		Orginal				Current										Schedule 03/01/06						Original
Loan Number				Reserved		Property Adderss		City		State		Zipcode				Status		Property Type		Term				Term				Orginination				Mortgage Rate				Date		Date		Payment				Payment				Paid to Date		Original Balance				Balance				Loan Purpose		Rate
	1485							BAKERSFIELD		CA			93309			Primary		Single Family			360				354				55				5.95			10/1/2005		9/1/1935			627.23				627.23			3/1/2006			126500				126500			Cash Out Refinance			5.95
	1486							PHOENIX		AZ			85044			Primary		Single Family			360				354				80				6.75			10/1/2005		9/1/1935			1323.15				1323.15			3/1/2006			204000				202931.16			Cash Out Refinance			6.75
	1487							WICHITA		KS			67212			Primary		Single Family			360				354				85				9.99			10/1/2005		9/1/1935			484.46				484.46			3/1/2006			55250				55099.91			Cash Out Refinance			9.99
	1488							SUGAR LAND		TX			77478			Primary		PUD			360				354				90.4				6.9			10/1/2005		9/1/1935			2679.05				2679.05			3/1/2006			406778				404707.97			Rate/Term Refinance			6.9
	1489							FERNLEY		NV			89408			Primary		Single Family			360				354				80				6.75			10/1/2005		9/1/1935			1183.05				1183.05			3/1/2006			182400				181296.09			Cash Out Refinance			6.75
	1490							PITTSBURGH		PA			15235			Primary		Single Family			360				354				90				7.75			10/1/2005		9/1/1935			889.78				889.78			3/1/2006			124200				123643.7			Cash Out Refinance			7.75
	1491							BAKERSFIELD		CA			93307			Primary		Manufactured Housing			180				174				80				7.25			10/1/2005		9/1/2020			664.57				664.57			3/1/2006			72800				71428.83			Cash Out Refinance			7.25
	1492							SAINT PETERSBURG		FL			33713			Primary		Single Family			360				354				80				7.35			10/1/2005		9/1/1935			749.6				749.6			3/1/2006			108800				108293.09			Cash Out Refinance			7.35
	1493							WHITE LAKE		MI			48383			Primary		Single Family			360				354				80				7.65			10/1/2005		9/1/1935			1463.7				1463.7			3/1/2006			229600				229600			Cash Out Refinance			7.65
	1494							BOWLING GREEN		KY			42101			Primary		Single Family			360				354				85				8.125			10/1/2005		9/1/1935			883.57				883.57			3/1/2006			118764.89				118495.97			Cash Out Refinance			8.125
	1495							OFALLON		MO			63366			Primary		PUD			360				354				90				7.2			10/1/2005		9/1/1935			980.27				980.27			3/1/2006			144414				143670.76			Purchase			7.2
	1496							DENTON		TX			76208			Primary		PUD			360				354				80				6.6			10/1/2005		9/1/1935			725.21				725.21			3/1/2006			113552				112939.6			Purchase			6.6
	1497							SPANISH FORK		UT			84660			Primary		Single Family			360				354				80				6.65			10/1/2005		9/1/1935			564.93				564.93			3/1/2006			88000				87502.01			Purchase			6.65
	1498							AUSTIN		TX			78732			Primary		Single Family			360				354				90				7.55			10/1/2005		9/1/1935			1707.42				1707.42			3/1/2006			243000				241911.74			Purchase			7.55
	1499							PHARR		TX			78577			Primary		Single Family			360				354				87.55				7.05			10/1/2005		9/1/1935			450.77				450.77			3/1/2006			67413.5				67034.85			Purchase			7.05
	1500							SURPRISE FARMS		AZ			85374			Primary		Single Family			360				354				80				7.24			10/1/2005		9/1/1935			1062.22				1062.22			3/1/2006			176058				176058			Purchase			7.24
	1501							PEORIA		AZ			85345			Primary		Single Family			360				354				80				7.43			10/1/2005		9/1/1935			1071.41				1071.41			3/1/2006			173040				173040			Purchase			7.43
	1502							FORT WORTH		TX			76131			Primary		Single Family			360				354				92.12				7.65			10/1/2005		9/1/1935			784.37				784.37			3/1/2006			110549				110063.6			Rate/Term Refinance			7.65
	1503							CONOVER		OH			45317			Primary		Single Family			360				354				86.07				7.5			10/1/2005		9/1/1935			770.36				770.36			3/1/2006			110175				109676.67			Rate/Term Refinance			7.5
	1504							EUGENE		OR			97402			Primary		Single Family			360				354				70.48				7.34			10/1/2005		9/1/1935			781.04				781.04			3/1/2006			113475				112810.76			Cash Out Refinance			7.34
	1505							BLOOMVILLE		OH			44818			Primary		Single Family			360				354				84.11				6.25			10/1/2005		9/1/1935			580.01				580.01			3/1/2006			94200				93646.65			Cash Out Refinance			6.25
	1506							MIAMI		FL			33177			Primary		Single Family			360				354				60.98				6.65			10/1/2005		9/1/1935			900.36				900.36			3/1/2006			140250				139500.85			Cash Out Refinance			6.65
	1507							WEST HAVEN		CT			6516			Primary		Single Family			360				354				92.7				5.99			10/1/2005		9/1/1935			1665.57				1665.57			3/1/2006			278100				276414.78			Cash Out Refinance			5.99
	1508							EAST LYME		CT			6357			Primary		Single Family			360				354				64.08				6			10/1/2005		9/1/1935			1363.98				1363.98			3/1/2006			227500				226124.03			Cash Out Refinance			6
	1509							VIENNA		VA			22180			Primary		Single Family			180				174				47.2				8.95			10/1/2005		9/1/2020			505.66				505.66			3/1/2006			50001				49190.2			Cash Out Refinance			8.95
	1510							PALM BEACH GARDENS		FL			33410			Primary		Single Family			360				354				31.33				5.5			10/1/2005		9/1/1935			533.73				533.73			3/1/2006			94000				93375.49			Cash Out Refinance			5.5
	1511							LAKEWOOD		WA			98499			Primary		Single Family			360				354				90				6.2			10/1/2005		9/1/1935			813.75				813.75			3/1/2006			157500				157500			Cash Out Refinance			6.2
	1512							MONTICELLO		IN			47960			Primary		Single Family			360				354				85.49				8.74			10/1/2005		9/1/1935			493.88				493.88			3/1/2006			62835				62612.59			Cash Out Refinance			8.74
	1513							HOUSTON		TX			77086			Primary		Single Family			180				174				33.33				9.5			10/1/2005		9/1/2020			365.48				365.48			3/1/2006			35000				34459.09			Cash Out Refinance			9.5
	1514							WHITTIER		CA			90605			Primary		Single Family			360				354				69.03				9.5			10/1/2005		9/1/1935			504.52				504.52			3/1/2006			60000				59814.33			Cash Out Refinance			9.5
	1515							GLEN SPEY		NY			12737			Primary		Single Family			360				354				52.63				8.85			10/1/2005		9/1/1935			396.93				396.93			3/1/2006			50000				49002.13			Cash Out Refinance			8.85
	1516							SACRAMENTO		CA			95841			Primary		Single Family			360				354				64.94				11.5			10/1/2005		9/1/1935			510.4				510.4			3/1/2006			51540				51438.75			Cash Out Refinance			11.5
	1517							SAN DIEGO		CA			92139			Primary		Single Family			360				354				82.08				9.45			10/1/2005		9/1/1935			502.33				502.33			3/1/2006			60000				59817.47			Cash Out Refinance			9.45
	1518							PROSPECT		CT			6712			Primary		Single Family			360				354				90.28				10.05			10/1/2005		9/1/1935			440.64				440.64			3/1/2006			50000				49865.89			Cash Out Refinance			10.05
	1519							EMPORIA		KS			66801			Primary		Single Family			180				174				78.01				11.6			10/1/2005		9/1/2020			293.64				293.64			3/1/2006			25000				24670.48			Cash Out Refinance			11.6
	1520							TALLAHASSEE		FL			32311			Primary		Single Family			360				354				85.85				8.29			10/1/2005		9/1/1935			1035.81				1035.81			3/1/2006			137360				136829.63			Rate/Term Refinance			8.29
	1521							HARLEM		GA			30814			Primary		Single Family			360				354				80.49				8.9			10/1/2005		9/1/1935			1331.86				1331.86			3/1/2006			167016.75				166447.38			Cash Out Refinance			8.9
	1522							LONG BEACH		CA			90808			Primary		Single Family			360				354				85				10.6			10/1/2005		9/1/1935			1422.85				1422.85			3/1/2006			154284				153915.9			Cash Out Refinance			10.6
	1523							ORLANDO		FL			32806			Primary		Single Family			360				354				59.52				6.6			10/1/2005		9/1/1935			988.33				988.33			3/1/2006			154750				153865.32			Cash Out Refinance			6.6
	1524							VALRICO		FL			33594			Primary		Single Family			360				354				90				6.35			10/1/2005		9/1/1935			868.02				868.02			3/1/2006			139500				138548.85			Cash Out Refinance			6.35

Page 38 of 274

New Castle 2006-1: Final Pool (Schedule balances as of 3/1/2006)

																																				1st
																Occupancy				Original				Remaining				LTV at								Payment		Maturity		Orginal				Current										Schedule 03/01/06						Original
Loan Number				Reserved		Property Adderss		City		State		Zipcode				Status		Property Type		Term				Term				Orginination				Mortgage Rate				Date		Date		Payment				Payment				Paid to Date		Original Balance				Balance				Loan Purpose		Rate
	1525							COVINGTON		GA			30014			Primary		Single Family			360				354				87.84				7.23			10/1/2005		9/1/1935			1467.06				1467.06			3/1/2006			243495				243495			Cash Out Refinance			7.23
	1526							RIVERSIDE		CA			92506			Primary		Single Family			360				354				89.8				6.25			10/1/2005		9/1/1935			2167.33				2167.33			3/1/2006			352000				349969.73			Cash Out Refinance			6.25
	1527							MARYSVILLE		CA			95901			Primary		Single Family			360				354				82.67				9.7			10/1/2005		9/1/1935			427.75				427.75			3/1/2006			50000				49855.62			Cash Out Refinance			9.7
	1528							BAKERSFIELD		CA			93305			Primary		Single Family			360				354				65				6.15			10/1/2005		9/1/1935			594				594			3/1/2006			97500				96583.38			Cash Out Refinance			6.15
	1529							LINCOLN		CA			95648			Primary		Single Family			360				354				85.49				6.85			10/1/2005		9/1/1935			2772.9				2772.9			3/1/2006			423175.5				421000.74			Cash Out Refinance			6.85
	1530							NORTH LAS VEGAS		NV			89084			Primary		PUD			360				354				89.99				7.65			10/1/2005		9/1/1935			2509.84				2509.84			3/1/2006			393700				393700			Purchase			7.65
	1531							MISSION HILLS		CA			91345			Primary		Single Family			360				354				64.89				5.99			10/1/2005		9/1/1935			2545.36				2545.36			3/1/2006			425000				422424.64			Cash Out Refinance			5.99
	1532							SEVERNA PARK		MD			21146			Primary		Single Family			360				354				85.49				10.7			10/1/2005		9/1/1935			668.38				668.38			3/1/2006			71890				71722.14			Cash Out Refinance			10.7
	1533							ALBUQUERQUE		NM			87107			Primary		Single Family			360				354				47.25				7.8			10/1/2005		9/1/1935			741.47				741.47			3/1/2006			103000				102561.1			Cash Out Refinance			7.8
	1534							GALLOWAY		NJ			8205			Primary		Single Family			360				354				84.05				9.99			9/29/2005		8/29/1935			4321.19				4321.19			2/28/2006			492800				491460.77			Cash Out Refinance			9.99
	1535							SAN JOSE		CA			95132			Primary		Single Family			360				354				74.91				5.83			10/1/2005		9/1/1935			2074.51				2074.51			3/1/2006			427000				427000			Cash Out Refinance			5.83
	1536							LAFAYETTE		OR			97127			Primary		Single Family			360				354				80				6.85			10/1/2005		9/1/1935			1068.6				1068.6			3/1/2006			187200				187200			Cash Out Refinance			6.85
	1537							CLAYTON		NC			27520			Primary		Single Family			360				354				90				8.95			10/1/2005		9/1/1935			764.18				764.18			3/1/2006			95400				95078.12			Cash Out Refinance			8.95
	1538							SOUTHFIELD		MI			48075			Primary		Single Family			360				354				79.68				8.05			10/1/2005		9/1/1935			1341.67				1341.22			3/1/2006			200000				199932.92			Cash Out Refinance			8.05
	1539							NORTH CHARLESTON		SC			29406			Primary		Condominium			360				354				80				7.5			10/1/2005		9/1/1935			447.5				447.5			3/1/2006			64000				63654.02			Purchase			7.5
	1540							BLOOMINGTON		IN			47401			Primary		Single Family			360				354				80				5.55			10/1/2005		9/1/1935			681.47				681.47			3/1/2006			119360				118573.85			Purchase			5.55
	1541							ASHLAND		KY			41101			Primary		Single Family			360				354				80				7.15			10/1/2005		9/1/1935			848.32				848.32			3/1/2006			125600				124991.27			Purchase			7.15
	1542							GREER		SC			29650			Primary		Single Family			360				354				90				9.14			10/1/2005		9/1/1935			1063.21				1063.21			3/1/2006			130500				130076.61			Purchase			9.14
	1543							COON RAPIDS		MN			55448			Primary		Townhouse			180				174				66.08				9			10/1/2005		9/1/2020			253.57				253.57			3/1/2006			25000				23343.45			Cash Out Refinance			9
	1544							PORT CHARLOTTE		FL			33948			Primary		Single Family			360				354				85.49				6.25			10/1/2005		9/1/1935			1310.68				1310.68			3/1/2006			212870.1				211642.33			Cash Out Refinance			6.25
	1545							MEMPHIS		TN			38125			Primary		Single Family			180				174				85.49				12.95			10/1/2005		9/1/2020			325.27				325.27			3/1/2006			25775				25484.58			Cash Out Refinance			12.95
	1546							SUMMERVILLE		SC			29485			Primary		PUD			360				354				83.45				11.65			10/1/2005		9/1/1935			250.44				250.44			3/1/2006			25000				24952.47			Cash Out Refinance			11.65
	1547							CLAYTON		NC			27520			Primary		Single Family			360				354				85.85				7.2			10/1/2005		9/1/1935			740.08				740.08			3/1/2006			109029.5				108506.29			Cash Out Refinance			7.2
	1548							SUNRISE		FL			33313			Primary		PUD			360				354				76.67				6.35			10/1/2005		9/1/1935			1001.8				1001.8			3/1/2006			161000				160088.98			Cash Out Refinance			6.35
	1549							SAN GABRIEL		CA			91775			Primary		Condominium			360				354				80				6.25			10/1/2005		9/1/1935			1750				1750			3/1/2006			336000				336000			Cash Out Refinance			6.25
	1550							MECHANIC FALLS		ME			4256			Primary		Single Family			360				354				85				6.9			10/1/2005		9/1/1935			839.72				839.72			3/1/2006			127500				126851.18			Cash Out Refinance			6.9
	1551							OAK HILL		WV			25901			Primary		Single Family			360				354				85				7.2			10/1/2005		9/1/1935			484.66				484.66			3/1/2006			71400				70963.91			Cash Out Refinance			7.2
	1552							TUCSON		AZ			85710			Primary		Single Family			360				354				80				7.8			10/1/2005		9/1/1935			1359.12				1359.12			3/1/2006			188800				187995.51			Cash Out Refinance			7.8
	1553							SPRING		TX			77373			Primary		Single Family			360				354				89.84				7			10/1/2005		9/1/1935			747.16				747.16			3/1/2006			112303.41				111742.96			Rate/Term Refinance			7
	1554							EDGEWOOD		NM			87015			Primary		Manufactured Housing			360				354				81.65				7.75			10/1/2005		9/1/1935			462.09				462.09			3/1/2006			64500				64221.45			Cash Out Refinance			7.75
	1555							CANFIELD		OH			44406			Primary		Single Family			360				354				79.6				12.65			10/1/2005		9/1/1935			311.7				311.7			3/1/2006			28890				28843.6			Cash Out Refinance			12.65
	1556							WEST COVINA		CA			91790			Primary		Single Family			360				354				76.18				6.95			10/1/2005		9/1/1935			2420.42				2420.42			3/1/2006			365650				363807.32			Rate/Term Refinance			6.95
	1557							STERLING		VA			20164			Primary		Condominium			360				354				77.78				9.1			10/1/2005		9/1/1935			284.14				284.14			3/1/2006			35000				34872.15			Cash Out Refinance			9.1
	1558							SUMERDUCK		VA			22742			Primary		Single Family			360				354				77.38				9.55			10/1/2005		9/1/1935			464.48				464.48			3/1/2006			55000				54836.15			Cash Out Refinance			9.55
	1559							ARLINGTON		WA			98223			Primary		Manufactured Housing			360				354				82.88				6.3			10/1/2005		9/1/1935			1025.95				1025.95			3/1/2006			165750				164723.19			Rate/Term Refinance			6.3
	1560							CAMANO ISLAND		WA			98282			Primary		Manufactured Housing			360				354				87.2				7.3			10/1/2005		9/1/1935			1315.2				1315.2			3/1/2006			191839				190936.29			Cash Out Refinance			7.3
	1561							WOODINVILLE		WA			98072			Primary		Condominium			360				354				91.85				7.85			10/1/2005		9/1/1935			1089.56				1089.56			3/1/2006			150629				149993.51			Rate/Term Refinance			7.85
	1562							JOHNSON CITY		TN			37604			Primary		Single Family			360				354				85.49				7.45			10/1/2005		9/1/1935			416.39				416.39			3/1/2006			59843				59569.61			Cash Out Refinance			7.45
	1563							SPARKS		NV			89434			Primary		Single Family			360				354				61.55				6.25			10/1/2005		9/1/1935			1269.61				1269.61			3/1/2006			206200				205003.47			Cash Out Refinance			6.25
	1564							TEMPLETON		MA			1468			Primary		Single Family			240				234				76.87				12.67			10/1/2005		9/1/2025			413.34				413.34			3/1/2006			36000				35511.12			Rate/Term Refinance			12.67

Page 39 of 274

New Castle 2006-1: Final Pool (Schedule balances as of 3/1/2006)

																																				1st
																Occupancy				Original				Remaining				LTV at								Payment		Maturity		Orginal				Current										Schedule 03/01/06						Original
Loan Number				Reserved		Property Adderss		City		State		Zipcode				Status		Property Type		Term				Term				Orginination				Mortgage Rate				Date		Date		Payment				Payment				Paid to Date		Original Balance				Balance				Loan Purpose		Rate
	1565							MANAHAWKIN		NJ			8050			Primary		Single Family			360				354				78.85				10.4			10/1/2005		9/1/1935			254.04				254.04			3/1/2006			28000				27927.08			Cash Out Refinance			10.4
	1566							RANCHO CUCAMONGA		CA			91737			Primary		Single Family			360				355				72.02				9.35			10/15/2005		9/15/1935			547.76				547.76			2/15/2006			66000				65829.82			Cash Out Refinance			9.35
	1567							SHOHOLA		PA			18458			Primary		Single Family			360				354				88.94				13.9			10/1/2005		9/1/1935			358.98				358.98			3/1/2006			30500				30461.71			Cash Out Refinance			13.9
	1568							WANAQUE		NJ			7465			Primary		Single Family			360				354				85.06				11.1			10/1/2005		9/1/1935			643.13				643.13			3/1/2006			67000				66856.45			Cash Out Refinance			11.1
	1569							NEW PORT RICHEY		FL			34652			Primary		Single Family			240				234				85.44				9.85			10/1/2005		9/1/2025			472.3				472.3			3/1/2006			49450				49034.98			Cash Out Refinance			9.85
	1570							DIAMOND BAR		CA			91765			Primary		Single Family			360				354				78.43				5.99			10/1/2005		9/1/1935			3593.45				3593.45			3/1/2006			600000				596364.18			Cash Out Refinance			5.99
	1571							POST FALLS		ID			83854			Primary		Single Family			180				174				80.6				11.9			10/1/2005		9/1/2020			417.81				417.81			3/1/2006			35000				34565.3			Cash Out Refinance			11.9
	1572							CHARLES TOWN		WV			25414			Primary		Townhouse			360				354				84.28				6.25			10/1/2005		9/1/1935			838.44				838.44			3/1/2006			160980				160980			Cash Out Refinance			6.25
	1573							REDWOOD CITY		CA			94062			Primary		Single Family			360				354				39.3				6			10/1/2005		9/1/1935			1965				1965			3/1/2006			393000				393000			Cash Out Refinance			6
	1574							LAKEWOOD		CA			90715			Primary		Single Family			360				354				88.3				5.66			10/1/2005		9/1/1935			1957.42				1957.42			3/1/2006			415000				414999.97			Cash Out Refinance			5.66
	1575							SPRING CITY		PA			19475			Primary		Single Family			360				354				49.46				11.6			10/1/2005		9/1/1935			508.95				508.95			3/1/2006			51000				50899.81			Cash Out Refinance			11.6
	1576							FAIRFIELD		CA			94533			Primary		Single Family			360				354				58.45				9			10/1/2005		9/1/1935			313.81				313.81			3/1/2006			39000				38869.72			Cash Out Refinance			9
	1577							ABERDEEN		WA			98520			Primary		Single Family			180				174				85.49				8.1			10/1/2005		9/1/2020			1109.61				1109.61			3/1/2006			115411.5				112784.02			Cash Out Refinance			8.1
	1578							TUCSON		AZ			85714			Primary		Single Family			360				354				90.49				7.99			10/1/2005		9/1/1935			663.36				663.36			3/1/2006			90490				90119.17			Cash Out Refinance			7.99
	1579							BANNING		CA			92220			Primary		Single Family			360				354				90.49				6.65			10/1/2005		9/1/1935			1261.18				1261.18			3/1/2006			227582				227582			Cash Out Refinance			6.65
	1580							MISSION		TX			78572			Primary		Single Family			360				354				67.28				6.8			10/1/2005		9/1/1935			710.6				710.6			3/1/2006			109000				108434.44			Cash Out Refinance			6.8
	1581							PALMETTO		FL			34221			Primary		Single Family			360				354				80				7.4			10/1/2005		9/1/1935			1246.29				1246.29			3/1/2006			180000				179169.55			Cash Out Refinance			7.4
	1582							CAVE CREEK		AZ			85331			Primary		Single Family			360				354				47.05				6.25			10/1/2005		9/1/1935			1312.41				1312.41			3/1/2006			213150				211920.56			Cash Out Refinance			6.25
	1583							TACOMA		WA			98404			Primary		Single Family			360				354				80.49				6.68			10/1/2005		9/1/1935			963.33				963.33			3/1/2006			173053				173053			Cash Out Refinance			6.68
	1584							HESPERIA		CA			92345			Primary		Single Family			360				354				80				6.99			10/1/2005		9/1/1935			1419.65				1419.65			3/1/2006			213600				212531.98			Cash Out Refinance			6.99
	1585							FAIRFAX		VA			22032			Primary		PUD			360				354				85.49				10.6			10/1/2005		9/1/1935			1107.95				1107.95			3/1/2006			120138.45				119851.81			Cash Out Refinance			10.6
	1586							DELTONA		FL			32738			Primary		Single Family			360				354				85				6.75			10/1/2005		9/1/1935			1350.71				1350.71			3/1/2006			208250				207158.94			Cash Out Refinance			6.75
	1587							TAYLOR		MI			48180			Primary		Single Family			360				354				85				8.45			10/1/2005		9/1/1935			748.15				748.15			3/1/2006			97750				97382.28			Cash Out Refinance			8.45
	1588							ROYAL PALM BEACH		FL			33411			Primary		Single Family			360				354				81.61				11.2			10/1/2005		9/1/1935			348.29				348.29			3/1/2006			36000				35919.2			Cash Out Refinance			11.2
	1589							PALM DESERT		CA			92211			Primary		Single Family			360				354				90				6.25			10/1/2005		9/1/1935			1385.36				1385.36			3/1/2006			225000				223702.29			Cash Out Refinance			6.25
	1590							LANCASTER		CA			93535			Primary		Single Family			360				354				62.95				6.95			10/1/2005		9/1/1935			1002.54				1002.54			3/1/2006			173100				173100			Cash Out Refinance			6.95
	1591							NEWPORT		NC			28570			Primary		PUD			360				354				75				6.45			10/1/2005		9/1/1935			1886.36				1886.36			3/1/2006			300000				297758.4			Purchase			6.45
	1592							MT JULIET		TN			37122			Primary		Single Family			360				354				90				7.3			10/1/2005		9/1/1935			647.87				647.87			3/1/2006			94500				94055.3			Purchase			7.3
	1593							DETROIT		MI			48227			Primary		Single Family			360				354				90				6.75			10/1/2005		9/1/1935			499.1				499.1			3/1/2006			76950				76545.91			Purchase			6.75
	1594							SAND SPRINGS		OK			74063			Primary		Single Family			360				354				90				6.25			10/1/2005		9/1/1935			581.86				581.86			3/1/2006			94500				93954.91			Purchase			6.25
	1595							ATLANTA		GA			30311			Primary		Condominium			360				354				80				6.68			10/1/2005		9/1/1935			620.69				620.69			3/1/2006			111502				111502			Purchase			6.68
	1596							INVER GROVE HEIGHTS		MN			55076			Primary		Condominium			360				354				90				6.95			10/1/2005		9/1/1935			1008.36				1008.36			3/1/2006			174105				174105			Purchase			6.95
	1597							SAN LUIS		AZ			85349			Primary		Single Family			360				354				80				5.92			10/1/2005		9/1/1935			471.19				470.22			3/1/2006			95512				95313.19			Purchase			5.92
	1598							MASCOUTAH		IL			62258			Primary		PUD			360				354				90				6.7			10/1/2005		9/1/1935			927.46				927.46			3/1/2006			143729				142968.62			Purchase			6.7
	1599							MCKINNEY		TX			75070			Primary		Single Family			360				354				100				9.4			10/1/2005		9/1/1935			277.42				277.42			3/1/2006			33280				33177.65			Purchase			9.4
	1600							ROCKPORT		TX			78382			Primary		Single Family			360				354				90				8.33			10/1/2005		9/1/1935			1382.86				1382.86			3/1/2006			182700				181282.71			Rate/Term Refinance			8.33
	1601							WAXAHACHIE		TX			75167			Primary		Single Family			180				174				69.76				6.9			10/1/2005		9/1/2020			1277.35				1277.35			3/1/2006			143000				140229.83			Cash Out Refinance			6.9
	1602							NORFOLK		VA			23502			Primary		Single Family			360				354				85.49				11.65			10/1/2005		9/1/1935			444.37				444.37			3/1/2006			44358.8				44256.89			Cash Out Refinance			11.65
	1603							BRAINERD		MN			56401			Primary		Single Family			360				354				47.22				7.25			10/1/2005		9/1/1935			463.88				463.88			3/1/2006			68000				67676.87			Cash Out Refinance			7.25
	1604							MIAMI LAKES		FL			33015			Primary		Single Family			360				354				84.96				10.95			10/1/2005		9/1/1935			1356.43				1356.43			3/1/2006			143000				142533.29			Cash Out Refinance			10.95

Page 40 of 274

New Castle 2006-1: Final Pool (Schedule balances as of 3/1/2006)

																																				1st
																Occupancy				Original				Remaining				LTV at								Payment		Maturity		Orginal				Current										Schedule 03/01/06						Original
Loan Number				Reserved		Property Adderss		City		State		Zipcode				Status		Property Type		Term				Term				Orginination				Mortgage Rate				Date		Date		Payment				Payment				Paid to Date		Original Balance				Balance				Loan Purpose		Rate
	1605							JEFFERSON		OR			97352			Primary		Single Family			360				354				80.39				10.3			10/1/2005		9/1/1935			328.44				328.44			3/1/2006			36500				36340.77			Cash Out Refinance			10.3
	1606							PIPERSVILLE		PA			18947			Primary		Single Family			360				354				75.68				10.55			10/1/2005		9/1/1935			505.17				505.17			3/1/2006			55000				54867.34			Cash Out Refinance			10.55
	1607							PAYNEVILLE		KY			40157			Primary		Single Family			360				354				85.16				11.9			10/1/2005		9/1/1935			255.24				255.24			3/1/2006			25000				24954.96			Cash Out Refinance			11.9
	1608							CAMDEN		OH			45311			Primary		Single Family			360				354				92.7				7.99			10/1/2005		9/1/1935			1141.66				1141.66			3/1/2006			155736				155097.14			Rate/Term Refinance			7.99
	1609							MACEDONIA		OH			44056			Primary		Single Family			360				354				84.47				8.95			10/1/2005		9/1/1935			1241.6				1241.6			3/1/2006			155000				154476.98			Cash Out Refinance			8.95
	1610							SOUTH EUCLID		OH			44121			Primary		Single Family			360				354				91.54				7.99			10/1/2005		9/1/1935			1040.15				1040.15			3/1/2006			141890				141307.99			Cash Out Refinance			7.99
	1611							PORTSMOUTH		OH			45662			Primary		Single Family			360				354				92.7				8.7			10/1/2005		9/1/1935			533.58				533.58			3/1/2006			68134				67891.99			Cash Out Refinance			8.7
	1612							AURORA		CO			80012			Primary		Condominium			360				354				80				5.99			10/1/2005		9/1/1935			574.96				574.96			3/1/2006			96000				95418.22			Cash Out Refinance			5.99
	1613							DENVER		CO			80239			Primary		Single Family			360				354				91.33				6.95			10/1/2005		9/1/1935			1380.66				1380.66			3/1/2006			208575				207523.91			Rate/Term Refinance			6.95
	1614							PUEBLO		CO			81003			Primary		Single Family			360				354				76.47				5.99			10/1/2005		9/1/1935			454.24				454.24			3/1/2006			91000				91000			Rate/Term Refinance			5.99
	1615							COLORADO SPRINGS		CO			80916			Primary		PUD			360				354				80				5.7			10/1/2005		9/1/1935			673.27				673.27			3/1/2006			116000				115189.98			Cash Out Refinance			5.7
	1616							MILL SPRING		NC			28756			Primary		Manufactured Housing			360				354				80				10			10/1/2005		9/1/1935			596.75				596.75			3/1/2006			68000				67793.52			Cash Out Refinance			10
	1617							LOXAHTCHEE		FL			33470			Primary		Single Family			360				354				33.39				6.42			10/1/2005		9/1/1935			1297.7				1297.7			3/1/2006			207030				205874.09			Cash Out Refinance			6.42
	1618							SANTA MONICA		CA			90403			Primary		Single Family			360				354				35				8.1			10/1/2005		9/1/1935			1111.13				1111.13			3/1/2006			150000				149398.14			Cash Out Refinance			8.1
	1619							DAVENPORT		FL			33897			Primary		Single Family			360				354				79.64				5.99			10/1/2005		9/1/1935			1025.46				1025.46			3/1/2006			171221				170130.96			Cash Out Refinance			5.99
	1620							HIALEAH		FL			33010			Primary		Condominium			360				354				82.9				6.3			10/1/2005		9/1/1935			841.58				841.58			3/1/2006			135963				134661.61			Cash Out Refinance			6.3
	1621							DANSVILLE		NY			14437			Primary		Manufactured Housing			360				354				80				7.9			10/1/2005		9/1/1935			534.93				534.93			3/1/2006			73600				73292.55			Cash Out Refinance			7.9
	1622							WEST HAVEN		CT			6516			Primary		Single Family			360				354				57.64				6.99			10/1/2005		9/1/1935			777.62				777.62			3/1/2006			117000				116414.98			Cash Out Refinance			6.99
	1623							FRUITLAND PARK		FL			34731			Primary		Manufactured Housing			360				354				71.23				6			10/1/2005		9/1/1935			456.98				456.98			3/1/2006			76220				75299.73			Cash Out Refinance			6
	1624							TULARE		CA			93274			Primary		Single Family			360				354				79.56				6.25			10/1/2005		9/1/1935			750				750			3/1/2006			144000				144000			Cash Out Refinance			6.25
	1625							BRENTWOOD		TN			37027			Primary		PUD			360				355				91.64				6.99			10/15/2005		9/15/1935			2001.82				2001.82			2/15/2006			343660				343660			Cash Out Refinance			6.99
	1626							CYNTHIANA		KY			41031			Primary		Single Family			360				354				91.05				8.25			10/1/2005		9/1/1935			649.81				649.81			3/1/2006			86495				86158.31			Rate/Term Refinance			8.25
	1627							PHOENIX		AZ			85033			Primary		Single Family			360				354				85				7.59			10/1/2005		9/1/1935			1001.3				1001.3			3/1/2006			141950				141319.3			Cash Out Refinance			7.59
	1628							TUSCON		AZ			85741			Primary		Single Family			360				354				68.24				6.99			10/1/2005		9/1/1935			926.18				926.18			3/1/2006			159000				159000			Cash Out Refinance			6.99
	1629							AUSTIN		TX			78727			Primary		Single Family			360				354				75.86				6.2			10/1/2005		9/1/1935			808.46				808.46			3/1/2006			132000				131231.38			Cash Out Refinance			6.2
	1630							DAVENPORT		IA			52804			Primary		Single Family			360				354				80				6.1			10/1/2005		9/1/1935			581.76				581.76			3/1/2006			96000				95422.01			Rate/Term Refinance			6.1
	1631							ORLANDO		FL			32818			Primary		Single Family			360				354				60.49				7.95			10/1/2005		9/1/1935			773.06				773.06			3/1/2006			105857.5				105419.58			Cash Out Refinance			7.95
	1632							VIRGINIA BEACH		VA			23451			Primary		Single Family			360				354				18.57				7.99			10/1/2005		9/1/1935			571.72				571.72			3/1/2006			77990				77670.08			Cash Out Refinance			7.99
	1633							PRESCOTT		AZ			86303			Primary		Single Family			180				174				68.35				9.25			10/1/2005		9/1/2020			309.79				309.79			3/1/2006			30100				29624.31			Cash Out Refinance			9.25
	1634							WARRENTON		VA			20186			Primary		Single Family			360				354				87.51				7.38			10/1/2005		9/1/1935			2116.59				2116.59			3/1/2006			306300				304796.3			Cash Out Refinance			7.38
	1635							DAYTON		OH			45406			Primary		Single Family			360				354				90				9.25			10/1/2005		9/1/1935			570.12				570.12			3/1/2006			69300				69080.21			Cash Out Refinance			9.25
	1636							TACOMA		WA			98409			Primary		Single Family			180				174				76.66				11.75			10/1/2005		9/1/2020			302.83				302.83			3/1/2006			30000				29943.82			Cash Out Refinance			11.75
	1637							HERMISTON		OR			97838			Primary		Manufactured Housing			360				354				76.98				7.2			10/1/2005		9/1/1935			587.84				587.84			2/15/2006			86600				86254.68			Cash Out Refinance			7.2
	1638							WOODLAND		WA			98674			Primary		Manufactured Housing			360				354				81.11				6.39			10/1/2005		9/1/1935			1647.11				1647.11			3/1/2006			263599				262118.74			Cash Out Refinance			6.39
	1639							SAGLE		ID			83860			Primary		Manufactured Housing			360				354				80.49				7.15			10/1/2005		9/1/1935			701.29				701.29			2/15/2006			103832.1				103414.03			Cash Out Refinance			7.15
	1640							MORONI		UT			84646			Primary		Single Family			360				354				90.49				7.1			10/1/2005		9/1/1935			1062.76				1062.76			3/1/2006			179622				179622			Cash Out Refinance			7.1
	1641							WEST LINN		OR			97068			Primary		Single Family			360				354				79.48				5.99			10/1/2005		9/1/1935			922.46				922.35			3/1/2006			184800				184759.53			Purchase			5.99
	1642							WINNEMUCCA		NV			89445			Primary		Manufactured Housing			360				354				82.4				8			10/1/2005		9/1/1935			544.16				544.16			3/1/2006			74160				73856.11			Cash Out Refinance			8
	1643							COOS BAY		OR			97420			Primary		Single Family			180				174				71.43				6.65			10/1/2005		9/1/2020			1319.07				1319.07			3/1/2006			150000				147032.24			Cash Out Refinance			6.65
	1644							NEW CASTLE		IN			47362			Primary		Single Family			360				354				75				7.4			10/1/2005		9/1/1935			623.15				623.15			3/1/2006			90000				89584.72			Cash Out Refinance			7.4

Page 41 of 274

New Castle 2006-1: Final Pool (Schedule balances as of 3/1/2006)

																																				1st
																Occupancy				Original				Remaining				LTV at								Payment		Maturity		Orginal				Current										Schedule 03/01/06						Original
Loan Number				Reserved		Property Adderss		City		State		Zipcode				Status		Property Type		Term				Term				Orginination				Mortgage Rate				Date		Date		Payment				Payment				Paid to Date		Original Balance				Balance				Loan Purpose		Rate
	1645							INDIANAPOLIS		IN			46236			Primary		Single Family			360				354				83.44				6.79			10/1/2005		9/1/1935			679.27				679.27			3/1/2006			104300				103757.73			Cash Out Refinance			6.79
	1646							INDIANAPOLIS		IN			46219			Primary		Single Family			360				354				70.42				6.7			10/1/2005		9/1/1935			322.64				322.64			3/1/2006			50000				49735.49			Cash Out Refinance			6.7
	1647							BRISTOL		VA			24201			Primary		Single Family			360				354				85.49				9.25			10/1/2005		9/1/1935			555.62				555.62			3/1/2006			67537.1				67322.89			Rate/Term Refinance			9.25
	1648							BALTIMORE		MD			21223			Primary		Single Family			360				354				90.49				9.5			10/1/2005		9/1/1935			486.98				486.98			3/1/2006			57914				57734.36			Rate/Term Refinance			9.5
	1649							CAMDEN		NJ			8105			Primary		Single Family			360				354				37.84				9.1			10/1/2005		9/1/1935			414.7				414.7			3/1/2006			51082.2				50915.1			Cash Out Refinance			9.1
	1650							SHELBURNE FLS		MA			1370			Primary		Single Family			360				354				70.49				6.95			10/1/2005		9/1/1935			629.92				629.92			3/1/2006			95161.5				94681.95			Cash Out Refinance			6.95
	1651							DANIELSVILLE		PA			18038			Primary		Single Family			360				354				84.33				9.6			10/1/2005		9/1/1935			424.93				424.93			3/1/2006			50100				49952.3			Cash Out Refinance			9.6
	1652							RIO LINDA		CA			95673			Primary		Single Family			360				354				81.48				11.25			10/1/2005		9/1/1935			485.64				485.64			3/1/2006			50000				49867.53			Cash Out Refinance			11.25
	1653							CORONA		CA			92880			Primary		Single Family			360				354				83.57				10.15			10/1/2005		9/1/1935			586.53				586.53			3/1/2006			66000				65826.69			Cash Out Refinance			10.15
	1654							CHINO		CA			91710			Primary		Single Family			360				354				90.49				11.69			10/1/2005		9/1/1935			477.54				477.54			3/1/2006			47525				47435.44			Cash Out Refinance			11.69
	1655							MISSION VIEJO		CA			92691			Primary		Single Family			360				354				80				7			10/1/2005		9/1/1935			4417.61				4417.61			3/1/2006			664000				660683.97			Rate/Term Refinance			7
	1656							PETALUMA		CA			94954			Primary		Single Family			360				354				83.66				6.25			10/1/2005		9/1/1935			2858.78				2858.78			3/1/2006			464300.5				461622.33			Cash Out Refinance			6.25
	1657							FORT WORTH		TX			76179			Primary		Single Family			360				354				79.55				10.85			10/1/2005		9/1/1935			357.59				357.59			3/1/2006			38000				37914.04			Cash Out Refinance			10.85
	1658							PASADENA		TX			77505			Primary		Single Family			360				354				80				12.3			10/1/2005		9/1/1935			754.7				754.7			3/1/2006			71755				71624.91			Cash Out Refinance			12.3
	1659							SACRAMENTO		CA			95835			Primary		Single Family			360				354				84.59				11.69			10/1/2005		9/1/1935			381.83				381.83			3/1/2006			38000				37928.39			Cash Out Refinance			11.69
	1660							BAYTOWN		TX			77520			Primary		PUD			120				114				78.83				11.45			10/1/2005		9/1/2015			513.89				513.89			3/1/2006			36625				35614.6			Cash Out Refinance			11.45
	1661							MIDLOTHIAN		TX			76065			Primary		Single Family			72				66				80				10.45			10/1/2005		9/1/2011			479.16				479.16			3/1/2006			25550				23976.11			Cash Out Refinance			10.45
	1662							SALIDA		CA			95368			Primary		Single Family			360				354				80.49				6.25			10/1/2005		9/1/1935			1858.47				1858.47			3/1/2006			301837.5				300096.58			Cash Out Refinance			6.25
	1663							PORT CHARLOTTE		FL			33981			Primary		Single Family			360				354				52				5.2			10/1/2005		9/1/1935			399.76				399.76			3/1/2006			72800				72288.73			Cash Out Refinance			5.2
	1664							LEVITTOWN		PA			19055			Primary		Single Family			360				354				53.85				5.65			10/1/2005		9/1/1935			606.1				606.1			3/1/2006			105000				104321.71			Cash Out Refinance			5.65
	1665							LOTHIAN		MD			20711			Primary		Single Family			360				354				73.67				12.05			10/1/2005		9/1/1935			1548.7				1548.7			3/1/2006			150000				149634.05			Cash Out Refinance			12.05
	1666							GLENDALE		AZ			85307			Primary		Single Family			360				354				85.49				7.65			10/1/2005		9/1/1935			1285.92				1285.92			3/1/2006			181238.8				180437.61			Cash Out Refinance			7.65
	1667							HILLSBORO		VA			20132			Primary		Single Family			360				354				61.78				6.35			10/1/2005		9/1/1935			2806.29				2806.29			3/1/2006			451000				448447.96			Cash Out Refinance			6.35
	1668							PISCATAWAY		NJ			8854			Primary		Single Family			360				354				61.52				12			10/1/2005		9/1/1935			514.31				514.31			3/1/2006			50000				49911.97			Cash Out Refinance			12
	1669							WALDORF		MD			20603			Primary		PUD			360				354				75.49				11.3			10/1/2005		9/1/1935			304.69				304.69			3/1/2006			31248				31080.05			Cash Out Refinance			11.3
	1670							SACRAMENTO		CA			95828			Primary		Single Family			360				354				85.49				10.55			10/1/2005		9/1/1935			627.1				627.1			3/1/2006			68275				68105.46			Cash Out Refinance			10.55
	1671							LEMON GROVE		CA			91945			Primary		Single Family			360				354				60				6.99			10/1/2005		9/1/1935			1862.3				1862.3			3/1/2006			280200				278798.93			Cash Out Refinance			6.99
	1672							TALLAHASSEE		FL			32301			Primary		Single Family			360				354				85.49				9.1			10/1/2005		9/1/1935			555.23				555.23			3/1/2006			68392				68168.25			Cash Out Refinance			9.1
	1673							PORT ST LUCIE		FL			34952			Primary		Single Family			360				354				86.75				6.99			10/1/2005		9/1/1935			1153.14				1153.14			3/1/2006			173500				172574.1			Rate/Term Refinance			6.99
	1674							HOT SPRINGS		AR			71901			Primary		Single Family			360				354				74.7				6.99			10/1/2005		9/1/1935			412.08				412.08			3/1/2006			62000				61459.51			Rate/Term Refinance			6.99
	1675							PORT ST LUCIE		FL			34953			Primary		Single Family			360				354				90.49				6.25			10/1/2005		9/1/1935			1688.21				1688.21			3/1/2006			274184.7				272603.27			Cash Out Refinance			6.25
	1676							GLASGOW		VA			24555			Primary		Single Family			360				354				90.49				9			10/1/2005		9/1/1935			582.49				582.49			3/1/2006			72392				72150.2			Cash Out Refinance			9
	1677							BLADENSBURG		MD			20710			Primary		Single Family			360				354				77.55				8.1			10/1/2005		9/1/1935			1263.72				1263.72			3/1/2006			170600				169915.52			Rate/Term Refinance			8.1
	1678							VANCOUVER		WA			98662			Primary		Single Family			180				174				85.05				11.6			10/1/2005		9/1/2020			293.64				293.64			3/1/2006			25000				24679.78			Cash Out Refinance			11.6
	1679							NORTH LAS VEGAS		NV			89031			Primary		Single Family			360				354				31.25				5.99			10/1/2005		9/1/1935			598.91				598.91			3/1/2006			100000				99394.03			Cash Out Refinance			5.99
	1680							PASO ROBLES		CA			93446			Primary		Single Family			360				354				79.77				5.9			10/1/2005		9/1/1935			1686.42				1686.42			3/1/2006			343000				343000			Cash Out Refinance			5.9
	1681							OCALA		FL			34472			Primary		Single Family			360				354				80				6.1			10/1/2005		9/1/1935			1061.71				1061.71			3/1/2006			175200				174160.21			Cash Out Refinance			6.1
	1682							LAKELAND		FL			33805			Primary		Manufactured Housing			360				354				80				7.55			10/1/2005		9/1/1935			562.12				562.12			3/1/2006			80000				79641.68			Cash Out Refinance			7.55
	1683							KATHLEEN		GA			31047			Primary		Single Family			360				354				80				6.4			10/1/2005		9/1/1935			1898.67				1898.67			3/1/2006			356000				356000			Rate/Term Refinance			6.4
	1684							VICTORVILLE		CA			92392			Primary		Single Family			360				354				80.49				7.95			10/1/2005		9/1/1935			425.03				425.03			3/1/2006			58200				57959.32			Cash Out Refinance			7.95

Page 42 of 274

New Castle 2006-1: Final Pool (Schedule balances as of 3/1/2006)

																																				1st
																Occupancy				Original				Remaining				LTV at								Payment		Maturity		Orginal				Current										Schedule 03/01/06						Original
Loan Number				Reserved		Property Adderss		City		State		Zipcode				Status		Property Type		Term				Term				Orginination				Mortgage Rate				Date		Date		Payment				Payment				Paid to Date		Original Balance				Balance				Loan Purpose		Rate
	1685							LOS ANGELES		CA			90062			Primary		Single Family			360				354				80.27				8.7			10/1/2005		9/1/1935			571.69				571.69			3/1/2006			73000				72740.7			Cash Out Refinance			8.7
	1686							CORONA		CA			92880			Primary		Single Family			360				354				80.49				9.55			10/1/2005		9/1/1935			510.09				510.09			3/1/2006			60400				60220.01			Cash Out Refinance			9.55
	1687							INDIO		CA			92203			Primary		Single Family			360				354				80.49				10.05			10/1/2005		9/1/1935			370.14				370.14			3/1/2006			42000				41478.69			Cash Out Refinance			10.05
	1688							SACRAMENTO		CA			95835			Primary		Single Family			360				354				90				6.25			10/1/2005		9/1/1935			2244.29				2244.29			3/1/2006			364500				362397.7			Cash Out Refinance			6.25
	1689							AUDUBON		NJ			8106			Primary		Single Family			360				354				80.33				13.8			10/1/2005		9/1/1935			409.18				409.18			3/1/2006			35000				34958.76			Cash Out Refinance			13.8
	1690							WILLINGBORO		NJ			8046			Primary		Single Family			360				354				80				8.15			10/1/2005		9/1/1935			1101.49				1101.49			3/1/2006			148000				147412.15			Cash Out Refinance			8.15
	1691							WALDORF		MD			20603			Primary		Single Family			360				354				85.37				10.85			10/1/2005		9/1/1935			1976.12				1976.12			3/1/2006			210000				209499.26			Cash Out Refinance			10.85
	1692							HELENDALE		CA			92342			Primary		PUD			360				354				85.44				11.7			10/1/2005		9/1/1935			251.4				251.4			3/1/2006			25000				24926.99			Cash Out Refinance			11.7
	1693							HAMILTON		OH			45011			Primary		Single Family			360				354				85.85				8.45			10/1/2005		9/1/1935			492.81				492.81			3/1/2006			64387.5				64146.82			Cash Out Refinance			8.45
	1694							FOREST GROVE		OR			97116			Primary		Single Family			360				355				70.37				11.05			10/10/2005		9/10/1935			239.03				239.03			2/10/2006			25000				24625.7			Cash Out Refinance			11.05
	1695							NORTHEAST TACOMA		WA			98422			Primary		Single Family			360				354				90				7.27			10/1/2005		9/1/1935			2767.14				2761.03			3/1/2006			456750				455669.57			Purchase			7.27
	1696							WESTMINSTER		CO			80031			Primary		Single Family			360				354				61.14				6.9			10/1/2005		9/1/1935			704.71				704.71			3/1/2006			107000				106455.47			Cash Out Refinance			6.9
	1697							NORWALK		CT			6854			Primary		Single Family			360				354				86.67				8.15			10/1/2005		9/1/1935			2193.14				2193.14			3/1/2006			294678				293507.56			Cash Out Refinance			8.15
	1698							NEW MILFORD		CT			6776			Primary		Single Family			360				354				87.08				7.05			10/1/2005		9/1/1935			1892.32				1892.32			3/1/2006			283000				281601.44			Rate/Term Refinance			7.05
	1699							SIMI VALLEY		CA			93065			Primary		Single Family			360				354				57.38				5.7			10/1/2005		9/1/1935			1771.75				1771.05			3/1/2006			373000				372555.65			Cash Out Refinance			5.7
	1700							ROCKLIN		CA			95677			Primary		Single Family			360				354				58.88				6.25			10/1/2005		9/1/1935			1692.71				1692.71			3/1/2006			325000				325000			Cash Out Refinance			6.25
	1701							NEW ROADS		LA			70760			Primary		Single Family			360				354				90				9.15			10/1/2005		9/1/1935			513.73				513.73			3/1/2006			63000				62769.35			Cash Out Refinance			9.15
	1702							DETROIT		MI			48227			Primary		Single Family			360				354				90				7.2			10/1/2005		9/1/1935			432				432			3/1/2006			72000				71997.2			Cash Out Refinance			7.2
	1703							BEL AIR		MD			21014			Primary		PUD			360				354				80				6.85			10/1/2005		9/1/1935			908.77				908.77			3/1/2006			159200				159200			Purchase			6.85
	1704							COLONIAL BEACH		VA			22443			Primary		Single Family			360				354				66.98				7.75			10/1/2005		9/1/1935			1031.63				1031.63			3/1/2006			144000				143380.25			Cash Out Refinance			7.75
	1705							REMINGTON		VA			22734			Primary		Single Family			360				354				70				5.9			10/1/2005		9/1/1935			1432.42				1432.42			3/1/2006			241500				240011.54			Cash Out Refinance			5.9
	1706							SAN ANTONIO		TX			78258			Primary		Single Family			360				354				80				6.99			10/1/2005		9/1/1935			1366.48				1366.48			3/1/2006			205600				204571.97			Cash Out Refinance			6.99
	1707							TRANTON		MI			48183			Primary		Single Family			360				354				80				6.9			10/1/2005		9/1/1935			569.04				569.04			3/1/2006			86327.76				85960.28			Cash Out Refinance			6.9
	1708							MARRERO		LA			70072			Primary		Single Family			360				354				86.58				7.45			10/1/2005		9/1/1935			542.17				542.17			3/1/2006			77920				77564.02			Cash Out Refinance			7.45
	1709							LAFAYETTE		CA			94549			Primary		Single Family			360				354				80				5.4			10/1/2005		9/1/1935			2178				2178			3/1/2006			484000				484000			Purchase			5.4
	1710							REDDING		CA			96003			Primary		Single Family			360				354				90.45				6.99			10/1/2005		9/1/1935			1352.61				1352.61			3/1/2006			203512.5				202492.26			Cash Out Refinance			6.99
	1711							KEYPORT BOROUGH		NJ			7735			Primary		Single Family			360				354				77.55				8.35			10/1/2005		9/1/1935			1440.79				1440.79			3/1/2006			190000				189076.1			Cash Out Refinance			8.35
	1712							PITTSBURG		TX			75686			Primary		Single Family			360				354				92.7				9.55			10/1/2005		9/1/1935			469.72				469.72			3/1/2006			55620				55453.43			Purchase			9.55
	1713							WALWORTH		NY			14568			Primary		Single Family			360				354				90				5.99			10/1/2005		9/1/1935			738.46				738.46			3/1/2006			123300				122537.66			Purchase			5.99
	1714							MONROE		OH			45050			Primary		Single Family			360				354				90				6.75			10/1/2005		9/1/1935			729.68				729.68			3/1/2006			112500				111905.17			Purchase			6.75
	1715							CONCORD		NC			28027			Primary		Single Family			360				354				90.54				8.6			10/1/2005		9/1/1935			590.16				590.16			3/1/2006			76050				75723.32			Purchase			8.6
	1716							MARYSVILLE		WA			98271			Primary		Single Family			360				354				80				6.25			10/1/2005		9/1/1935			799.38				799.37			3/1/2006			153480				153479.99			Purchase			6.25
	1717							PLANO		TX			75074			Primary		Condominium			180				175				91.53				6.7			10/2/2005		9/2/2020			637.84				637.84			2/2/2006			72306				71018.5			Rate/Term Refinance			6.7
	1718							COCOA		FL			32926			Primary		Single Family			360				355				71.54				10.35			10/2/2005		9/2/1935			316.25				316.25			2/2/2006			35000				34891.94			Cash Out Refinance			10.35
	1719							FOUNTAIN HILLS		AZ			85268			Primary		Single Family			360				355				73.57				8.95			10/15/2005		9/15/1935			400.52				400.52			2/15/2006			50000				49859.9			Cash Out Refinance			8.95
	1720							DENVER		CO			80219			Primary		Single Family			360				355				92.7				7.55			10/15/2005		9/15/1935			1595.81				1595.81			2/15/2006			227115				226269.03			Rate/Term Refinance			7.55
	1721							VANCOUVER		WA			98662			Primary		Manufactured Housing			360				355				77.17				6.65			10/15/2005		9/15/1935			1139.49				1139.49			2/15/2006			177500				176712.09			Cash Out Refinance			6.65
	1723							GOSPORT		IN			47433			Primary		Single Family			360				355				83.94				6.62			10/15/2005		9/15/1935			735.98				735.98			2/15/2006			115000				114486.56			Cash Out Refinance			6.62
	1724							JANESVILLE		CA			96114			Primary		Single Family			360				355				84.78				10.55			10/2/2005		9/2/1935			390.36				390.36			2/2/2006			42500				42414.95			Cash Out Refinance			10.55
	1725							EUREKA		CA			95501			Primary		Single Family			360				355				80.49				6.25			10/15/2005		9/15/1935			1090.35				1090.35			2/15/2006			177085				176235.73			Cash Out Refinance			6.25

Page 43 of 274

New Castle 2006-1: Final Pool (Schedule balances as of 3/1/2006)

																																				1st
																Occupancy				Original				Remaining				LTV at								Payment		Maturity		Orginal				Current										Schedule 03/01/06						Original
Loan Number				Reserved		Property Adderss		City		State		Zipcode				Status		Property Type		Term				Term				Orginination				Mortgage Rate				Date		Date		Payment				Payment				Paid to Date		Original Balance				Balance				Loan Purpose		Rate
	1726							SAN BERNARDINO		CA			92410			Primary		Single Family			360				355				79.91				5.99			11/1/2005		10/1/1935			1608.07				1608.07			3/1/2006			268500				267127.37			Cash Out Refinance			5.99
	1727							BAKERSFIELD		CA			93307			Primary		Single Family			360				354				85				6.99			10/1/2005		9/1/1935			875.66				875.66			3/1/2006			131750				131043.37			Cash Out Refinance			6.99
	1728							ELKO		SC			29826			Primary		Single Family			360				355				85.49				11.2			10/2/2005		9/2/1935			785.78				785.78			2/2/2006			81220				81078.74			Rate/Term Refinance			11.2
	1729							EAST ORANGE		NJ			7017			Primary		Single Family			180				174				20				9.549			10/1/2005		9/1/2020			523.44				523.44			3/1/2006			50000				49231.47			Cash Out Refinance			9.549
	1730							KISSIMMEE		FL			34746			Primary		PUD			360				354				84.95				6			10/1/2005		9/1/1935			875				875			3/1/2006			175000				175000			Cash Out Refinance			6
	1731							ENUMCLAW		WA			98022			Primary		Single Family			360				355				90				8			10/2/2005		9/2/1935			1380.21				1380.21			2/2/2006			188100				187460.48			Cash Out Refinance			8
	1732							ELLENWOOD		GA			30294			Primary		Single Family			360				355				90				9.6			10/2/2005		9/2/1935			1770.96				1770.96			2/2/2006			208800				208289.01			Cash Out Refinance			9.6
	1733							BROWNSTOWN		MI			48174			Primary		Single Family			360				355				72.77				8.05			11/1/2005		10/1/1935			1083.77				1083.77			3/1/2006			146902.35				146505.18			Cash Out Refinance			8.05
	1734							MERIDEN		CT			6450			Primary		Single Family			360				354				92.7				6.48			10/1/2005		9/1/1935			1678.12				1678.12			3/1/2006			266049				264575.59			Purchase			6.48
	1735							ROCKWALL		TX			75087			Primary		Single Family			360				354				80				7.48			10/1/2005		9/1/1935			1222.65				1222.65			3/1/2006			175203				174407.38			Purchase			7.48
	1736							THOMPSONS STATION		TN			37179			Primary		Single Family			360				354				90				6.85			10/1/2005		9/1/1935			851.6				851.6			3/1/2006			129962.7				129294.84			Purchase			6.85
	1737							CINCINNATI		OH			45231			Primary		Single Family			360				354				90.9				8.35			10/1/2005		9/1/1935			1089.1				1089.1			3/1/2006			143622				143074.17			Purchase			8.35
	1738							MIAMI		FL			33147			Primary		Single Family			360				354				76.85				6.54			10/1/2005		9/1/1935			941.39				941.39			3/1/2006			148320				147510.77			Purchase			6.54
	1739							ROY		UT			84067			Primary		Single Family			360				354				80				6.5			10/1/2005		9/1/1935			652.3				652.3			3/1/2006			103200				102632.57			Purchase			6.5
	1740							LOUISVILLE		KY			40245			Primary		Condominium			360				354				80				7.35			10/1/2005		9/1/1935			799.21				799.21			3/1/2006			116000				115459.51			Purchase			7.35
	1741							PALM BAY		FL			32907			Primary		Single Family			360				355				65.5				10.65			10/6/2005		9/6/1935			462.99				462.99			2/6/2006			50000				49902.08			Cash Out Refinance			10.65
	1742							CHESAPEAKE		VA			23322			Primary		Single Family			180				175				71.12				11.4			10/6/2005		9/6/2020			290.47				290.47			2/6/2006			25000				24730.08			Cash Out Refinance			11.4
	1743							WALDORF		MD			20603			Primary		Single Family			360				355				90				8.45			10/15/2005		9/15/1935			2410.93				2410.93			2/15/2006			315000				314022.31			Cash Out Refinance			8.45
	1744							QUEEN CREEK		AZ			85242			Primary		Single Family			360				355				72.6				5.99			10/15/2005		9/15/1935			983.97				983.97			2/15/2006			197121.76				197121.76			Cash Out Refinance			5.99
	1745							COLUMBIA		MD			21045			Primary		Single Family			240				235				64.7				9.95			10/6/2005		9/6/2025			605.88				605.88			2/6/2006			63000				62573.65			Cash Out Refinance			9.95
	1746							VANCOUVER		WA			98662			Primary		Single Family			360				355				80.34				6.15			10/15/2005		9/15/1935			1076.82				1076.82			2/15/2006			176750				175862.65			Cash Out Refinance			6.15
	1747							SOLSBERRY		IN			47459			Primary		Single Family			360				355				90				7.45			10/6/2005		9/6/1935			482.19				482.19			2/6/2006			69300				68960.14			Cash Out Refinance			7.45
	1748							SUFFOLK		VA			23435			Primary		Single Family			360				355				71.64				10.5			10/6/2005		9/6/1935			457.37				457.37			2/6/2006			50000				49899.27			Cash Out Refinance			10.5
	1749							FONTANA		CA			92335			Primary		Single Family			360				355				80				5.75			11/1/2005		10/1/1935			1130.83				1130.83			3/1/2006			236000				236000			Rate/Term Refinance			5.75
	1750							ELK GROVE		CA			95624			Primary		Single Family			360				355				85.49				6.25			10/15/2005		9/15/1935			2131.83				2131.83			2/15/2006			346234.5				344574.66			Cash Out Refinance			6.25
	1751							PEMBROKE PINES		FL			33029			Primary		Single Family			360				355				64.3				8.7			10/6/2005		9/6/1935			219.28				219.28			2/6/2006			28000				27916.19			Cash Out Refinance			8.7
	1752							BENNETTSVILLE		SC			29512			Primary		Single Family			180				175				56.67				9.2			10/6/2005		9/6/2020			523.37				523.37			2/6/2006			51000				50327.92			Cash Out Refinance			9.2
	1753							WARREN		OH			44484			Primary		Single Family			360				354				90				6.99			10/1/2005		9/1/1935			640.04				640.04			3/1/2006			96300				95818.49			Cash Out Refinance			6.99
	1754							ST HELENS		OR			97051			Primary		Single Family			360				355				80				6.95			10/6/2005		9/6/1935			1323.9				1323.9			2/6/2006			200000				199162.51			Cash Out Refinance			6.95
	1755							ORLANDO		FL			23809			Primary		Single Family			360				355				85				6.55			11/1/2005		10/1/1935			1144.92				1144.92			3/1/2006			180200				179384.51			Cash Out Refinance			6.55
	1756							SUWANEE		GA			30024			Primary		Single Family			360				354				79.92				7.2			10/1/2005		9/1/1935			791.25				791.25			3/1/2006			131875				131875			Cash Out Refinance			7.2
	1757							REDMOND		OR			97756			Primary		Single Family			360				354				89.48				7.85			10/1/2005		9/1/1935			1068				1068			3/1/2006			147650				147027.16			Cash Out Refinance			7.85
	1758							GRAND PRAIRIE		TX			75052			Primary		PUD			360				354				80				6.25			10/1/2005		9/1/1935			1205.52				1205.52			3/1/2006			195790				194660.7			Purchase			6.25
	1759							JACKSONVILLE		FL			32221			Primary		Manufactured Housing			360				354				80				7.7			10/1/2005		9/1/1935			861.26				861.26			3/1/2006			120800				120274.87			Purchase			7.7
	1760							COOS BAY		OR			97420			Primary		Manufactured Housing			360				354				81.33				8.1			10/1/2005		9/1/1935			843.46				843.46			3/1/2006			113866				113409.16			Purchase			8.1
	1761							HENDERSON		NC			27536			Primary		Single Family			360				354				90				6.9			10/1/2005		9/1/1935			752.79				752.79			3/1/2006			114300				113718.33			Purchase			6.9
	1762							FORT WORTH		TX			76131			Primary		PUD			360				354				80				5.4			10/1/2005		9/1/1935			532.85				532.85			3/1/2006			118410				118410			Purchase			5.4
	1763							SPRING HILL		FL			34606			Primary		Single Family			360				354				80				7.1			10/1/2005		9/1/1935			836.01				836.01			3/1/2006			124400				123791.2			Purchase			7.1
	1764							EVERSON		PA			15631			Primary		Single Family			360				354				69.3				8.6			10/1/2005		9/1/1935			483.46				483.46			3/1/2006			62300				62073.88			Purchase			8.6
	1765							PILOT POINT		TX			76258			Primary		Single Family			360				355				80				7.9			10/6/2005		9/6/1935			895.43				895.43			2/6/2006			123200				122772.59			Cash Out Refinance			7.9

Page 44 of 274

New Castle 2006-1: Final Pool (Schedule balances as of 3/1/2006)

1st

Occupancy

Original

Remaining

LTV at

Payment

Maturity

Orginal

Current

Schedule 03/01/06

Original

Loan Number

Reserved

Property Adderss

City

State

Zipcode

Status

Property Type

Term

Term

Orginination

Mortgage Rate

Date

Date

Payment

Payment

Paid to Date

Original Balance

Balance

Loan Purpose

Rate

1766

FITCHBURG

WI

53711

Primary

Single Family

360

355

90

11.1

10/15/2005

9/15/1935

3481.52

3481.52

2/15/2006

362700

362055.46

Rate/Term Refinance

11.1

1767

FREEPORT

OH

43973

Primary

Single Family

360

355

91.35

7.95

10/15/2005

9/15/1935

767.22

767.22

2/15/2006

105058

104694.14

Rate/Term Refinance

7.95

1768

WILTON

ME

4294

Primary

Single Family